Employees: NN (None)Legal category: Société à responsabilité limitée (sans autre indication)Size: NoneCreation date: 2009-03-05 (17 years)Status: ActiveBusiness sector: Activités de soutien aux culturesLocation: ANTHON (38280), Isere
CONFLUENCE AMENDEMENTS : revenue, balance sheet and financial ratios
CONFLUENCE AMENDEMENTS is a French company
founded 17 years ago,
specialized in the sector Activités de soutien aux cultures.
Based in ANTHON (38280),
this company of category PME
shows in 2022 a revenue of 771 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - CONFLUENCE AMENDEMENTS (SIREN 510896822)
Indicator
2023
2022
2021
2020
2019
2018
2017
Revenue
N/C
770 838 €
862 277 €
863 769 €
924 787 €
1 013 325 €
970 745 €
Net income
16 926 €
22 054 €
29 348 €
-3 480 €
29 078 €
12 851 €
49 135 €
EBITDA
N/C
219 606 €
259 650 €
301 582 €
188 471 €
120 292 €
155 130 €
Net margin
N/C
2.9%
3.4%
-0.4%
3.1%
1.3%
5.1%
Revenue and income statement
In 2023, CONFLUENCE AMENDEMENTS generates positive net income of 17 k€. Net income represents the final profit after all expenses (operating, financial, exceptional) and corporate tax. Change over 2017-2023: 49 k€ -> 17 k€.
Net income (2023)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
16 926 €
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 18%. 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 61%. This high autonomy means the company finances most of its assets through equity, a sign of strength.
Debt ratio (2023)
?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low 50-100% : Moderate > 100% : High
17.579%
Financial autonomy (2023)
?
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
61.436%
Asset age ratio (2023)
?
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
2017
2018
2019
2020
2021
2022
2023
Debt ratio
146.785
110.708
96.635
90.159
37.603
26.854
17.579
Financial autonomy
26.611
30.917
33.642
40.096
55.07
58.246
61.436
Repayment capacity
5.07
4.848
2.472
1.395
0.76
0.588
None
Cash flow / Revenue
12.432%
9.73%
19.652%
34.521%
28.147%
27.997%
None%
Sector positioning
Debt ratio
17.582023
2021
2022
2023
Q1: 21.86
Med: 127.12
Q3: 396.44
Excellent
In 2023, the debt ratio of CONFLUENCE AMENDEMENTS (17.58) ranks in the bottom 25% of the sector, which is positive. This ratio measures the weight of debt relative to equity. A low ratio indicates a solid financial structure with little dependence on creditors.
Financial autonomy
61.44%2023
2021
2022
2023
Q1: 10.46%
Med: 26.68%
Q3: 49.11%
Excellent
In 2023, the financial autonomy of CONFLUENCE AMENDEMENTS (61.4%) ranks in the top 25% of the sector. This ratio represents the share of equity in total financing. High autonomy reflects financial independence and ability to absorb shocks.
Repayment capacity
0.59 years2022
2021
2022
Q1: 0.04 years
Med: 2.31 years
Q3: 4.9 years
Good
In 2022, the repayment capacity of CONFLUENCE AMENDEMENTS (0.59) ranks below the median of the sector. This ratio indicates the number of years needed to repay debt with cash flow. This controlled position reflects prudent management.
Liquidity ratios
The liquidity ratio (= Current assets / Current liabilities) stands at 229.61. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months.
Liquidity ratio (2023)
?
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
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2017
2018
2019
2020
2021
2022
2023
Liquidity ratio
107.081
100.035
106.974
187.329
190.197
230.543
229.608
Interest coverage
13.057
13.328
47.935
18.121
19.848
11.773
None
Sector positioning
Liquidity ratio
229.612023
2021
2022
2023
Q1: 107.32
Med: 190.81
Q3: 353.37
Good+6 pts over 3 years
In 2023, the liquidity ratio of CONFLUENCE AMENDEMENTS (229.61) 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
11.77x2022
2021
2022
Q1: 0.0x
Med: 2.14x
Q3: 5.28x
Excellent
In 2022, the interest coverage of CONFLUENCE AMENDEMENTS (11.8x) ranks in the top 25% of the sector. This ratio indicates how many times operating income covers interest expenses. High coverage means financial charges weigh little on profitability.
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 (2023)
?
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 (2023)
?
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 (2023)
?
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 (2023)
?
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 CONFLUENCE AMENDEMENTS
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2017
2018
2019
2020
2021
2022
2023
Operating WCR
416 508 €
407 428 €
366 706 €
276 510 €
183 277 €
247 655 €
0 €
Inventory turnover (days)
10
6
8
6
5
7
0
Customer payment term (days)
97
70
87
91
61
83
0
Supplier payment term (days)
173
149
156
90
87
94
0
Positioning of CONFLUENCE AMENDEMENTS in its sector
Comparison with sector Activités de soutien aux cultures
Valuation estimate
Based on 50 transactions of similar company sales
(all years),
the value of CONFLUENCE AMENDEMENTS is estimated at
29 881 €
(range 13 661€ - 87 852€).
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. Medium reliability: estimate to be confirmed with in-depth analysis.
Estimated enterprise value2023
50 tx
13k€29k€87k€
29 881 €Range: 13 661€ - 87 852€
NAF 5 all-time
Valuation method used
Net Income Multiple
16 926 €
×
1.8x
=29 881 €
Range: 13 661€ - 87 853€
Only this financial indicator is available for this company.
How is this estimate calculated?
This estimate is based on the analysis of 50 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 de soutien aux cultures)
Compare CONFLUENCE AMENDEMENTS with other companies in the same sector:
Frequently asked questions about CONFLUENCE AMENDEMENTS
What is the revenue of CONFLUENCE AMENDEMENTS ?
The revenue of CONFLUENCE AMENDEMENTS in 2022 is 771 k€.
Is CONFLUENCE AMENDEMENTS profitable?
Yes, CONFLUENCE AMENDEMENTS generated a net profit of 17 k€ in 2023.
Where is the headquarters of CONFLUENCE AMENDEMENTS ?
The headquarters of CONFLUENCE AMENDEMENTS is located in ANTHON (38280), in the department Isere.
Where to find the tax return of CONFLUENCE AMENDEMENTS ?
The tax return of CONFLUENCE AMENDEMENTS 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 CONFLUENCE AMENDEMENTS operate?
CONFLUENCE AMENDEMENTS operates in the sector Activités de soutien aux cultures (NAF code 01.61Z). 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