CAUSSAT ESPACES VERTS : revenue, balance sheet and financial ratios
CAUSSAT ESPACES VERTS is a French company
founded 52 years ago,
specialized in the sector Services d'aménagement paysager .
Based in DAUX (31700),
this company of category ETI
shows in 2021 a revenue of 5.8 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - CAUSSAT ESPACES VERTS (SIREN 300197332)
Indicator
2021
2020
2019
2018
2017
2016
Revenue
5 789 075 €
5 314 503 €
5 326 119 €
N/C
5 349 378 €
5 321 832 €
Net income
699 583 €
577 167 €
174 160 €
102 355 €
213 327 €
1 567 €
EBITDA
1 043 047 €
948 972 €
313 672 €
N/C
539 770 €
174 451 €
Net margin
12.1%
10.9%
3.3%
N/C
4.0%
0.0%
Revenue and income statement
In 2021, CAUSSAT ESPACES VERTS achieves revenue of 5.8 M€. Revenue is growing positively over 6 years (CAGR: +1.7%). Vs 2020: +9%. After deducting consumption (1.6 M€), gross margin stands at 4.2 M€, i.e. a rate of 72%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches 1.0 M€, representing 18.0% of revenue. This high EBITDA margin provides strong self-financing capacity and resilience to uncertainties. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 700 k€, i.e. 12.1% of revenue. This profit can be retained or distributed to shareholders.
Revenue (2021)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
5 789 075 €
Gross margin (2021)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
4 157 654 €
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
1 043 047 €
EBIT (2021)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
914 756 €
Net income (2021)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
699 583 €
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
17.9%
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 56%. Debt remains under control: the company retains capacity to raise new debt if needed. Financial autonomy (= Equity / Total assets x 100) reaches 47%. This high autonomy means the company finances most of its assets through equity, a sign of strength. Debt repayment capacity (= Financial debt / Cash flow) indicates it would take 1.4 years of cash flow to repay all financial debt. This short period demonstrates excellent debt sustainability. Cash flow represents 13.7% of revenue. Cash flow measures resources generated by operations, available for investment and debt repayment. This high level provides strong self-financing capacity.
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
55.847%
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
47.213%
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
13.714%
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
1.444
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
19.259
18.945
12.906
11.453
4.919
55.847
Financial autonomy
49.997
54.77
56.507
58.728
63.868
47.213
Repayment capacity
2.516
0.885
None
1.028
0.226
1.444
Cash flow / Revenue
3.303%
9.994%
None%
5.828%
13.801%
13.714%
Sector positioning
Debt ratio
55.852021
2019
2020
2021
Q1: 4.4
Med: 36.39
Q3: 99.66
Average+24 pts over 3 years
In 2021, the debt ratio of CAUSSAT ESPACES VERTS (55.85) 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
47.21%2021
2019
2020
2021
Q1: 15.24%
Med: 33.93%
Q3: 52.99%
Good-8 pts over 3 years
In 2021, the financial autonomy of CAUSSAT ESPACES VERTS (47.2%) 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
1.44 years2021
2019
2020
2021
Q1: 0.0 years
Med: 0.51 years
Q3: 1.87 years
Average
In 2021, the repayment capacity of CAUSSAT ESPACES VERTS (1.44) ranks above the median of the sector. This ratio indicates the number of years needed to repay debt with cash flow. A reduction effort could improve financial strength.
Liquidity ratios
The liquidity ratio (= Current assets / Current liabilities) stands at 343.89. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months. The interest coverage ratio (= EBIT / Interest expenses) is 0.1x. Danger: operating income does not cover interest charges, unsustainable situation.
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
343.893
Interest coverage (2021)
?
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
2017
2018
2019
2020
2021
Liquidity ratio
203.903
261.095
252.072
258.392
281.282
343.893
Interest coverage
2.611
7.92
None
0.547
0.104
0.054
Sector positioning
Liquidity ratio
343.892021
2019
2020
2021
Q1: 135.74
Med: 196.44
Q3: 292.86
Excellent+8 pts over 3 years
In 2021, the liquidity ratio of CAUSSAT ESPACES VERTS (343.89) 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
0.05x2021
2019
2020
2021
Q1: 0.0x
Med: 0.42x
Q3: 1.91x
Average-22 pts over 3 years
In 2021, the interest coverage of CAUSSAT ESPACES VERTS (0.1x) 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: 52 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 42 days. The company must finance 10 days of gap between collections and payments. Inventory turnover is 4 days (= Average inventory / Cost of goods x 360). Fast turnover, sign of good inventory management. Overall, WCR represents 30 days of revenue, i.e. 479 k€ to permanently finance. Notable WCR improvement over the period (-56%), 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
479 335 €
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
52 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
42 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
30 j
WCR and payment terms evolution CAUSSAT ESPACES VERTS
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
Operating WCR
1 086 665 €
1 227 575 €
0 €
1 388 732 €
901 659 €
479 335 €
Inventory turnover (days)
3
6
0
11
7
4
Customer payment term (days)
100
94
0
100
83
52
Supplier payment term (days)
77
70
0
71
99
42
Positioning of CAUSSAT ESPACES VERTS in its sector
Comparison with sector Services d'aménagement paysager
Valuation estimate
Based on 125 transactions of similar company sales
(all years),
the value of CAUSSAT ESPACES VERTS is estimated at
2 509 914 €
(range 917 567€ - 4 523 555€).
With an EBITDA of 1 043 047€, the sector multiple of 2.8x is applied.
The price/revenue ratio is 0.35x
(conservative valuation).
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 value2021
125 transactions
917k€2509k€4523k€
2 509 914 €Range: 917 567€ - 4 523 555€
NAF 5 all-time
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
1 043 047 €×2.8x
Estimation2 893 067 €
938 108€ - 5 298 141€
Revenue Multiple30%
5 789 075 €×0.35x
Estimation2 039 864 €
1 047 691€ - 2 894 899€
Net Income Multiple20%
699 583 €×3.2x
Estimation2 257 111 €
671 030€ - 5 030 075€
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 125 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 (Services d'aménagement paysager )
Compare CAUSSAT ESPACES VERTS with other companies in the same sector:
Frequently asked questions about CAUSSAT ESPACES VERTS
What is the revenue of CAUSSAT ESPACES VERTS ?
The revenue of CAUSSAT ESPACES VERTS in 2021 is 5.8 M€.
Is CAUSSAT ESPACES VERTS profitable?
Yes, CAUSSAT ESPACES VERTS generated a net profit of 700 k€ in 2021.
Where is the headquarters of CAUSSAT ESPACES VERTS ?
The headquarters of CAUSSAT ESPACES VERTS is located in DAUX (31700), in the department Haute-Garonne.
Where to find the tax return of CAUSSAT ESPACES VERTS ?
The tax return of CAUSSAT ESPACES VERTS 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 CAUSSAT ESPACES VERTS operate?
CAUSSAT ESPACES VERTS operates in the sector Services d'aménagement paysager (NAF code 81.30Z). 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