Employees: 02 (2023.0)Legal category: Société à responsabilité limitée (sans autre indication)Size: PMECreation date: 2007-03-01 (19 years)Status: ActiveBusiness sector: Autres travaux de finitionLocation: BRETAGNE D'ARMAGNAC (32800), Gers
CFP - PINHO FERNANDES is a French company
founded 19 years ago,
specialized in the sector Autres travaux de finition.
Based in BRETAGNE D'ARMAGNAC (32800),
this company of category PME
shows in 2017 a revenue of 263 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - CFP - PINHO FERNANDES (SIREN 495019192)
Indicator
2017
2016
Revenue
262 943 €
258 840 €
Net income
3 108 €
10 552 €
EBITDA
9 014 €
17 039 €
Net margin
1.2%
4.1%
Revenue and income statement
Im Jahr 2017 erzielt CFP - PINHO FERNANDES einen Umsatz von 263 k€. Vs 2016: +2%. Nach Abzug des Verbrauchs (84 k€) beträgt die Bruttomarge 179 k€, d.h. eine Rate von 68%. Dieses Verhältnis misst die Fähigkeit, aus der Geschäftstätigkeit Wert zu schaffen. EBITDA (= Bruttomarge - Personalkosten - Steuern) erreicht 9 k€, was 3.4% des Umsatzes entspricht. Warnung negativer Schereneffekt: Trotz Umsatzveränderung (+2%) variiert EBITDA um -47%, was die Marge um 3.2 Punkte reduziert. Die operative Marge bleibt fragil und erfordert Kostenwachsamkeit. Das Nettoergebnis beträgt 3 k€, d.h. 1.2% des Umsatzes.
Revenue (2017)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
262 943 €
Gross margin (2017)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
178 883 €
EBITDA (2017)
?
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
9 014 €
EBIT (2017)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
3 108 €
Net income (2017)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
3 108 €
EBITDA margin (2017)
?
EBITDA margin
Definition
Measures the company's operating profitability.
Formula
(EBE / CA) x 100
Interpretation
> 10% : Good profitability 5-10% : Average < 5% : Low
3.4%
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 57%. Die Verschuldung bleibt unter Kontrolle. Die finanzielle Autonomie (= Eigenkapital / Bilanzsumme x 100) erreicht 37%. Das Gleichgewicht zwischen Eigenkapital und Schulden ist zufriedenstellend. Die Schuldenrückzahlungskapazität zeigt, dass es 2.3 Jahre Cashflow braucht. Diese kurze Periode zeigt eine ausgezeichnete Schuldentragfähigkeit. Der Cashflow beträgt 3.3% des Umsatzes.
Debt ratio (2017)
?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low 50-100% : Moderate > 100% : High
57.478%
Financial autonomy (2017)
?
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
37.009%
Cash flow / Revenue (2017)
?
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
3.345%
Repayment capacity (2017)
?
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
2.333
Asset age ratio (2017)
?
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
Debt ratio
43.213
57.478
Financial autonomy
40.706
37.009
Repayment capacity
1.635
2.333
Cash flow / Revenue
3.35%
3.345%
Sector positioning
Verschuldungsgrad
57.482017
2016
2017
Q1: 0.17
Med: 11.61
Q3: 49.16
Average
Im Jahr 2017 liegt über dem Median der Branche das verschuldungsgrad von CFP - PINHO FERNANDES (57.48). Dieses Verhältnis misst das Gewicht der Schulden im Verhältnis zum Eigenkapital. Eine Reduzierung könnte die finanzielle Stärke verbessern.
Finanzielle Autonomie
37.01%2017
2016
2017
Q1: 7.17%
Med: 27.57%
Q3: 50.69%
Gut
Im Jahr 2017 liegt über dem Median der Branche das finanzielle autonomie von CFP - PINHO FERNANDES (37.0%). Dieses Verhältnis stellt den Anteil des Eigenkapitals an der Gesamtfinanzierung dar. Diese komfortable Position bietet eine nennenswerte Sicherheitsmarge.
