Employees: 00 (2023.0)Legal category: SCA (commandite par actions)Size: PMECreation date: 2004-06-14 (21 years)Status: ActiveBusiness sector: Nettoyage courant des bâtimentsLocation: PARIS (75013), Paris
CLAIR ET NET NETTOYAGE : revenue, balance sheet and financial ratios
CLAIR ET NET NETTOYAGE is a French company
founded 21 years ago,
specialized in the sector Nettoyage courant des bâtiments.
Based in PARIS (75013),
this company of category PME
shows in 2021 a revenue of 669 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - CLAIR ET NET NETTOYAGE (SIREN 477922363)
Indicator
2021
2020
2019
2018
2017
2016
2015
Revenue
668 791 €
692 389 €
905 230 €
1 051 747 €
1 008 961 €
812 903 €
923 565 €
Net income
-42 325 €
-44 991 €
810 €
122 599 €
48 465 €
-53 828 €
8 714 €
EBITDA
-34 628 €
3 240 €
48 142 €
168 476 €
95 735 €
821 €
69 358 €
Net margin
-6.3%
-6.5%
0.1%
11.7%
4.8%
-6.6%
0.9%
Revenue and income statement
In 2021, CLAIR ET NET NETTOYAGE achieves revenue of 669 k€. Revenue is declining over the period 2015-2021 (CAGR: -5.2%). Slight decline of -3% vs 2020. After deducting consumption (0 €), gross margin stands at 669 k€, i.e. a rate of 100%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches -35 k€, representing -5.2% of revenue. Warning negative scissor effect: despite revenue change (-3%), EBITDA varies by -1169%, reducing margin by 5.6 pts. This reflects costs rising faster than revenue. Negative EBITDA means operations do not cover current expenses: concerning situation. Net income is negative at -42 k€ (-6.3% of revenue), which will impact equity.
Revenue (2021)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
668 791 €
Gross margin (2021)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
668 791 €
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
-34 628 €
EBIT (2021)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
-53 819 €
Net income (2021)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
-42 325 €
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
-5.1%
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 139%. Debt level is high: negotiating margin with banks is reduced. Financial autonomy (= Equity / Total assets x 100) reaches 23%. The balance between equity and debt is satisfactory.
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
138.841%
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
23.427%
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
-3.772%
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
-6.374
Asset age ratio (2021)
?
Asset age ratio
Definition
Measures the degree of wear of tangible assets.
Formula
Accumulated depreciation / Gross fixed assets x 100
Solvency indicators evolution CLAIR ET NET NETTOYAGE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2015
2016
2017
2018
2019
2020
2021
Debt ratio
120.24
195.624
43.287
16.418
9.704
107.423
138.841
Financial autonomy
23.302
11.954
21.79
41.267
46.293
26.931
23.427
Repayment capacity
1.907
-7.653
0.453
0.233
0.55
-16.582
-6.374
Cash flow / Revenue
6.634%
-1.362%
8.686%
14.343%
4.193%
-1.499%
-3.772%
Sector positioning
Debt ratio
138.842021
2019
2020
2021
Q1: 0.04
Med: 13.49
Q3: 68.58
Average+24 pts over 3 years
In 2021, the debt ratio of CLAIR ET NET NETTOYAGE (138.84) 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
23.43%2021
2019
2020
2021
Q1: 8.32%
Med: 30.09%
Q3: 50.68%
Average-25 pts over 3 years
In 2021, the financial autonomy of CLAIR ET NET NETTOYAGE (23.4%) ranks below the median of the sector. This ratio represents the share of equity in total financing. An improvement would strengthen the competitive position.
Repayment capacity
-6.37 years2021
2019
2020
2021
Q1: 0.0 years
Med: 0.01 years
Q3: 1.4 years
Excellent-42 pts over 3 years
In 2021, the repayment capacity of CLAIR ET NET NETTOYAGE (-6.37) 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 198.08. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months.
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
198.08
Interest coverage (2021)
?
Interest coverage
Definition
Ability to cover interest charges with operating income.
Formula
EBIT / Interest expenses
Interpretation
> 3 : Comfortable 1.5-3 : Acceptable < 1.5 : Risk
-3.015
Liquidity indicators evolution CLAIR ET NET NETTOYAGE
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2015
2016
2017
2018
2019
2020
2021
Liquidity ratio
110.176
71.358
91.465
135.11
141.497
187.459
198.08
Interest coverage
6.498
347.259
1.131
0.177
0.673
6.235
-3.015
Sector positioning
Liquidity ratio
198.082021
2019
2020
2021
Q1: 124.0
Med: 173.85
Q3: 250.1
Good+20 pts over 3 years
In 2021, the liquidity ratio of CLAIR ET NET NETTOYAGE (198.08) ranks above the median of the sector. This ratio measures the ability to cover short-term debt with current assets. This comfortable position offers an appreciable safety margin.
Interest coverage
-3.02x2021
2019
2020
2021
Q1: 0.0x
Med: 0.0x
Q3: 1.18x
Average-34 pts over 3 years
In 2021, the interest coverage of CLAIR ET NET NETTOYAGE (-3.0x) 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: 109 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 65 days. The gap of 44 days means the company finances its customers for over a month before being paid relative to supplier payments. This weighs on cash flow. Overall, WCR represents 61 days of revenue, i.e. 113 k€ to permanently finance. Over 2015-2021, WCR increased by +287%, requiring additional financing.
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
112 805 €
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
109 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
65 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
0 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
61 j
WCR and payment terms evolution CLAIR ET NET NETTOYAGE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2015
2016
2017
2018
2019
2020
2021
Operating WCR
29 129 €
-16 868 €
79 819 €
64 872 €
115 453 €
55 841 €
112 805 €
Inventory turnover (days)
0
0
0
0
0
0
0
Customer payment term (days)
53
48
46
67
84
109
109
Supplier payment term (days)
44
86
151
62
55
72
65
Positioning of CLAIR ET NET NETTOYAGE in its sector
Comparison with sector Nettoyage courant des bâtiments
Valuation estimate
Indicative estimate only : the number of comparable transactions in this sector is limited (26 transactions).
This range of 93 968€ to 430 459€ is provided for information purposes only and requires in-depth analysis to be confirmed.
Estimated enterprise value2021
Indicative
93k€248k€430k€
248 301 €Range: 93 968€ - 430 459€
NAF 5 année 2021
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 26 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 (Nettoyage courant des bâtiments)
Compare CLAIR ET NET NETTOYAGE with other companies in the same sector:
Frequently asked questions about CLAIR ET NET NETTOYAGE
What is the revenue of CLAIR ET NET NETTOYAGE ?
The revenue of CLAIR ET NET NETTOYAGE in 2021 is 669 k€.
Is CLAIR ET NET NETTOYAGE profitable?
CLAIR ET NET NETTOYAGE recorded a net loss in 2021.
Where is the headquarters of CLAIR ET NET NETTOYAGE ?
The headquarters of CLAIR ET NET NETTOYAGE is located in PARIS (75013), in the department Paris.
Where to find the tax return of CLAIR ET NET NETTOYAGE ?
The tax return of CLAIR ET NET NETTOYAGE 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 CLAIR ET NET NETTOYAGE operate?
CLAIR ET NET NETTOYAGE operates in the sector Nettoyage courant des bâtiments (NAF code 81.21Z). 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