Employees: 01 (2023.0)Legal category: Société à responsabilité limitée (sans autre indication)Size: PMECreation date: 1986-07-01 (39 years)Status: ActiveBusiness sector: Autres commerces de détail spécialisés diversLocation: BERGERAC (24100), Dordogne
EURL ART FLORAL : revenue, balance sheet and financial ratios
EURL ART FLORAL is a French company
founded 39 years ago,
specialized in the sector Autres commerces de détail spécialisés divers.
Based in BERGERAC (24100),
this company of category PME
shows in 2022 a revenue of 173 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - EURL ART FLORAL (SIREN 338147820)
Indicator
2022
2021
2019
2017
2016
2015
2014
2013
Revenue
172 938 €
143 797 €
150 533 €
162 606 €
159 276 €
157 837 €
145 390 €
139 389 €
Net income
14 276 €
20 879 €
9 348 €
6 028 €
3 227 €
4 522 €
4 808 €
-2 684 €
EBITDA
18 981 €
26 412 €
15 014 €
7 138 €
9 709 €
10 793 €
12 171 €
4 948 €
Net margin
8.3%
14.5%
6.2%
3.7%
2.0%
2.9%
3.3%
-1.9%
Revenue and income statement
In 2022, EURL ART FLORAL achieves revenue of 173 k€. Revenue is growing positively over 8 years (CAGR: +2.4%). Vs 2021, growth of +20% (144 k€ -> 173 k€). After deducting consumption (70 k€), gross margin stands at 103 k€, i.e. a rate of 60%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches 19 k€, representing 11.0% of revenue. Warning negative scissor effect: despite revenue change (+20%), EBITDA varies by -28%, reducing margin by 7.4 pts. This reflects costs rising faster than revenue. This level of operating margin is satisfactory for the sector. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 14 k€, i.e. 8.3% of revenue. This profit can be retained or distributed to shareholders.
Revenue (2022)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
172 938 €
Gross margin (2022)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
103 374 €
EBITDA (2022)
?
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
18 981 €
EBIT (2022)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
14 376 €
Net income (2022)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
14 276 €
EBITDA margin (2022)
?
EBITDA margin
Definition
Measures the company's operating profitability.
Formula
(EBE / CA) x 100
Interpretation
> 10% : Good profitability 5-10% : Average < 5% : Low
11.0%
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 60%. Debt remains under control: the company retains capacity to raise new debt if needed. Financial autonomy (= Equity / Total assets x 100) reaches 29%. The balance between equity and debt is satisfactory. Cash flow represents 10.9% of revenue. Cash flow measures resources generated by operations, available for investment and debt repayment. This high level provides strong self-financing capacity.
Debt ratio (2022)
?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low 50-100% : Moderate > 100% : High
59.991%
Financial autonomy (2022)
?
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
29.153%
Cash flow / Revenue (2022)
?
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
10.904%
Repayment capacity (2022)
?
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
Asset age ratio (2022)
?
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
2013
2014
2015
2016
2017
2019
2021
2022
Debt ratio
151.568
76.082
37.424
77.817
131.237
55.39
81.429
59.991
Financial autonomy
49.101
34.242
18.336
34.507
48.049
29.553
40.059
29.153
Repayment capacity
4.869
1.053
0.446
1.27
2.383
0.648
0.804
0.0
Cash flow / Revenue
2.336%
7.657%
6.869%
5.916%
6.755%
10.038%
18.377%
10.904%
Sector positioning
Debt ratio
59.992022
2019
2021
2022
Q1: 0.17
Med: 26.83
Q3: 100.19
Average
In 2022, the debt ratio of EURL ART FLORAL (59.99) 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
29.15%2022
2019
2021
2022
Q1: 9.09%
Med: 34.43%
Q3: 58.7%
Average
In 2022, the financial autonomy of EURL ART FLORAL (29.1%) 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 years2022
2019
2021
2022
Q1: 0.0 years
Med: 0.02 years
Q3: 2.29 years
Excellent-37 pts over 3 years
In 2022, the repayment capacity of EURL ART FLORAL (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 191.20. 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 0.3x. Danger: operating income does not cover interest charges, unsustainable situation.
