Employees: NN (None)Legal category: Société à responsabilité limitée (sans autre indication)Size: NoneCreation date: 2010-03-01 (16 years)Status: ActiveBusiness sector: Activités de soutien aux culturesLocation: MIRANDE (32300), Gers
EURL MENDES FERNAND : revenue, balance sheet and financial ratios
EURL MENDES FERNAND is a French company
founded 16 years ago,
specialized in the sector Activités de soutien aux cultures.
Based in MIRANDE (32300),
this company of category PME
shows in 2018 a revenue of 162 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - EURL MENDES FERNAND (SIREN 521723163)
Indicator
2018
2017
2016
2015
Revenue
161 702 €
150 543 €
125 317 €
98 365 €
Net income
28 670 €
103 020 €
12 968 €
-18 705 €
EBITDA
19 591 €
59 612 €
20 251 €
7 508 €
Net margin
17.7%
68.4%
10.3%
-19.0%
Revenue and income statement
Im Jahr 2018 erzielt EURL MENDES FERNAND einen Umsatz von 162 k€. Im Zeitraum 2015-2018 zeigt das Unternehmen starkes Wachstum mit einer CAGR von +18.0%. Vs 2017: +7%. Nach Abzug des Verbrauchs (48 k€) beträgt die Bruttomarge 114 k€, d.h. eine Rate von 70%. Dieses Verhältnis misst die Fähigkeit, aus der Geschäftstätigkeit Wert zu schaffen. EBITDA (= Bruttomarge - Personalkosten - Steuern) erreicht 20 k€, was 12.1% des Umsatzes entspricht. Warnung negativer Schereneffekt: Trotz Umsatzveränderung (+7%) variiert EBITDA um -67%, was die Marge um 27.5 Punkte reduziert. Dieses Niveau der operativen Marge ist für die Branche zufriedenstellend. Das Nettoergebnis beträgt 29 k€, d.h. 17.7% des Umsatzes.
Revenue (2018)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
161 702 €
Gross margin (2018)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
113 570 €
EBITDA (2018)
?
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
19 591 €
EBIT (2018)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
-18 024 €
Net income (2018)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
28 670 €
EBITDA margin (2018)
?
EBITDA margin
Definition
Measures the company's operating profitability.
Formula
(EBE / CA) x 100
Interpretation
> 10% : Good profitability 5-10% : Average < 5% : Low
12.1%
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
Die Verschuldungsquote (= Finanzschulden / Eigenkapital x 100) beträgt 999%. Kritische Situation: Die Schulden übersteigen das Eigenkapital erheblich. Die finanzielle Autonomie (= Eigenkapital / Bilanzsumme x 100) erreicht 79%. Diese hohe Autonomie bedeutet, dass das Unternehmen den Großteil seiner Vermögenswerte durch Eigenkapital finanziert. Die Schuldenrückzahlungskapazität zeigt, dass es 2.1 Jahre Cashflow braucht. Diese kurze Periode zeigt eine ausgezeichnete Schuldentragfähigkeit. Der Cashflow beträgt 43.6% des Umsatzes. Dieses hohe Niveau bietet eine starke Selbstfinanzierungskapazität.
Debt ratio (2018)
?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low 50-100% : Moderate > 100% : High
999.039%
Financial autonomy (2018)
?
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
78.757%
Cash flow / Revenue (2018)
?
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
43.634%
Repayment capacity (2018)
?
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
2.066
Asset age ratio (2018)
?
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
2015
2016
2017
2018
Debt ratio
-2188.424
1658.333
227.016
999.039
Financial autonomy
80.983
77.831
62.102
78.757
Repayment capacity
4.744
1.31
1.092
2.066
Cash flow / Revenue
7.534%
20.257%
93.151%
43.634%
Sector positioning
Verschuldungsgrad
999.042018
2016
2017
2018
Q1: 32.3
Med: 161.14
Q3: 520.08
Average
Im Jahr 2018 liegt über dem Median der Branche das verschuldungsgrad von EURL MENDES FERNAND (999.04). Dieses Verhältnis misst das Gewicht der Schulden im Verhältnis zum Eigenkapital. Eine Reduzierung könnte die finanzielle Stärke verbessern.
Finanzielle Autonomie
78.76%2018
2016
2017
2018
Q1: 12.2%
Med: 34.29%
Q3: 61.08%
Ausgezeichnet
Im Jahr 2018 liegt in den oberen 25% der Branche das finanzielle autonomie von EURL MENDES FERNAND (78.8%). Dieses Verhältnis stellt den Anteil des Eigenkapitals an der Gesamtfinanzierung dar. Hohe Autonomie spiegelt finanzielle Unabhängigkeit und Fähigkeit wider, Schocks zu absorbieren.
