Employees: 01 (2023.0)Legal category: Société à responsabilité limitée (sans autre indication)Size: ETICreation date: 2013-08-07 (12 years)Status: ActiveBusiness sector: Services funérairesLocation: BAYONNE (64100), Pyrenees-Atlantiques
Les données financières de cette entreprise sont partiellement disponibles (liasse simplifiée ou données confidentielles). Certaines sections ne sont pas affichées.
CREMATORIUM DE BIGANOS : revenue, balance sheet and financial ratios
CREMATORIUM DE BIGANOS is a French company
founded 12 years ago,
specialized in the sector Services funéraires.
Based in BAYONNE (64100),
this company of category ETI
shows in 2019 a revenue of 176 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - CREMATORIUM DE BIGANOS (SIREN 795082411)
Indicator
2019
2018
2017
2015
Revenue
175 703 €
N/C
N/C
N/C
Net income
-111 499 €
-11 238 €
-26 494 €
-180 €
EBITDA
38 895 €
-39 273 €
-26 494 €
-180 €
Net margin
-63.5%
N/C
N/C
N/C
Revenue and income statement
In 2019, CREMATORIUM DE BIGANOS achieves revenue of 176 k€. After deducting consumption (128 €), gross margin stands at 176 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 39 k€, representing 22.1% of revenue. This high EBITDA margin provides strong self-financing capacity and resilience to uncertainties. Net income is negative at -111 k€ (-63.5% of revenue), which will impact equity.
Revenue (2019)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
175 703 €
Gross margin (2019)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
175 575 €
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
38 895 €
EBIT (2019)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
-88 531 €
Net income (2019)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
-111 499 €
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
22.1%
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 -1928%. 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 -5%. Low autonomy: the company heavily depends on external financing (banks, suppliers).
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
-1928.127%
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
-5.254%
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
-46.168%
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
-35.466
Asset age ratio (2019)
?
Asset age ratio
Definition
Measures the degree of wear of tangible assets.
Formula
Accumulated depreciation / Gross fixed assets x 100
Solvency indicators evolution CREMATORIUM DE BIGANOS
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2015
2017
2018
2019
Debt ratio
0.0
-192.097
-3171.259
-1928.127
Financial autonomy
100.0
-92.757
-2.548
-5.254
Repayment capacity
0.0
-1.919
-27.614
-35.466
Cash flow / Revenue
None%
None%
None%
-46.168%
Sector positioning
Debt ratio
-1928.132019
2017
2018
2019
Q1: 5.2
Med: 22.01
Q3: 60.28
Excellent
In 2019, the debt ratio of CREMATORIUM DE BIGANOS (-1928.13) 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
-5.25%2019
2017
2018
2019
Q1: 26.46%
Med: 48.52%
Q3: 64.6%
Watch+6 pts over 3 years
In 2019, the financial autonomy of CREMATORIUM DE BIGANOS (-5.2%) ranks in the bottom 25% of the sector. This ratio represents the share of equity in total financing. Low autonomy may limit investment capacity and increase vulnerability.
Repayment capacity
-35.47 years2019
2017
2018
2019
Q1: 0.0 years
Med: 0.42 years
Q3: 2.34 years
Excellent
In 2019, the repayment capacity of CREMATORIUM DE BIGANOS (-35.47) 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 681.51. 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 59.1x. Operating income very largely covers interest expenses: high safety margin.
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
681.513
Interest coverage (2019)
?
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
59.051
Liquidity indicators evolution CREMATORIUM DE BIGANOS
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2015
2017
2018
2019
Liquidity ratio
None
686.01
87.842
681.513
Interest coverage
0.0
0.0
-10.269
59.051
Sector positioning
Liquidity ratio
681.512019
2017
2018
2019
Q1: 132.15
Med: 200.5
Q3: 308.25
Excellent
In 2019, the liquidity ratio of CREMATORIUM DE BIGANOS (681.51) 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
59.05x2019
2017
2018
2019
Q1: 0.0x
Med: 0.84x
Q3: 3.9x
Excellent+52 pts over 3 years
In 2019, the interest coverage of CREMATORIUM DE BIGANOS (59.0x) 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. Average customer payment term: 24 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 194 days. Excellent situation: suppliers finance 170 days of the operating cycle (retail model). Overall, WCR represents 953 days of revenue, i.e. 465 k€ to permanently finance.
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
465 119 €
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
24 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
194 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
953 j
WCR and payment terms evolution CREMATORIUM DE BIGANOS
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2015
2017
2018
2019
Operating WCR
0 €
0 €
0 €
465 119 €
Inventory turnover (days)
0
0
0
0
Customer payment term (days)
0
0
0
24
Supplier payment term (days)
0
47
2589
194
Positioning of CREMATORIUM DE BIGANOS in its sector
Comparison with sector Services funéraires
Valuation estimate
Based on 108 transactions of similar company sales
(all years),
the value of CREMATORIUM DE BIGANOS is estimated at
83 388 €
(range 34 039€ - 184 294€).
With an EBITDA of 38 895€, the sector multiple of 2.4x is applied.
The price/revenue ratio is 0.36x
(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 value2019
108 transactions
34k€83k€184k€
83 388 €Range: 34 039€ - 184 294€
NAF 5 all-time
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
38 895 €×2.4x
Estimation95 277 €
40 774€ - 237 204€
Revenue Multiple30%
175 703 €×0.36x
Estimation63 574 €
22 815€ - 96 112€
How is this estimate calculated?
This estimate is based on the analysis of 108 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 funéraires)
Compare CREMATORIUM DE BIGANOS with other companies in the same sector:
Frequently asked questions about CREMATORIUM DE BIGANOS
What is the revenue of CREMATORIUM DE BIGANOS ?
The revenue of CREMATORIUM DE BIGANOS in 2019 is 176 k€.
Is CREMATORIUM DE BIGANOS profitable?
CREMATORIUM DE BIGANOS recorded a net loss in 2019.
Where is the headquarters of CREMATORIUM DE BIGANOS ?
The headquarters of CREMATORIUM DE BIGANOS is located in BAYONNE (64100), in the department Pyrenees-Atlantiques.
Where to find the tax return of CREMATORIUM DE BIGANOS ?
The tax return of CREMATORIUM DE BIGANOS 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 CREMATORIUM DE BIGANOS operate?
CREMATORIUM DE BIGANOS operates in the sector Services funéraires (NAF code 96.03Z). 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