Employees: 02 (2023.0)Legal category: SCA (commandite par actions)Size: PMECreation date: 2014-09-04 (11 years)Status: ActiveBusiness sector: Activités spécialisées de designLocation: PARIS (75001), Paris
CAROLINE ANDREONI SASU : revenue, balance sheet and financial ratios
CAROLINE ANDREONI SASU is a French company
founded 11 years ago,
specialized in the sector Activités spécialisées de design.
Based in PARIS (75001),
this company of category PME
shows in 2019 a revenue of 338 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - CAROLINE ANDREONI SASU (SIREN 804659456)
Indicator
2019
2018
2016
Revenue
337 698 €
194 273 €
126 916 €
Net income
59 629 €
26 460 €
10 944 €
EBITDA
76 835 €
31 107 €
17 985 €
Net margin
17.7%
13.6%
8.6%
Revenue and income statement
Im Jahr 2019 erzielt CAROLINE ANDREONI SASU einen Umsatz von 338 k€. Im Zeitraum 2016-2019 zeigt das Unternehmen starkes Wachstum mit einer CAGR von +38.6%. Vs 2018, Wachstum von +74% (194 k€ -> 338 k€). Nach Abzug des Verbrauchs (71 k€) beträgt die Bruttomarge 266 k€, d.h. eine Rate von 79%. Dieses Verhältnis misst die Fähigkeit, aus der Geschäftstätigkeit Wert zu schaffen. EBITDA (= Bruttomarge - Personalkosten - Steuern) erreicht 77 k€, was 22.8% des Umsatzes entspricht. Positiver Schereneffekt: EBITDA-Marge verbessert sich um +6.7 Punkte. Diese hohe EBITDA-Marge bietet starke Selbstfinanzierungskapazität. Das Nettoergebnis beträgt 60 k€, d.h. 17.7% des Umsatzes.
Revenue (2019)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
337 698 €
Gross margin (2019)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
266 249 €
EBITDA (2019)
?
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
76 835 €
EBIT (2019)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
75 935 €
Net income (2019)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
59 629 €
EBITDA margin (2019)
?
EBITDA margin
Definition
Measures the company's operating profitability.
Formula
(EBE / CA) x 100
Interpretation
> 10% : Good profitability 5-10% : Average < 5% : Low
22.8%
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
Die Verschuldungsquote (= Finanzschulden / Eigenkapital x 100) beträgt 4%. Dieses niedrige Niveau spiegelt eine solide Finanzstruktur wider. Die finanzielle Autonomie (= Eigenkapital / Bilanzsumme x 100) erreicht 48%. Diese hohe Autonomie bedeutet, dass das Unternehmen den Großteil seiner Vermögenswerte durch Eigenkapital finanziert. Die Schuldenrückzahlungskapazität zeigt, dass es 0.1 Jahre Cashflow braucht. Diese kurze Periode zeigt eine ausgezeichnete Schuldentragfähigkeit. Der Cashflow beträgt 17.8% des Umsatzes. Dieses hohe Niveau bietet eine starke Selbstfinanzierungskapazität.
Debt ratio (2019)
?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low 50-100% : Moderate > 100% : High
3.905%
Financial autonomy (2019)
?
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
47.727%
Cash flow / Revenue (2019)
?
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
17.84%
Repayment capacity (2019)
?
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
0.058
Asset age ratio (2019)
?
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
2018
2019
Debt ratio
0.168
6.197
3.905
Financial autonomy
37.441
57.874
47.727
Repayment capacity
0.002
0.118
0.058
Cash flow / Revenue
10.417%
13.513%
17.84%
Sector positioning
Verschuldungsgrad
3.92019
2016
2018
2019
Q1: 0.0
Med: 7.27
Q3: 51.88
Gut+13 pts over 3 years
Im Jahr 2019 liegt unter dem Median der Branche das verschuldungsgrad von CAROLINE ANDREONI SASU (3.90). Dieses Verhältnis misst das Gewicht der Schulden im Verhältnis zum Eigenkapital. Diese kontrollierte Position spiegelt umsichtiges Management wider.
Finanzielle Autonomie
47.73%2019
2016
2018
2019
Q1: 4.51%
Med: 31.28%
Q3: 60.6%
Gut+7 pts over 3 years
Im Jahr 2019 liegt über dem Median der Branche das finanzielle autonomie von CAROLINE ANDREONI SASU (47.7%). Dieses Verhältnis stellt den Anteil des Eigenkapitals an der Gesamtfinanzierung dar. Diese komfortable Position bietet eine nennenswerte Sicherheitsmarge.
