Employees: 01 (2023.0)Legal category: SCA (commandite par actions)Size: PMECreation date: 2009-12-11 (16 years)Status: ActiveBusiness sector: Fonds de placement et entités financières similairesLocation: POMPONNE (77400), Seine-et-Marne
BOUCHERIE J.G. : revenue, balance sheet and financial ratios
BOUCHERIE J.G. is a French company
founded 16 years ago,
specialized in the sector Fonds de placement et entités financières similaires.
Based in POMPONNE (77400),
this company of category PME
shows in 2021 a revenue of 684 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - BOUCHERIE J.G. (SIREN 519372973)
Indicator
2021
2020
2019
2018
2017
2016
Revenue
683 974 €
838 634 €
656 133 €
716 657 €
707 079 €
697 968 €
Net income
-65 447 €
24 816 €
-28 750 €
32 436 €
35 421 €
9 783 €
EBITDA
-61 862 €
73 283 €
-29 174 €
60 804 €
62 271 €
18 974 €
Net margin
-9.6%
3.0%
-4.4%
4.5%
5.0%
1.4%
Revenue and income statement
In 2021, BOUCHERIE J.G. achieves revenue of 684 k€. Activity remains stable over the period (CAGR: -0.4%). Significant drop of -18% vs 2020. After deducting consumption (486 k€), gross margin stands at 198 k€, i.e. a rate of 29%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches -62 k€, representing -9.0% of revenue. Warning negative scissor effect: despite revenue change (-18%), EBITDA varies by -184%, reducing margin by 17.8 pts. This reflects costs rising faster than revenue. Negative EBITDA means operations do not cover current expenses: concerning situation. Net income is negative at -65 k€ (-9.6% of revenue), which will impact equity.
Revenue (2021)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
683 974 €
Gross margin (2021)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
198 401 €
EBITDA (2021)
?
Gross Operating Surplus (EBITDA)
Definition
Resources generated by current operations, before depreciation and financial expenses.
Formula
Value added - Personnel expenses - Taxes
Interpretation
Positive = profitable activity
-61 862 €
EBIT (2021)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
-66 721 €
Net income (2021)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
-65 447 €
EBITDA margin (2021)
?
EBITDA margin
Definition
Measures the company's operating profitability.
Formula
(EBE / CA) x 100
Interpretation
> 10% : Good profitability 5-10% : Average < 5% : Low
-9.0%
Loading income statement...
Income statement
Item
Amount
% Revenue
Change
The detailed income statement is not available for this company (simplified accounts or confidential data).
Chart evolution
Show :
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Assets
Loading data...
Item
Gross
Deprec.
Net
%
Change
Assets balance sheet data not available for this company
Liabilities
Loading data...
Item
Year
%
Change
Liabilities balance sheet data not available for this company
Solvency and debt ratios
The debt ratio (= Financial debt / Equity x 100) stands at 1%. This very low level reflects a solid financial structure, offering significant room for future investments or acquisitions. Financial autonomy (= Equity / Total assets x 100) reaches 33%. The balance between equity and debt is satisfactory.
Debt ratio (2021)
?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low 50-100% : Moderate > 100% : High
1.362%
Financial autonomy (2021)
?
Financial autonomy
Definition
Share of equity in the company's total financing.
Formula
(Equity / Total assets) x 100
Interpretation
> 30% : Good autonomy 20-30% : Average < 20% : Low
32.571%
Cash flow / Revenue (2021)
?
Cash flow / Revenue
Definition
Self-financing capacity relative to revenue.
Formula
(CAF / CA) x 100
Interpretation
The higher the ratio, the more cash the company generates
-8.858%
Repayment capacity (2021)
?
Repayment capacity
Definition
Number of years needed to repay debts with cash flow.
Formula
Financial debt / Cash flow
Interpretation
< 3 years : Excellent 3-5 years : Fair > 5 years : Warning
-0.022
Asset age ratio (2021)
?
Asset age ratio
Definition
Measures the degree of wear of tangible assets.
Formula
Accumulated depreciation / Gross fixed assets x 100
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
Debt ratio
24.013
19.328
12.936
7.603
4.552
1.362
Financial autonomy
52.497
61.129
71.56
63.753
67.87
32.571
Repayment capacity
1.84
0.813
0.728
-0.597
0.386
-0.022
Cash flow / Revenue
3.611%
7.66%
6.464%
-4.509%
3.609%
-8.858%
Sector positioning
Debt ratio
1.362021
2019
2020
2021
Q1: 0.02
Med: 12.01
Q3: 99.49
Good-18 pts over 3 years
In 2021, the debt ratio of BOUCHERIE J.G. (1.36) ranks below the median of the sector. This ratio measures the weight of debt relative to equity. This controlled position reflects prudent management.
Financial autonomy
32.57%2021
2019
2020
2021
Q1: 18.1%
Med: 61.65%
Q3: 91.15%
Average-19 pts over 3 years
In 2021, the financial autonomy of BOUCHERIE J.G. (32.6%) ranks below the median of the sector. This ratio represents the share of equity in total financing. An improvement would strengthen the competitive position.
