Employees: NN (None)Legal category: SCA (commandite par actions)Size: PMECreation date: 2014-09-05 (11 years)Status: ActiveBusiness sector: Fonds de placement et entités financières similairesLocation: SURESNES (92150), Hauts-de-Seine
F&A AUBERGINE : revenue, balance sheet and financial ratios
F&A AUBERGINE is a French company
founded 11 years ago,
specialized in the sector Fonds de placement et entités financières similaires.
Based in SURESNES (92150),
this company of category PME
shows in 2024 a revenue of 155 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - F&A AUBERGINE (SIREN 804493971)
Indicator
2025
2024
2023
2022
2021
2020
2019
2017
Revenue
N/C
155 400 €
220 798 €
113 400 €
56 700 €
198 709 €
225 464 €
117 583 €
Net income
33 630 €
5 572 €
63 380 €
40 912 €
37 822 €
55 713 €
38 734 €
52 904 €
EBITDA
-5 018 €
-4 260 €
13 706 €
-8 447 €
2 031 €
9 460 €
6 517 €
-3 579 €
Net margin
N/C
3.6%
28.7%
36.1%
66.7%
28.0%
17.2%
45.0%
Revenue and income statement
In 2025, F&A AUBERGINE generates positive net income of 34 k€. Net income represents the final profit after all expenses (operating, financial, exceptional) and corporate tax. Change over 2017-2025: 53 k€ -> 34 k€.
EBITDA (2025)
?
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
-5 018 €
EBIT (2025)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
-5 185 €
Net income (2025)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
33 630 €
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 4%. 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 95%. This high autonomy means the company finances most of its assets through equity, a sign of strength. Debt repayment capacity (= Financial debt / Cash flow) indicates it would take 0.7 years of cash flow to repay all financial debt. This short period demonstrates excellent debt sustainability.
Debt ratio (2025)
?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low 50-100% : Moderate > 100% : High
4.483%
Financial autonomy (2025)
?
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
94.817%
Repayment capacity (2025)
?
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
0.693
Solvency indicators evolution F&A AUBERGINE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2017
2019
2020
2021
2022
2023
2024
2025
Debt ratio
195.303
96.574
84.843
45.759
28.909
11.922
7.859
4.483
Financial autonomy
33.621
44.539
47.218
62.684
71.41
82.695
84.7
94.817
Repayment capacity
6.635
6.556
5.028
4.531
2.956
0.907
6.697
0.693
Cash flow / Revenue
47.468%
18.526%
28.954%
67.515%
36.224%
28.78%
3.692%
None%
Sector positioning
Debt ratio
4.482025
2023
2024
2025
Q1: 0.14
Med: 27.24
Q3: 146.28
Good-19 pts over 3 years
In 2025, the debt ratio of F&A AUBERGINE (4.48) ranks below the median of the sector. This ratio measures the weight of debt relative to equity. This controlled position reflects prudent management.
Financial autonomy
94.82%2025
2023
2024
2025
Q1: 17.38%
Med: 54.75%
Q3: 87.41%
Excellent+9 pts over 3 years
In 2025, the financial autonomy of F&A AUBERGINE (94.8%) ranks in the top 25% of the sector. This ratio represents the share of equity in total financing. High autonomy reflects financial independence and ability to absorb shocks.
Repayment capacity
0.69 years2025
2023
2024
2025
Q1: 0.0 years
Med: 0.77 years
Q3: 6.12 years
Good-7 pts over 3 years
In 2025, the repayment capacity of F&A AUBERGINE (0.69) ranks below the median of the sector. This ratio indicates the number of years needed to repay debt with cash flow. This controlled position reflects prudent management.
Liquidity ratios
The liquidity ratio (= Current assets / Current liabilities) stands at 1343.36. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months.
Liquidity ratio (2025)
?
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
1343.355
Interest coverage (2025)
?
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
0.0
Liquidity indicators evolution F&A AUBERGINE
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2017
2019
2020
2021
2022
2023
2024
2025
Liquidity ratio
2092.418
193.806
260.374
233.638
225.817
234.55
190.393
1343.355
Interest coverage
-198.547
73.024
37.252
110.635
-5.588
1.153
0.0
0.0
Sector positioning
Liquidity ratio
1343.362025
2023
2024
2025
Q1: 159.67
Med: 1116.63
Q3: 6512.12
Good+23 pts over 3 years
In 2025, the liquidity ratio of F&A AUBERGINE (1343.36) 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
0.0x2025
2023
2024
2025
Q1: -191.54x
Med: -25.42x
Q3: 0.0x
Excellent
In 2025, the interest coverage of F&A AUBERGINE (0.0x) 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. Average customer payment term: 0 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 189 days. Excellent situation: suppliers finance 189 days of the operating cycle (retail model).
Operating WCR (2025)
?
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 (2025)
?
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 (2025)
?
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
189 j
Inventory turnover (2025)
?
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 F&A AUBERGINE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2017
2019
2020
2021
2022
2023
2024
2025
Operating WCR
58 481 €
-49 056 €
93 024 €
-23 747 €
-8 343 €
-3 334 €
-48 576 €
0 €
Inventory turnover (days)
0
0
0
0
0
0
0
0
Customer payment term (days)
0
0
206
0
0
1
0
0
Supplier payment term (days)
152
95
205
261
177
285
256
189
Positioning of F&A AUBERGINE in its sector
Comparison with sector Fonds de placement et entités financières similaires
Valuation estimate
Based on 170 transactions of similar company sales
(all years),
the value of F&A AUBERGINE is estimated at
348 635 €
(range 216 103€ - 542 238€).
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 value2025
170 transactions
216k€348k€542k€
348 635 €Range: 216 103€ - 542 238€
NAF 5 all-time
Valuation method used
Net Income Multiple
33 630 €
×
10.4x
=348 636 €
Range: 216 103€ - 542 238€
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 170 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 (Fonds de placement et entités financières similaires)
Compare F&A AUBERGINE with other companies in the same sector:
Yes, F&A AUBERGINE generated a net profit of 34 k€ in 2025.
Where is the headquarters of F&A AUBERGINE ?
The headquarters of F&A AUBERGINE is located in SURESNES (92150), in the department Hauts-de-Seine.
Where to find the tax return of F&A AUBERGINE ?
The tax return of F&A AUBERGINE 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 F&A AUBERGINE operate?
F&A AUBERGINE operates in the sector Fonds de placement et entités financières similaires (NAF code 64.30Z). 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