Employees: 11 (2023.0)Legal category: SCA (commandite par actions)Size: PMECreation date: 2004-09-15 (21 years)Status: ActiveBusiness sector: Évaluation des risques et dommagesLocation: LE CANNET (06110), Alpes-Maritimes
CABINET AGU ET ASSOCIES : revenue, balance sheet and financial ratios
CABINET AGU ET ASSOCIES is a French company
founded 21 years ago,
specialized in the sector Évaluation des risques et dommages.
Based in LE CANNET (06110),
this company of category PME
shows in 2022 a revenue of 1.8 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - CABINET AGU ET ASSOCIES (SIREN 478759277)
Indicator
2024
2023
2022
2021
2020
2017
2016
Revenue
N/C
N/C
1 780 183 €
N/C
N/C
1 639 658 €
N/C
Net income
130 964 €
109 859 €
-55 688 €
-1 545 €
73 440 €
10 936 €
39 660 €
EBITDA
N/C
N/C
-13 807 €
N/C
N/C
-737 653 €
-2 254 884 €
Net margin
N/C
N/C
-3.1%
N/C
N/C
0.7%
N/C
Revenue and income statement
In 2024, CABINET AGU ET ASSOCIES generates positive net income of 131 k€. Net income represents the final profit after all expenses (operating, financial, exceptional) and corporate tax. Change over 2016-2024: 40 k€ -> 131 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
130 964 €
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 13%. 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 54%. 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
12.779%
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
53.702%
Asset age ratio (2024)
?
Asset age ratio
Definition
Measures the degree of wear of tangible assets.
Formula
Accumulated depreciation / Gross fixed assets x 100
Solvency indicators evolution CABINET AGU ET ASSOCIES
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2020
2021
2022
2023
2024
Debt ratio
10.706
26.426
32.848
29.032
28.642
21.592
12.779
Financial autonomy
58.953
58.666
52.02
53.88
45.091
43.545
53.702
Repayment capacity
0.884
3.364
None
None
-9.228
None
None
Cash flow / Revenue
9756.264%
3.441%
None%
None%
-0.904%
None%
None%
Sector positioning
Debt ratio
12.782024
2022
2023
2024
Q1: 0.34
Med: 15.78
Q3: 51.95
Good-11 pts over 3 years
In 2024, the debt ratio of CABINET AGU ET ASSOCIES (12.78) 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
53.7%2024
2022
2023
2024
Q1: 19.33%
Med: 44.34%
Q3: 61.51%
Good+15 pts over 3 years
In 2024, the financial autonomy of CABINET AGU ET ASSOCIES (53.7%) ranks above the median of the sector. This ratio represents the share of equity in total financing. This comfortable position offers an appreciable safety margin.
Repayment capacity
-9.23 years2022
2022
Q1: 0.0 years
Med: 0.5 years
Q3: 2.32 years
Excellent
In 2022, the repayment capacity of CABINET AGU ET ASSOCIES (-9.23) 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 130.51. 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
130.511
Liquidity indicators evolution CABINET AGU ET ASSOCIES
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2020
2021
2022
2023
2024
Liquidity ratio
177.376
206.877
196.499
197.862
121.103
122.502
130.511
Interest coverage
-0.096
-0.367
None
None
-17.281
None
None
Sector positioning
Liquidity ratio
130.512024
2022
2023
2024
Q1: 124.63
Med: 157.8
Q3: 244.91
Average+6 pts over 3 years
In 2024, the liquidity ratio of CABINET AGU ET ASSOCIES (130.51) 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
-17.28x2022
2022
Q1: 0.0x
Med: 0.29x
Q3: 2.57x
Watch
In 2022, the interest coverage of CABINET AGU ET ASSOCIES (-17.3x) ranks in the bottom 25% of the sector. This ratio indicates how many times operating income covers interest expenses. Low coverage may indicate fragility to rate or income variations.
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 CABINET AGU ET ASSOCIES
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2020
2021
2022
2023
2024
Operating WCR
0 €
186 888 €
0 €
0 €
30 940 €
0 €
0 €
Inventory turnover (days)
0
12
0
0
18
0
0
Customer payment term (days)
0
40
0
0
42
0
0
Supplier payment term (days)
38
25
0
0
40
0
0
Positioning of CABINET AGU ET ASSOCIES in its sector
Comparison with sector Évaluation des risques et dommages
Valuation estimate
Based on 209 transactions of similar company sales
(all years),
the value of CABINET AGU ET ASSOCIES is estimated at
258 785 €
(range 112 988€ - 1 158 780€).
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
209 transactions
112k€258k€1158k€
258 785 €Range: 112 988€ - 1 158 780€
NAF 4 all-time
Aggregated at NAF sub-class level
Valuation method used
Net Income Multiple
130 964 €
×
2.0x
=258 786 €
Range: 112 988€ - 1 158 780€
Only this financial indicator is available for this company.
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 209 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 (Évaluation des risques et dommages)
Compare CABINET AGU ET ASSOCIES with other companies in the same sector:
Frequently asked questions about CABINET AGU ET ASSOCIES
What is the revenue of CABINET AGU ET ASSOCIES ?
The revenue of CABINET AGU ET ASSOCIES in 2022 is 1.8 M€.
Is CABINET AGU ET ASSOCIES profitable?
Yes, CABINET AGU ET ASSOCIES generated a net profit of 131 k€ in 2024.
Where is the headquarters of CABINET AGU ET ASSOCIES ?
The headquarters of CABINET AGU ET ASSOCIES is located in LE CANNET (06110), in the department Alpes-Maritimes.
Where to find the tax return of CABINET AGU ET ASSOCIES ?
The tax return of CABINET AGU ET ASSOCIES 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 CABINET AGU ET ASSOCIES operate?
CABINET AGU ET ASSOCIES operates in the sector Évaluation des risques et dommages (NAF code 66.21Z). 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