Rückzahlungsfähigkeit
2.07 ans2018
2016
2017
2018
Q1: 0.6 ans
Med: 2.21 ans
Q3: 4.39 ans
Gut+9 pts over 3 years
Im Jahr 2018 liegt unter dem Median der Branche das rückzahlungsfähigkeit von EURL MENDES FERNAND (2.1 ans). 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 120.08. Das Unternehmen verfügt über 2€ liquide Mittel für jeden 1€ kurzfristiger Schulden. Der Zinsdeckungsgrad (= EBIT / Zinsaufwendungen) beträgt 9.6x. Das Betriebsergebnis deckt die Zinsaufwendungen sehr weitgehend.
Liquidity ratio (2018)
?
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
120.084
Interest coverage (2018)
?
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
2015
2016
2017
2018
Liquidity ratio
96.653
105.816
176.253
120.084
Interest coverage
12.227
4.034
2.869
9.627
Sector positioning
Liquiditätsquote
120.082018
2016
2017
2018
Q1: 96.84
Med: 169.45
Q3: 309.69
Average
Im Jahr 2018 liegt unter dem Median der Branche das liquiditätsquote von EURL MENDES FERNAND (120.08). Dieses Verhältnis misst die Fähigkeit, kurzfristige Schulden mit Umlaufvermögen zu decken. Eine Verbesserung würde die Wettbewerbsposition stärken.
Zinsdeckung
9.63x2018
2016
2017
2018
Q1: 0.57x
Med: 3.15x
Q3: 6.73x
Ausgezeichnet+24 pts over 3 years
Im Jahr 2018 liegt in den oberen 25% der Branche das zinsdeckung von EURL MENDES FERNAND (9.6x). Dieses Verhältnis gibt an, wie oft das Betriebsergebnis die Zinsaufwendungen deckt. Hohe Deckung bedeutet, dass Finanzaufwendungen die Rentabilität wenig belasten.
Working capital requirement (WCR) and payment terms
Der Betriebskapitalbedarf (WCR) misst die zeitliche Lücke. Durchschnittliche Kundenzahlungsfrist: 323 Tage. Lieferantenfrist: 33 Tage. Die Lücke von 290 Tagen belastet den Cashflow. Der WCR repräsentiert 90 Tage Umsatz. Im Zeitraum 2015-2018 stieg der WCR um +258%.
Operating WCR (2018)
?
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
40 345 €
Customer credit (2018)
?
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
323 j
Supplier credit (2018)
?
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
33 j
Inventory turnover (2018)
?
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 (2018)
?
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
90 j
WCR and payment terms evolution EURL MENDES FERNAND
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2015
2016
2017
2018
Operating WCR
-25 553 €
-21 291 €
48 777 €
40 345 €
Inventory turnover (days)
0
0
0
0
Customer payment term (days)
218
150
243
323
Supplier payment term (days)
100
1
68
33
Positioning of EURL MENDES FERNAND in its sector
Comparison with sector Activités de soutien aux cultures
Valuation estimate
Based on 50 transactions of similar company sales
(all years),
the value of EURL MENDES FERNAND is estimated at
54 733 €
(range 20 356€ - 104 615€).
With an EBITDA of 19 591€, the sector multiple of 2.7x is applied.
The price/revenue ratio is 0.37x
(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. Medium reliability: estimate to be confirmed with in-depth analysis.
Estimated enterprise value2018
50 tx
20k€54k€104k€
54 733 €Range: 20 356€ - 104 615€
NAF 5 all-time
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
19 591 €×2.7x
Estimation53 622 €
19 959€ - 83 937€
Revenue Multiple30%
161 702 €×0.37x
Estimation59 330 €
19 163€ - 109 617€
Net Income Multiple20%
28 670 €×1.8x
Estimation50 614 €
23 140€ - 148 809€
How is this estimate calculated?
This estimate is based on the analysis of 50 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 de soutien aux cultures)
Compare EURL MENDES FERNAND with other companies in the same sector:
Frequently asked questions about EURL MENDES FERNAND
What is the revenue of EURL MENDES FERNAND ?
The revenue of EURL MENDES FERNAND in 2018 is 162 k€.
Is EURL MENDES FERNAND profitable?
Yes, EURL MENDES FERNAND generated a net profit of 29 k€ in 2018.
Where is the headquarters of EURL MENDES FERNAND ?
The headquarters of EURL MENDES FERNAND is located in MIRANDE (32300), in the department Gers.
Where to find the tax return of EURL MENDES FERNAND ?
The tax return of EURL MENDES FERNAND 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 MENDES FERNAND operate?
EURL MENDES FERNAND operates in the sector Activités de soutien aux cultures (NAF code 01.61Z). 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