Liquidity ratio (2022)
?
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
191.197
Interest coverage (2022)
?
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
0.274
Liquidity indicators evolution EURL ART FLORAL
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2013
2014
2015
2016
2017
2019
2021
2022
Liquidity ratio
135.025
177.369
173.188
195.031
195.178
221.18
328.192
191.197
Interest coverage
28.618
8.011
4.892
2.966
3.082
1.186
0.057
0.274
Sector positioning
Liquidity ratio
191.22022
2019
2021
2022
Q1: 125.37
Med: 213.41
Q3: 374.77
Average-14 pts over 3 years
In 2022, the liquidity ratio of EURL ART FLORAL (191.20) ranks below the median of the sector. This ratio measures the ability to cover short-term debt with current assets. An improvement would strengthen the competitive position.
Interest coverage
0.27x2022
2019
2021
2022
Q1: 0.0x
Med: 0.0x
Q3: 2.48x
Good-11 pts over 3 years
In 2022, the interest coverage of EURL ART FLORAL (0.3x) ranks above the median of the sector. This ratio indicates how many times operating income covers interest expenses. This comfortable position offers an appreciable safety margin.
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: 0 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 22 days. Favorable situation: supplier credit is longer than customer credit by 22 days. Inventory turnover is 50 days (= Average inventory / Cost of goods x 360). WCR is negative (-24 days): operations structurally generate cash. Notable WCR improvement over the period (-354%), freeing up cash.
Operating WCR (2022)
?
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
-11 326 €
Customer credit (2022)
?
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 (2022)
?
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
22 j
Inventory turnover (2022)
?
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
50 j
WCR in days of revenue (2022)
?
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
-24 j
WCR and payment terms evolution EURL ART FLORAL
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2013
2014
2015
2016
2017
2019
2021
2022
Operating WCR
-2 492 €
7 749 €
-163 €
7 145 €
5 486 €
12 302 €
2 905 €
-11 326 €
Inventory turnover (days)
51
57
50
55
55
51
48
50
Customer payment term (days)
1
0
0
0
0
3
2
0
Supplier payment term (days)
24
21
32
23
22
25
17
22
Positioning of EURL ART FLORAL in its sector
Comparison with sector Autres commerces de détail spécialisés divers
Valuation estimate
Based on 109 transactions of similar company sales
in 2022,
the value of EURL ART FLORAL is estimated at
50 421 €
(range 30 664€ - 96 925€).
With an EBITDA of 18 981€, the sector multiple of 1.8x is applied.
The price/revenue ratio is 0.48x
(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 value2022
109 transactions
30k€50k€96k€
50 421 €Range: 30 664€ - 96 925€
NAF 5 année 2022
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
18 981 €×1.8x
Estimation34 824 €
23 015€ - 74 396€
Revenue Multiple30%
172 938 €×0.48x
Estimation83 484 €
51 402€ - 134 968€
Net Income Multiple20%
14 276 €×2.8x
Estimation39 819 €
18 683€ - 96 183€
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 109 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 (Autres commerces de détail spécialisés divers)
Compare EURL ART FLORAL with other companies in the same sector:
Yes, EURL ART FLORAL generated a net profit of 14 k€ in 2022.
Where is the headquarters of EURL ART FLORAL ?
The headquarters of EURL ART FLORAL is located in BERGERAC (24100), in the department Dordogne.
Where to find the tax return of EURL ART FLORAL ?
The tax return of EURL ART FLORAL 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 EURL ART FLORAL operate?
EURL ART FLORAL operates in the sector Autres commerces de détail spécialisés divers (NAF code 47.78C). 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