Rückzahlungsfähigkeit
2.33 ans2017
2016
2017
Q1: 0.0 ans
Med: 0.03 ans
Q3: 0.96 ans
Beobachten
Im Jahr 2017 liegt in den oberen 25% der Branche das rückzahlungsfähigkeit von CFP - PINHO FERNANDES (2.3 ans). Dieses Verhältnis gibt die Anzahl der Jahre an, die zur Rückzahlung der Schulden mit dem Cashflow benötigt werden. Eine lange Dauer kann auf hohe Verschuldung im Verhältnis zur Rückzahlungskapazität hinweisen.
Liquidity ratios
Die Liquiditätsquote beträgt 202.69. Das Unternehmen verfügt über 2€ liquide Mittel für jeden 1€ kurzfristiger Schulden.
Liquidity ratio (2017)
?
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
202.692
Interest coverage (2017)
?
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
Liquidity ratio
167.731
202.692
Interest coverage
0.0
0.0
Sector positioning
Liquiditätsquote
202.692017
2016
2017
Q1: 121.77
Med: 174.22
Q3: 282.7
Gut+9 pts over 2 years
Im Jahr 2017 liegt über dem Median der Branche das liquiditätsquote von CFP - PINHO FERNANDES (202.69). Dieses Verhältnis misst die Fähigkeit, kurzfristige Schulden mit Umlaufvermögen zu decken. Diese komfortable Position bietet eine nennenswerte Sicherheitsmarge.
Zinsdeckung
0.0x2017
2016
2017
Q1: 0.0x
Med: 0.01x
Q3: 2.42x
Average
Im Jahr 2017 liegt unter dem Median der Branche das zinsdeckung von CFP - PINHO FERNANDES (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: 47 Tage. Lieferantenfrist: 48 Tage. Günstige Situation. Die Bestandsumschlagsdauer beträgt 5 Tage. Schneller Umschlag, Zeichen guter Bestandsführung. Der WCR repräsentiert 45 Tage Umsatz.
Operating WCR (2017)
?
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
33 065 €
Customer credit (2017)
?
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
47 j
Supplier credit (2017)
?
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
48 j
Inventory turnover (2017)
?
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
5 j
WCR in days of revenue (2017)
?
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
45 j
WCR and payment terms evolution CFP - PINHO FERNANDES
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
Operating WCR
25 752 €
33 065 €
Inventory turnover (days)
13
5
Customer payment term (days)
22
47
Supplier payment term (days)
29
48
Positioning of CFP - PINHO FERNANDES in its sector
Comparison with sector Autres travaux de finition
Valuation estimate
Indicative estimate only : the number of comparable transactions in this sector is limited (49 transactions).
This range of 16 438€ to 48 100€ is provided for information purposes only and requires in-depth analysis to be confirmed.
Estimated enterprise value2017
Indicative
16k€28k€48k€
28 405 €Range: 16 438€ - 48 100€
NAF 4 année 2017
Aggregated at NAF sub-class level
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 49 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 travaux de finition)
Compare CFP - PINHO FERNANDES with other companies in the same sector:
Frequently asked questions about CFP - PINHO FERNANDES
What is the revenue of CFP - PINHO FERNANDES ?
The revenue of CFP - PINHO FERNANDES in 2017 is 263 k€.
Is CFP - PINHO FERNANDES profitable?
Yes, CFP - PINHO FERNANDES generated a net profit of 3 k€ in 2017.
Where is the headquarters of CFP - PINHO FERNANDES ?
The headquarters of CFP - PINHO FERNANDES is located in BRETAGNE D'ARMAGNAC (32800), in the department Gers.
Where to find the tax return of CFP - PINHO FERNANDES ?
The tax return of CFP - PINHO FERNANDES 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 CFP - PINHO FERNANDES operate?
CFP - PINHO FERNANDES operates in the sector Autres travaux de finition (NAF code 43.39Z). 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