Employees: 21 (2023.0)Legal category: SCA (commandite par actions)Size: PMECreation date: 1990-01-01 (36 years)Status: ActiveBusiness sector: Autres activités récréatives et de loisirsLocation: LE FLEIX (24130), Dordogne
BREZAC ARTIFICES : revenue, balance sheet and financial ratios
BREZAC ARTIFICES is a French company
founded 36 years ago,
specialized in the sector Autres activités récréatives et de loisirs.
Based in LE FLEIX (24130),
this company of category PME
shows in 2020 a revenue of 2.5 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - BREZAC ARTIFICES (SIREN 353208564)
Indicator
2024
2023
2020
2019
2018
2017
2016
Revenue
N/C
N/C
2 498 617 €
9 003 916 €
8 628 545 €
8 174 289 €
7 655 365 €
Net income
28 363 €
-1 521 495 €
-3 268 447 €
549 169 €
606 559 €
723 579 €
508 376 €
EBITDA
N/C
N/C
-2 140 727 €
908 749 €
930 738 €
742 387 €
890 449 €
Net margin
N/C
N/C
-130.8%
6.1%
7.0%
8.9%
6.6%
Revenue and income statement
In 2024, BREZAC ARTIFICES generates positive net income of 28 k€. Net income represents the final profit after all expenses (operating, financial, exceptional) and corporate tax. Change over 2016-2024: 508 k€ -> 28 k€.
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
28 363 €
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 34%. Debt remains under control: the company retains capacity to raise new debt if needed. Financial autonomy (= Equity / Total assets x 100) reaches 62%. This high autonomy means the company finances most of its assets through equity, a sign of strength.
Debt ratio (2024)
?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low 50-100% : Moderate > 100% : High
34.433%
Financial autonomy (2024)
?
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
61.979%
Asset age ratio (2024)
?
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
2023
2024
Debt ratio
10.45
15.67
13.216
14.904
59.744
39.08
34.433
Financial autonomy
82.314
80.724
80.721
78.043
57.131
62.031
61.979
Repayment capacity
1.429
4.986
1.659
3.749
-1.468
None
None
Cash flow / Revenue
9.154%
3.748%
8.981%
4.238%
-92.732%
None%
None%
Sector positioning
Debt ratio
34.432024
2020
2023
2024
Q1: 0.0
Med: 15.92
Q3: 90.38
Average
In 2024, the debt ratio of BREZAC ARTIFICES (34.43) ranks above the median of the sector. This ratio measures the weight of debt relative to equity. A reduction effort could improve financial strength.
Financial autonomy
61.98%2024
2020
2023
2024
Q1: 0.15%
Med: 23.15%
Q3: 52.92%
Excellent
In 2024, the financial autonomy of BREZAC ARTIFICES (62.0%) ranks in the top 25% of the sector. This ratio represents the share of equity in total financing. High autonomy reflects financial independence and ability to absorb shocks.
Repayment capacity
-1.47 years2020
2020
Q1: -0.35 years
Med: 0.0 years
Q3: 2.25 years
Excellent
In 2020, the repayment capacity of BREZAC ARTIFICES (-1.47) ranks in the bottom 25% of the sector, which is positive. This ratio indicates the number of years needed to repay debt with cash flow. A short capacity reflects controlled debt and good cash generation.
Liquidity ratios
The liquidity ratio (= Current assets / Current liabilities) stands at 476.08. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months.
Liquidity ratio (2024)
?
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
476.081
Liquidity indicators evolution BREZAC ARTIFICES
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2018
2019
2020
2023
2024
Liquidity ratio
857.317
1279.701
892.331
691.029
973.201
559.249
476.081
Interest coverage
4.468
5.151
3.685
11.717
-3.268
None
None
Sector positioning
Liquidity ratio
476.082024
2020
2023
2024
Q1: 89.72
Med: 169.23
Q3: 360.87
Excellent
In 2024, the liquidity ratio of BREZAC ARTIFICES (476.08) ranks in the top 25% of the sector. This ratio measures the ability to cover short-term debt with current assets. A ratio above 1 ensures comfortable coverage of short-term maturities.
Interest coverage
-3.27x2020
2020
Q1: 0.0x
Med: 0.0x
Q3: 1.7x
Average
In 2020, the interest coverage of BREZAC ARTIFICES (-3.3x) 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.
Operating WCR (2024)
?
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
0 €
Customer credit (2024)
?
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
0 j
Supplier credit (2024)
?
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
0 j
Inventory turnover (2024)
?
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
0 j
WCR and payment terms evolution BREZAC ARTIFICES
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2023
2024
Operating WCR
3 343 940 €
3 707 285 €
3 835 043 €
4 737 320 €
2 930 128 €
0 €
0 €
Inventory turnover (days)
65
58
64
74
320
0
0
Customer payment term (days)
132
123
118
121
200
0
0
Supplier payment term (days)
49
21
33
41
27
0
0
Positioning of BREZAC ARTIFICES in its sector
Comparison with sector Autres activités récréatives et de loisirs
Valuation estimate
Based on 114 transactions of similar company sales
(all years),
the value of BREZAC ARTIFICES is estimated at
219 336 €
(range 127 889€ - 422 347€).
This multiples method compares the actual sale price of similar companies to their financial indicators (Revenue, EBITDA, Net Income). It provides a market-based indicative estimate.
Estimated enterprise value2024
114 transactions
127k€219k€422k€
219 336 €Range: 127 889€ - 422 347€
NAF 5 all-time
Valuation method used
Net Income Multiple
28 363 €
×
7.7x
=219 337 €
Range: 127 890€ - 422 348€
Only this financial indicator is available for this company.
How is this estimate calculated?
This estimate is based on the analysis of 114 actual transactions of similar company sales (same NAF code) registered with BODACC between 2016 and 2025.
EBITDA Multiple: Preferred method for profitable SMEs. EBITDA reflects the ability to generate cash.
Revenue Multiple: Used for growing companies or those with low profitability. Reflects commercial potential.
Net Income Multiple: Relevant for mature companies with stable results.
This estimate is provided for information purposes only. A precise valuation requires in-depth analysis (assets, liabilities, prospects, market...).
Similar companies (Autres activités récréatives et de loisirs)
Compare BREZAC ARTIFICES with other companies in the same sector:
The revenue of BREZAC ARTIFICES in 2020 is 2.5 M€.
Is BREZAC ARTIFICES profitable?
Yes, BREZAC ARTIFICES generated a net profit of 28 k€ in 2024.
Where is the headquarters of BREZAC ARTIFICES ?
The headquarters of BREZAC ARTIFICES is located in LE FLEIX (24130), in the department Dordogne.
Where to find the tax return of BREZAC ARTIFICES ?
The tax return of BREZAC ARTIFICES 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 BREZAC ARTIFICES operate?
BREZAC ARTIFICES operates in the sector Autres activités récréatives et de loisirs (NAF code 93.29Z). 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