Employees: 01 (2023.0)Legal category: Société à responsabilité limitée (sans autre indication)Size: PMECreation date: 2011-07-01 (14 years)Status: ActiveBusiness sector: Fabrication d'instruments de musiqueLocation: BREVES (58530), Nievre
Les données financières de cette entreprise sont partiellement disponibles (liasse simplifiée ou données confidentielles). Certaines sections ne sont pas affichées.
EDWIN CLEMENT ARCHETIER : revenue, balance sheet and financial ratios
EDWIN CLEMENT ARCHETIER is a French company
founded 14 years ago,
specialized in the sector Fabrication d'instruments de musique.
Based in BREVES (58530),
this company of category PME
shows in 2017 a revenue of 168 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - EDWIN CLEMENT ARCHETIER (SIREN 534069521)
Indicator
2017
Revenue
168 024 €
Net income
47 780 €
EBITDA
65 135 €
Net margin
28.4%
Revenue and income statement
Im Jahr 2017 erzielt EDWIN CLEMENT ARCHETIER einen Umsatz von 168 k€. Nach Abzug des Verbrauchs (12 k€) beträgt die Bruttomarge 156 k€, d.h. eine Rate von 93%. Dieses Verhältnis misst die Fähigkeit, aus der Geschäftstätigkeit Wert zu schaffen. EBITDA (= Bruttomarge - Personalkosten - Steuern) erreicht 65 k€, was 38.8% des Umsatzes entspricht. Diese hohe EBITDA-Marge bietet starke Selbstfinanzierungskapazität. Das Nettoergebnis beträgt 48 k€, d.h. 28.4% des Umsatzes.
Revenue (2017)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
168 024 €
Gross margin (2017)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
156 042 €
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
65 135 €
EBIT (2017)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
62 300 €
Net income (2017)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
47 780 €
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
38.8%
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 4%. Dieses niedrige Niveau spiegelt eine solide Finanzstruktur wider. Die finanzielle Autonomie (= Eigenkapital / Bilanzsumme x 100) erreicht 80%. Diese hohe Autonomie bedeutet, dass das Unternehmen den Großteil seiner Vermögenswerte durch Eigenkapital finanziert. Die Schuldenrückzahlungskapazität zeigt, dass es 0.1 Jahre Cashflow braucht. Diese kurze Periode zeigt eine ausgezeichnete Schuldentragfähigkeit. Der Cashflow beträgt 29.1% des Umsatzes. Dieses hohe Niveau bietet eine starke Selbstfinanzierungskapazität.
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
4.045%
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
80.257%
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
29.058%
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
0.137
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
2017
Debt ratio
4.045
Financial autonomy
80.257
Repayment capacity
0.137
Cash flow / Revenue
29.058%
Sector positioning
Verschuldungsgrad
4.042017
2017
Q1: 2.03
Med: 21.87
Q3: 124.2
Gut
Im Jahr 2017 liegt unter dem Median der Branche das verschuldungsgrad von EDWIN CLEMENT ARCHETIER (4.04). Dieses Verhältnis misst das Gewicht der Schulden im Verhältnis zum Eigenkapital. Diese kontrollierte Position spiegelt umsichtiges Management wider.
Finanzielle Autonomie
80.26%2017
2017
Q1: 21.47%
Med: 42.34%
Q3: 67.42%
Ausgezeichnet
Im Jahr 2017 liegt in den oberen 25% der Branche das finanzielle autonomie von EDWIN CLEMENT ARCHETIER (80.3%). Dieses Verhältnis stellt den Anteil des Eigenkapitals an der Gesamtfinanzierung dar. Hohe Autonomie spiegelt finanzielle Unabhängigkeit und Fähigkeit wider, Schocks zu absorbieren.
Rückzahlungsfähigkeit
0.14 ans2017
2017
Q1: 0.0 ans
Med: 0.6 ans
Q3: 3.52 ans
Gut
Im Jahr 2017 liegt unter dem Median der Branche das rückzahlungsfähigkeit von EDWIN CLEMENT ARCHETIER (0.1 an). Dieses Verhältnis gibt die Anzahl der Jahre an, die zur Rückzahlung der Schulden mit dem Cashflow benötigt werden. Diese kontrollierte Position spiegelt umsichtiges Management wider.
