Employees: 11 (2023.0)Legal category: SCA (commandite par actions)Size: PMECreation date: 2007-11-01 (18 years)Status: ActiveBusiness sector: Autres activités liées au sportLocation: VERSON (14790), Calvados
Les données financières de cette entreprise sont partiellement disponibles (liasse simplifiée ou données confidentielles). Certaines sections ne sont pas affichées.
EX-AEQUO COMMUNICATION : revenue, balance sheet and financial ratios
EX-AEQUO COMMUNICATION is a French company
founded 18 years ago,
specialized in the sector Autres activités liées au sport.
Based in VERSON (14790),
this company of category PME
shows in 2023 a net income positive of 90 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - EX-AEQUO COMMUNICATION (SIREN 501038467)
Indicator
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
N/C
N/C
N/C
N/C
N/C
N/C
N/C
N/C
Net income
90 169 €
-6 766 €
173 180 €
43 307 €
123 105 €
-44 083 €
11 678 €
39 546 €
EBITDA
N/C
N/C
N/C
N/C
N/C
N/C
N/C
N/C
Net margin
N/C
N/C
N/C
N/C
N/C
N/C
N/C
N/C
Revenue and income statement
In 2023, EX-AEQUO COMMUNICATION generates positive net income of 90 k€. Net income represents the final profit after all expenses (operating, financial, exceptional) and corporate tax. Change over 2016-2023: 40 k€ -> 90 k€.
Net income (2023)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
90 169 €
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 15%. 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 22%. The balance between equity and debt is satisfactory.
Debt ratio (2023)
?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low 50-100% : Moderate > 100% : High
14.889%
Financial autonomy (2023)
?
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
22.168%
Asset age ratio (2023)
?
Asset age ratio
Definition
Measures the degree of wear of tangible assets.
Formula
Accumulated depreciation / Gross fixed assets x 100
Solvency indicators evolution EX-AEQUO COMMUNICATION
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
Debt ratio
75.54
47.906
322.68
20.779
12.268
3.032
2.113
14.889
Financial autonomy
10.764
11.744
2.022
18.306
25.325
34.716
28.818
22.168
Repayment capacity
None
None
None
None
None
None
None
None
Cash flow / Revenue
None%
None%
None%
None%
None%
None%
None%
None%
Sector positioning
Debt ratio
14.892023
2021
2022
2023
Q1: 0.0
Med: 10.85
Q3: 84.92
Average+8 pts over 3 years
In 2023, the debt ratio of EX-AEQUO COMMUNICATION (14.89) 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
22.17%2023
2021
2022
2023
Q1: 0.0%
Med: 22.56%
Q3: 53.2%
Average-5 pts over 3 years
In 2023, the financial autonomy of EX-AEQUO COMMUNICATION (22.2%) ranks below the median of the sector. This ratio represents the share of equity in total financing. An improvement would strengthen the competitive position.
Liquidity ratios
The liquidity ratio (= Current assets / Current liabilities) stands at 268.72. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months.
Liquidity ratio (2023)
?
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
268.72
Liquidity indicators evolution EX-AEQUO COMMUNICATION
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
Liquidity ratio
274.376
248.932
237.052
252.482
276.007
254.414
247.493
268.72
Interest coverage
None
None
None
None
None
None
None
None
Sector positioning
Liquidity ratio
268.722023
2021
2022
2023
Q1: 92.28
Med: 192.36
Q3: 397.46
Good
In 2023, the liquidity ratio of EX-AEQUO COMMUNICATION (268.72) 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.
Positioning of EX-AEQUO COMMUNICATION in its sector
Comparison with sector Autres activités liées au sport
Valuation estimate
Based on 161 transactions of similar company sales
(all years),
the value of EX-AEQUO COMMUNICATION is estimated at
478 939 €
(range 209 754€ - 1 017 353€).
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 value2023
161 transactions
209k€478k€1017k€
478 939 €Range: 209 754€ - 1 017 353€
NAF 4 all-time
Aggregated at NAF sub-class level
Valuation method used
Net Income Multiple
90 169 €
×
5.3x
=478 940 €
Range: 209 754€ - 1 017 353€
Only this financial indicator is available for this company.
How is this estimate calculated?
This estimate is based on the analysis of 161 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 activités liées au sport)
Compare EX-AEQUO COMMUNICATION with other companies in the same sector:
Frequently asked questions about EX-AEQUO COMMUNICATION
What is the revenue of EX-AEQUO COMMUNICATION ?
The revenue of EX-AEQUO COMMUNICATION is not publicly disclosed (confidential accounts filed with INPI).
Is EX-AEQUO COMMUNICATION profitable?
Yes, EX-AEQUO COMMUNICATION generated a net profit of 90 k€ in 2023.
Where is the headquarters of EX-AEQUO COMMUNICATION ?
The headquarters of EX-AEQUO COMMUNICATION is located in VERSON (14790), in the department Calvados.
Where to find the tax return of EX-AEQUO COMMUNICATION ?
The tax return of EX-AEQUO COMMUNICATION 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 EX-AEQUO COMMUNICATION operate?
EX-AEQUO COMMUNICATION operates in the sector Autres activités liées au sport (NAF code 93.19Z). 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