Employees: NN (None)Legal category: Société à responsabilité limitée (sans autre indication)Size: PMECreation date: 2009-11-02 (16 years)Status: ActiveBusiness sector: Activités d'architecture Location: ESTILLAC (47310), Lot-et-Garonne
EURL BELPECHE E COORDINATION : revenue, balance sheet and financial ratios
EURL BELPECHE E COORDINATION is a French company
founded 16 years ago,
specialized in the sector Activités d'architecture .
Based in ESTILLAC (47310),
this company of category PME
shows in 2021 a revenue of 69 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - EURL BELPECHE E COORDINATION (SIREN 517758249)
Indicator
2021
2020
2019
2018
2017
2016
Revenue
68 773 €
90 407 €
87 560 €
60 537 €
74 378 €
51 050 €
Net income
-12 644 €
8 847 €
-252 €
3 500 €
127 €
-374 €
EBITDA
-3 420 €
15 096 €
1 205 €
4 107 €
8 061 €
8 781 €
Net margin
-18.4%
9.8%
-0.3%
5.8%
0.2%
-0.7%
Revenue and income statement
In 2021, EURL BELPECHE E COORDINATION achieves revenue of 69 k€. Over the period 2016-2021, the company shows strong growth with a CAGR (compound annual growth rate) of +6.1%. Significant drop of -24% vs 2020. After deducting consumption (0 €), gross margin stands at 69 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 -3 k€, representing -5.0% of revenue. Warning negative scissor effect: despite revenue change (-24%), EBITDA varies by -123%, reducing margin by 21.7 pts. This reflects costs rising faster than revenue. Negative EBITDA means operations do not cover current expenses: concerning situation. Net income is negative at -13 k€ (-18.4% 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
68 773 €
Gross margin (2021)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
68 773 €
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
-3 420 €
EBIT (2021)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
-12 091 €
Net income (2021)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
-12 644 €
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
-5.0%
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 292%. Critical situation: debt significantly exceeds equity, severely limiting borrowing capacity and exposing the company to default risk. Financial autonomy (= Equity / Total assets x 100) reaches 21%. The balance between equity and debt is satisfactory.
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
292.009%
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
20.811%
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
-5.777%
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
-11.01
Asset age ratio (2021)
?
Asset age ratio
Definition
Measures the degree of wear of tangible assets.
Formula
Accumulated depreciation / Gross fixed assets x 100
Solvency indicators evolution EURL BELPECHE E COORDINATION
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
Debt ratio
161.8
136.513
93.339
66.399
169.907
292.009
Financial autonomy
35.824
37.892
46.538
42.597
34.867
20.811
Repayment capacity
3.293
2.407
5.462
7.691
3.491
-11.01
Cash flow / Revenue
15.839%
11.763%
5.412%
1.851%
14.872%
-5.777%
Sector positioning
Debt ratio
292.012021
2019
2020
2021
Q1: 0.82
Med: 19.05
Q3: 67.37
Watch
In 2021, the debt ratio of EURL BELPECHE E COORDINATION (292.01) ranks in the top 25% of the sector. This ratio measures the weight of debt relative to equity. A high ratio may indicate excessive dependence on external financing.
Financial autonomy
20.81%2021
2019
2020
2021
Q1: 17.13%
Med: 43.38%
Q3: 63.33%
Average-19 pts over 3 years
In 2021, the financial autonomy of EURL BELPECHE E COORDINATION (20.8%) 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
-11.01 years2021
2019
2020
2021
Q1: 0.0 years
Med: 0.1 years
Q3: 1.6 years
Excellent-50 pts over 3 years
In 2021, the repayment capacity of EURL BELPECHE E COORDINATION (-11.01) 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 141.91. 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
141.909
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
-10.526
Liquidity indicators evolution EURL BELPECHE E COORDINATION
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2018
2019
2020
2021
Liquidity ratio
1020.859
509.069
737.436
207.902
564.802
141.909
Interest coverage
6.56
6.091
2.07
0.0
0.424
-10.526
Sector positioning
Liquidity ratio
141.912021
2019
2020
2021
Q1: 166.74
Med: 256.06
Q3: 394.61
Watch-19 pts over 3 years
In 2021, the liquidity ratio of EURL BELPECHE E COORDINATION (141.91) 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
-10.53x2021
2019
2020
2021
Q1: 0.0x
Med: 0.0x
Q3: 0.79x
Average
In 2021, the interest coverage of EURL BELPECHE E COORDINATION (-10.5x) ranks below the median of the sector. This ratio indicates how many times operating income covers interest expenses. An improvement would strengthen the competitive position.
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: 58 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 68 days. Favorable situation: supplier credit is longer than customer credit by 10 days. Overall, WCR represents 60 days of revenue, i.e. 11 k€ to permanently finance. Notable WCR improvement over the period (-55%), 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
11 449 €
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
58 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
68 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
60 j
WCR and payment terms evolution EURL BELPECHE E COORDINATION
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
Operating WCR
25 637 €
23 563 €
20 947 €
15 280 €
5 556 €
11 449 €
Inventory turnover (days)
190
89
139
20
0
0
Customer payment term (days)
5
33
6
47
28
58
Supplier payment term (days)
9
16
5
83
13
68
Positioning of EURL BELPECHE E COORDINATION in its sector
Comparison with sector Activités d'architecture
Valuation estimate
Indicative estimate only : the number of comparable transactions in this sector is limited (22 transactions).
This range of 12 137€ to 18 767€ is provided for information purposes only and requires in-depth analysis to be confirmed.
Estimated enterprise value2021
Indicative
12k€14k€18k€
14 881 €Range: 12 137€ - 18 767€
NAF 5 all-time
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 22 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 d'architecture )
Compare EURL BELPECHE E COORDINATION with other companies in the same sector:
Frequently asked questions about EURL BELPECHE E COORDINATION
What is the revenue of EURL BELPECHE E COORDINATION ?
The revenue of EURL BELPECHE E COORDINATION in 2021 is 69 k€.
Is EURL BELPECHE E COORDINATION profitable?
EURL BELPECHE E COORDINATION recorded a net loss in 2021.
Where is the headquarters of EURL BELPECHE E COORDINATION ?
The headquarters of EURL BELPECHE E COORDINATION is located in ESTILLAC (47310), in the department Lot-et-Garonne.
Where to find the tax return of EURL BELPECHE E COORDINATION ?
The tax return of EURL BELPECHE E COORDINATION 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 BELPECHE E COORDINATION operate?
EURL BELPECHE E COORDINATION operates in the sector Activités d'architecture (NAF code 71.11Z). 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