Liquidity ratios
Die Liquiditätsquote beträgt 580.06. Das Unternehmen verfügt über 2€ liquide Mittel für jeden 1€ kurzfristiger Schulden. Der Zinsdeckungsgrad (= EBIT / Zinsaufwendungen) beträgt 0.3x. Gefahr: Das Betriebsergebnis deckt die Zinsaufwendungen nicht.
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
580.056
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
2017
Liquidity ratio
580.056
Interest coverage
0.266
Sector positioning
Liquiditätsquote
580.062017
2017
Q1: 182.92
Med: 315.73
Q3: 485.76
Ausgezeichnet
Im Jahr 2017 liegt in den oberen 25% der Branche das liquiditätsquote von EDWIN CLEMENT ARCHETIER (580.06). Dieses Verhältnis misst die Fähigkeit, kurzfristige Schulden mit Umlaufvermögen zu decken. Ein Verhältnis über 1 gewährleistet komfortable Deckung kurzfristiger Fälligkeiten.
Zinsdeckung
0.27x2017
2017
Q1: 0.0x
Med: 0.0x
Q3: 7.27x
Gut
Im Jahr 2017 liegt über dem Median der Branche das zinsdeckung von EDWIN CLEMENT ARCHETIER (0.3x). Dieses Verhältnis gibt an, wie oft das Betriebsergebnis die Zinsaufwendungen deckt. Diese komfortable Position bietet eine nennenswerte Sicherheitsmarge.
Working capital requirement (WCR) and payment terms
Der Betriebskapitalbedarf (WCR) misst die zeitliche Lücke. Durchschnittliche Kundenzahlungsfrist: 1 Tage. Lieferantenfrist: 11 Tage. Günstige Situation. Die Bestandsumschlagsdauer beträgt 78 Tage. Der WCR repräsentiert 14 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
6 371 €
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
1 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
11 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
78 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
14 j
WCR and payment terms evolution EDWIN CLEMENT ARCHETIER
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2017
Operating WCR
6 371 €
Inventory turnover (days)
78
Customer payment term (days)
1
Supplier payment term (days)
11
Positioning of EDWIN CLEMENT ARCHETIER in its sector
Comparison with sector Fabrication d'instruments de musique
Valuation estimate
Based on 101 transactions of similar company sales
(all years),
the value of EDWIN CLEMENT ARCHETIER is estimated at
121 195 €
(range 36 028€ - 228 818€).
With an EBITDA of 65 135€, the sector multiple of 2.5x is applied.
The price/revenue ratio is 0.24x
(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 value2017
101 transactions
36k€121k€228k€
121 195 €Range: 36 028€ - 228 818€
Section all-time
Aggregated at NAF section level
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
65 135 €×2.5x
Estimation165 401 €
45 858€ - 305 880€
Revenue Multiple30%
168 024 €×0.24x
Estimation39 566 €
18 965€ - 71 589€
Net Income Multiple20%
47 780 €×2.8x
Estimation133 124 €
37 050€ - 272 008€
How is this estimate calculated?
This estimate is based on the analysis of 101 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 (Fabrication d'instruments de musique)
Compare EDWIN CLEMENT ARCHETIER with other companies in the same sector:
Frequently asked questions about EDWIN CLEMENT ARCHETIER
What is the revenue of EDWIN CLEMENT ARCHETIER ?
The revenue of EDWIN CLEMENT ARCHETIER in 2017 is 168 k€.
Is EDWIN CLEMENT ARCHETIER profitable?
Yes, EDWIN CLEMENT ARCHETIER generated a net profit of 48 k€ in 2017.
Where is the headquarters of EDWIN CLEMENT ARCHETIER ?
The headquarters of EDWIN CLEMENT ARCHETIER is located in BREVES (58530), in the department Nievre.
Where to find the tax return of EDWIN CLEMENT ARCHETIER ?
The tax return of EDWIN CLEMENT ARCHETIER 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 EDWIN CLEMENT ARCHETIER operate?
EDWIN CLEMENT ARCHETIER operates in the sector Fabrication d'instruments de musique (NAF code 32.20Z). 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