Rückzahlungsfähigkeit
0.06 ans2019
2016
2018
2019
Q1: 0.0 ans
Med: 0.0 ans
Q3: 0.51 ans
Average
Im Jahr 2019 liegt über dem Median der Branche das rückzahlungsfähigkeit von CAROLINE ANDREONI SASU (0.1 an). Dieses Verhältnis gibt die Anzahl der Jahre an, die zur Rückzahlung der Schulden mit dem Cashflow benötigt werden. Eine Reduzierung könnte die finanzielle Stärke verbessern.
Liquidity ratios
Die Liquiditätsquote beträgt 264.99. Das Unternehmen verfügt über 2€ liquide Mittel für jeden 1€ kurzfristiger Schulden.
Liquidity ratio (2019)
?
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
264.991
Interest coverage (2019)
?
Interest coverage
Definition
Ability to cover interest charges with operating income.
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2018
2019
Liquidity ratio
151.207
556.089
264.991
Interest coverage
0.0
0.0
0.0
Sector positioning
Liquiditätsquote
264.992019
2016
2018
2019
Q1: 123.35
Med: 206.37
Q3: 381.06
Gut+22 pts over 3 years
Im Jahr 2019 liegt über dem Median der Branche das liquiditätsquote von CAROLINE ANDREONI SASU (264.99). Dieses Verhältnis misst die Fähigkeit, kurzfristige Schulden mit Umlaufvermögen zu decken. Diese komfortable Position bietet eine nennenswerte Sicherheitsmarge.
Zinsdeckung
0.0x2019
2016
2018
2019
Q1: 0.0x
Med: 0.0x
Q3: 0.47x
Average
Im Jahr 2019 liegt unter dem Median der Branche das zinsdeckung von CAROLINE ANDREONI SASU (0.0x). Dieses Verhältnis gibt an, wie oft das Betriebsergebnis die Zinsaufwendungen deckt. Eine Verbesserung würde die Wettbewerbsposition stärken.
Working capital requirement (WCR) and payment terms
Der Betriebskapitalbedarf (WCR) misst die zeitliche Lücke. Durchschnittliche Kundenzahlungsfrist: 57 Tage. Lieferantenfrist: 40 Tage. Das Unternehmen muss 17 Tage Lücke finanzieren. Der WCR repräsentiert 7 Tage Umsatz. Im Zeitraum 2016-2019 stieg der WCR um +136%.
Operating WCR (2019)
?
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
6 909 €
Customer credit (2019)
?
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
57 j
Supplier credit (2019)
?
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
40 j
Inventory turnover (2019)
?
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 in days of revenue (2019)
?
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
7 j
WCR and payment terms evolution CAROLINE ANDREONI SASU
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2018
2019
Operating WCR
-18 966 €
-1 004 €
6 909 €
Inventory turnover (days)
0
0
0
Customer payment term (days)
23
41
57
Supplier payment term (days)
15
14
40
Positioning of CAROLINE ANDREONI SASU in its sector
Comparison with sector Activités spécialisées de design
Valuation estimate
Indicative estimate only : the number of comparable transactions in this sector is limited (47 transactions).
This range of 173 906€ to 584 571€ is provided for information purposes only and requires in-depth analysis to be confirmed.
Estimated enterprise value2019
Indicative
173k€336k€584k€
336 632 €Range: 173 906€ - 584 571€
NAF 5 all-time
How is this estimate calculated?
This estimate is based on the analysis of 47 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 (Activités spécialisées de design)
Compare CAROLINE ANDREONI SASU with other companies in the same sector:
Frequently asked questions about CAROLINE ANDREONI SASU
What is the revenue of CAROLINE ANDREONI SASU ?
The revenue of CAROLINE ANDREONI SASU in 2019 is 338 k€.
Is CAROLINE ANDREONI SASU profitable?
Yes, CAROLINE ANDREONI SASU generated a net profit of 60 k€ in 2019.
Where is the headquarters of CAROLINE ANDREONI SASU ?
The headquarters of CAROLINE ANDREONI SASU is located in PARIS (75001), in the department Paris.
Where to find the tax return of CAROLINE ANDREONI SASU ?
The tax return of CAROLINE ANDREONI SASU 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 CAROLINE ANDREONI SASU operate?
CAROLINE ANDREONI SASU operates in the sector Activités spécialisées de design (NAF code 74.10Z). 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