Repayment capacity
-0.02 years2021
2019
2020
2021
Q1: -0.03 years
Med: 0.01 years
Q3: 3.84 years
Good
In 2021, the repayment capacity of BOUCHERIE J.G. (-0.02) ranks below the median of the sector. This ratio indicates the number of years needed to repay debt with cash flow. This controlled position reflects prudent management.
Liquidity ratios
The liquidity ratio (= Current assets / Current liabilities) stands at 100.14. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months.
Liquidity ratio (2021)
?
Liquidity ratio
Definition
Ability to meet short-term debts with current assets.
Formula
Current assets / Current liabilities
Interpretation
> 1.5 : Very good 1-1.5 : Fair < 1 : Liquidity risk
100.139
Interest coverage (2021)
?
Interest coverage
Definition
Ability to cover interest charges with operating income.
Formula
EBIT / Interest expenses
Interpretation
> 3 : Comfortable 1.5-3 : Acceptable < 1.5 : Risk
-3.063
Liquidity indicators evolution BOUCHERIE J.G.
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2018
2019
2020
2021
Liquidity ratio
165.568
239.215
349.666
222.878
255.262
100.139
Interest coverage
10.43
3.722
3.47
-6.208
2.702
-3.063
Sector positioning
Liquidity ratio
100.142021
2019
2020
2021
Q1: 111.19
Med: 514.23
Q3: 3099.95
Average-8 pts over 3 years
In 2021, the liquidity ratio of BOUCHERIE J.G. (100.14) ranks below the median of the sector. This ratio measures the ability to cover short-term debt with current assets. An improvement would strengthen the competitive position.
Interest coverage
-3.06x2021
2019
2020
2021
Q1: -54.03x
Med: 0.0x
Q3: 0.0x
Average
In 2021, the interest coverage of BOUCHERIE J.G. (-3.1x) ranks below the median of the sector. This ratio indicates how many times operating income covers interest expenses. An improvement would strengthen the competitive position.
Working capital requirement (WCR) and payment terms
Working capital requirement (WCR) measures the cash timing gap between customer collections and supplier/inventory payments. Average customer payment term: 4 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 30 days. Favorable situation: supplier credit is longer than customer credit by 26 days. Inventory turnover is 4 days (= Average inventory / Cost of goods x 360). Fast turnover, sign of good inventory management. WCR is negative (-53 days): operations structurally generate cash. Notable WCR improvement over the period (-301%), freeing up cash.
Operating WCR (2021)
?
Operating WCR
Definition
Financing requirement generated by the operating cycle (inventory + receivables - trade payables).
Formula
Inventory + Customer receivables - Trade payables
Interpretation
Negative = cash released Positive = financing needed
-100 414 €
Customer credit (2021)
?
Customer credit (days)
Definition
Average payment term granted to customers.
Formula
(Customer receivables / Revenue incl. VAT) x 360
Interpretation
< 45j : Good 45-60j : Average > 60j : Long
4 j
Supplier credit (2021)
?
Supplier credit (days)
Definition
Average payment term obtained from suppliers.
Formula
(Trade payables / Purchases incl. VAT) x 360
Interpretation
The longer the term, the better for cash flow
30 j
Inventory turnover (2021)
?
Inventory turnover (days)
Definition
Average storage duration for goods or materials.
Formula
(Inventory / Cost of goods) x 360
Interpretation
The lower the ratio, the faster the turnover
4 j
WCR in days of revenue (2021)
?
WCR in days of revenue
Definition
Expresses working capital requirement in days of revenue.
Formula
(Operating WCR / Revenue) x 360
Interpretation
The fewer days, the better the working capital management
-53 j
WCR and payment terms evolution BOUCHERIE J.G.
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
Operating WCR
49 891 €
56 460 €
75 213 €
89 155 €
58 511 €
-100 414 €
Inventory turnover (days)
2
2
2
3
3
4
Customer payment term (days)
0
8
4
13
15
4
Supplier payment term (days)
40
23
18
30
24
30
Positioning of BOUCHERIE J.G. in its sector
Comparison with sector Fonds de placement et entités financières similaires
Similar companies (Fonds de placement et entités financières similaires)
Compare BOUCHERIE J.G. with other companies in the same sector:
The headquarters of BOUCHERIE J.G. is located in POMPONNE (77400), in the department Seine-et-Marne.
Where to find the tax return of BOUCHERIE J.G. ?
The tax return of BOUCHERIE J.G. is available on this page. Click on a year in the 'Data by year' section to view the account details (assets, liabilities, income statement). Data comes from INPI (National Institute of Industrial Property).
In which sector does BOUCHERIE J.G. operate?
BOUCHERIE J.G. operates in the sector Fonds de placement et entités financières similaires (NAF code 64.30Z). See the 'Sector positioning' section above to compare the company with its competitors.
Item evolution
Rotate your phone to landscape mode to view the chart