ETABLISSEMENTS AUBER : revenue, balance sheet and financial ratios
ETABLISSEMENTS AUBER is a French company
founded 50 years ago,
specialized in the sector Activités des sièges sociaux.
Based in THIETREVILLE (76540),
this company of category PME
shows in 2021 a revenue of 606 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - ETABLISSEMENTS AUBER (SIREN 308621929)
Indicator
2024
2022
2021
2020
2019
2018
2017
2016
Revenue
N/C
N/C
605 675 €
598 506 €
478 118 €
531 037 €
443 603 €
471 099 €
Net income
221 129 €
116 073 €
-274 398 €
85 341 €
-47 065 €
-10 736 €
-10 724 €
-13 865 €
EBITDA
N/C
N/C
70 989 €
60 126 €
-19 369 €
-150 896 €
-197 035 €
-211 882 €
Net margin
N/C
N/C
-45.3%
14.3%
-9.8%
-2.0%
-2.4%
-2.9%
Revenue and income statement
In 2024, ETABLISSEMENTS AUBER generates positive net income of 221 k€. Net income represents the final profit after all expenses (operating, financial, exceptional) and corporate tax.
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
221 129 €
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 23%. 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 78%. This high autonomy means the company finances most of its assets through equity, a sign of strength.
Debt ratio (2024)
?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low 50-100% : Moderate > 100% : High
23.375%
Financial autonomy (2024)
?
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
78.193%
Asset age ratio (2024)
?
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
2016
2017
2018
2019
2020
2021
2022
2024
Debt ratio
31.868
33.939
30.904
72.025
93.673
94.89
68.125
23.375
Financial autonomy
69.468
67.599
69.842
55.513
48.927
48.145
56.709
78.193
Repayment capacity
-1.666
-2.071
-2.256
-17.652
10.724
-3.774
None
None
Cash flow / Revenue
-46.123%
-46.111%
-28.249%
-8.903%
18.477%
-41.199%
None%
None%
Sector positioning
Debt ratio
23.382024
2021
2022
2024
Q1: 0.06
Med: 14.64
Q3: 89.5
Average-16 pts over 3 years
In 2024, the debt ratio of ETABLISSEMENTS AUBER (23.38) 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
78.19%2024
2021
2022
2024
Q1: 11.6%
Med: 51.97%
Q3: 85.23%
Good+23 pts over 3 years
In 2024, the financial autonomy of ETABLISSEMENTS AUBER (78.2%) ranks above the median of the sector. This ratio represents the share of equity in total financing. This comfortable position offers an appreciable safety margin.
Repayment capacity
-3.77 years2021
2021
Q1: 0.0 years
Med: 0.41 years
Q3: 4.52 years
Excellent
In 2021, the repayment capacity of ETABLISSEMENTS AUBER (-3.77) 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 710.50. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months.
Liquidity ratio (2024)
?
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
2016
2017
2018
2019
2020
2021
2022
2024
Liquidity ratio
474.419
545.644
459.858
648.425
779.681
542.277
705.862
710.503
Interest coverage
-6.591
-5.269
-5.264
-64.65
25.094
529.75
None
None
Sector positioning
Liquidity ratio
710.52024
2021
2022
2024
Q1: 116.82
Med: 458.52
Q3: 2178.3
Good
In 2024, the liquidity ratio of ETABLISSEMENTS AUBER (710.50) 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
529.75x2021
2021
Q1: -27.49x
Med: 0.0x
Q3: 3.0x
Excellent
In 2021, the interest coverage of ETABLISSEMENTS AUBER (529.8x) 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 (2024)
?
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 (2024)
?
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 (2024)
?
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 (2024)
?
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 ETABLISSEMENTS AUBER
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2024
Operating WCR
870 954 €
898 314 €
785 951 €
736 235 €
1 177 118 €
544 302 €
0 €
0 €
Inventory turnover (days)
55
56
10
0
0
0
0
0
Customer payment term (days)
538
620
441
414
116
106
0
0
Supplier payment term (days)
39
31
36
36
34
40
0
0
Positioning of ETABLISSEMENTS AUBER in its sector
Comparison with sector Activités des sièges sociaux
Valuation estimate
Based on 103 transactions of similar company sales
in 2024,
the value of ETABLISSEMENTS AUBER is estimated at
2 102 476 €
(range 721 913€ - 5 661 310€).
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 value2024
103 transactions
721k€2102k€5661k€
2 102 476 €Range: 721 913€ - 5 661 310€
NAF 5 année 2024
Valuation method used
Net Income Multiple
221 129 €
×
9.5x
=2 102 477 €
Range: 721 913€ - 5 661 311€
Only this financial indicator is available for this company.
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 103 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 des sièges sociaux)
Compare ETABLISSEMENTS AUBER with other companies in the same sector:
Frequently asked questions about ETABLISSEMENTS AUBER
What is the revenue of ETABLISSEMENTS AUBER ?
The revenue of ETABLISSEMENTS AUBER in 2021 is 606 k€.
Is ETABLISSEMENTS AUBER profitable?
Yes, ETABLISSEMENTS AUBER generated a net profit of 221 k€ in 2024.
Where is the headquarters of ETABLISSEMENTS AUBER ?
The headquarters of ETABLISSEMENTS AUBER is located in THIETREVILLE (76540), in the department Seine-Maritime.
Where to find the tax return of ETABLISSEMENTS AUBER ?
The tax return of ETABLISSEMENTS AUBER 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 ETABLISSEMENTS AUBER operate?
ETABLISSEMENTS AUBER operates in the sector Activités des sièges sociaux (NAF code 70.10Z). 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