Employees: 01 (2023.0)Legal category: Société à responsabilité limitée (sans autre indication)Size: PMECreation date: 2007-09-05 (18 years)Status: ActiveBusiness sector: Nettoyage courant des bâtimentsLocation: NEUILLY-SUR-SEINE (92200), Hauts-de-Seine
DES MAINS A L'UNISSON : revenue, balance sheet and financial ratios
DES MAINS A L'UNISSON is a French company
founded 18 years ago,
specialized in the sector Nettoyage courant des bâtiments.
Based in NEUILLY-SUR-SEINE (92200),
this company of category PME
shows in 2021 a revenue of 48 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - DES MAINS A L'UNISSON (SIREN 500314182)
Indicator
2021
2020
2019
2015
2014
2013
Revenue
47 674 €
36 654 €
48 180 €
N/C
49 050 €
50 507 €
Net income
-1 394 €
5 950 €
4 841 €
0 €
1 750 €
-2 771 €
EBITDA
-1 163 €
6 223 €
5 599 €
N/C
-282 584 €
-2 771 €
Net margin
-2.9%
16.2%
10.0%
N/C
3.6%
-5.5%
Revenue and income statement
In 2021, DES MAINS A L'UNISSON achieves revenue of 48 k€. Activity remains stable over the period (CAGR: -0.7%). Vs 2020, growth of +30% (37 k€ -> 48 k€). After deducting consumption (196 €), gross margin stands at 47 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 -1 k€, representing -2.4% of revenue. Warning negative scissor effect: despite revenue change (+30%), EBITDA varies by -119%, reducing margin by 19.4 pts. This reflects costs rising faster than revenue. Negative EBITDA means operations do not cover current expenses: concerning situation. Net income is negative at -1 k€ (-2.9% 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
47 674 €
Gross margin (2021)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
47 478 €
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
-1 163 €
EBIT (2021)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
-1 163 €
Net income (2021)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
-1 394 €
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
-2.1%
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 0%. 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 0%. Low autonomy: the company heavily depends on external financing (banks, suppliers).
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
0.0%
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
0.0%
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
-2.924%
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
0.0
Solvency indicators evolution DES MAINS A L'UNISSON
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2013
2014
2015
2019
2020
2021
Debt ratio
-137.406
0.0
0.0
0.0
0.0
0.0
Financial autonomy
62.374
0.0
0.0
0.0
0.0
0.0
Repayment capacity
0.408
0.0
None
0.0
0.0
0.0
Cash flow / Revenue
5.486%
3.562%
None%
10.232%
16.233%
-2.924%
Sector positioning
Debt ratio
0.02021
2019
2020
2021
Q1: 0.04
Med: 13.49
Q3: 68.58
Excellent
In 2021, the debt ratio of DES MAINS A L'UNISSON (0.00) 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
0.0%2021
2019
2020
2021
Q1: 8.32%
Med: 30.09%
Q3: 50.68%
Average
In 2021, the financial autonomy of DES MAINS A L'UNISSON (0.0%) 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
0.0 years2021
2019
2020
2021
Q1: 0.0 years
Med: 0.01 years
Q3: 1.4 years
Excellent
In 2021, the repayment capacity of DES MAINS A L'UNISSON (0.00) 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 77.58. 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
77.583
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
-11.436
Liquidity indicators evolution DES MAINS A L'UNISSON
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2013
2014
2015
2019
2020
2021
Liquidity ratio
72.576
79.805
44.344
48.12
80.421
77.583
Interest coverage
0.0
-0.039
None
3.572
4.307
-11.436
Sector positioning
Liquidity ratio
77.582021
2019
2020
2021
Q1: 124.0
Med: 173.85
Q3: 250.1
Watch
In 2021, the liquidity ratio of DES MAINS A L'UNISSON (77.58) ranks in the bottom 25% of the sector. This ratio measures the ability to cover short-term debt with current assets. A ratio below 1 may signal potential cash flow tensions.
Interest coverage
-11.44x2021
2019
2020
2021
Q1: 0.0x
Med: 0.0x
Q3: 1.18x
Watch-50 pts over 3 years
In 2021, the interest coverage of DES MAINS A L'UNISSON (-11.4x) ranks in the bottom 25% of the sector. This ratio indicates how many times operating income covers interest expenses. Low coverage may indicate fragility to rate or income variations.
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: 40 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 88 days. Excellent situation: suppliers finance 48 days of the operating cycle (retail model). WCR is negative (-63 days): operations structurally generate cash. Notable WCR improvement over the period (-205%), 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
-8 311 €
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
40 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
88 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
-63 j
WCR and payment terms evolution DES MAINS A L'UNISSON
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2013
2014
2015
2019
2020
2021
Operating WCR
-2 724 €
-2 925 €
0 €
-10 680 €
-6 757 €
-8 311 €
Inventory turnover (days)
0
0
0
0
0
0
Customer payment term (days)
21
21
238
0
41
40
Supplier payment term (days)
69
90
756
119
96
88
Positioning of DES MAINS A L'UNISSON 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 6 698€ to 30 684€ is provided for information purposes only and requires in-depth analysis to be confirmed.
Estimated enterprise value2021
Indicative
6k€17k€30k€
17 699 €Range: 6 698€ - 30 684€
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 DES MAINS A L'UNISSON with other companies in the same sector:
Frequently asked questions about DES MAINS A L'UNISSON
What is the revenue of DES MAINS A L'UNISSON ?
The revenue of DES MAINS A L'UNISSON in 2021 is 48 k€.
Is DES MAINS A L'UNISSON profitable?
DES MAINS A L'UNISSON recorded a net loss in 2021.
Where is the headquarters of DES MAINS A L'UNISSON ?
The headquarters of DES MAINS A L'UNISSON is located in NEUILLY-SUR-SEINE (92200), in the department Hauts-de-Seine.
Where to find the tax return of DES MAINS A L'UNISSON ?
The tax return of DES MAINS A L'UNISSON 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 DES MAINS A L'UNISSON operate?
DES MAINS A L'UNISSON 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