Employees: 00 (2023.0)Legal category: Société coopérativeSize: PMECreation date: 2006-09-11 (19 years)Status: ActiveBusiness sector: Location de logementsLocation: CHARNAY-LES-MACON (71850), Saone-et-Loire
Les données financières de cette entreprise sont partiellement disponibles (liasse simplifiée ou données confidentielles). Certaines sections ne sont pas affichées.
FAMILLE CARRIAS : revenue, balance sheet and financial ratios
FAMILLE CARRIAS is a French company
founded 19 years ago,
specialized in the sector Location de logements.
Based in CHARNAY-LES-MACON (71850),
this company of category PME
shows in 2022 a revenue of 1.0 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - FAMILLE CARRIAS (SIREN 491876744)
Indicator
2022
2021
2020
2019
2018
2017
Revenue
1 010 388 €
N/C
N/C
N/C
N/C
N/C
Net income
51 288 €
68 979 €
53 310 €
72 712 €
44 365 €
193 977 €
EBITDA
102 013 €
N/C
N/C
N/C
N/C
N/C
Net margin
5.1%
N/C
N/C
N/C
N/C
N/C
Revenue and income statement
Im Jahr 2022 erzielt FAMILLE CARRIAS einen Umsatz von 1.0 Mio€. Nach Abzug des Verbrauchs (441 k€) beträgt die Bruttomarge 569 k€, d.h. eine Rate von 56%. Dieses Verhältnis misst die Fähigkeit, aus der Geschäftstätigkeit Wert zu schaffen. EBITDA (= Bruttomarge - Personalkosten - Steuern) erreicht 102 k€, was 10.1% des Umsatzes entspricht. Dieses Niveau der operativen Marge ist für die Branche zufriedenstellend. Das Nettoergebnis beträgt 51 k€, d.h. 5.1% des Umsatzes.
Revenue (2022)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
1 010 388 €
Gross margin (2022)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
569 245 €
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
102 013 €
EBIT (2022)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
68 569 €
Net income (2022)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
51 288 €
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
10.1%
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 66%. Die Verschuldung bleibt unter Kontrolle. Die finanzielle Autonomie (= Eigenkapital / Bilanzsumme x 100) erreicht 52%. Diese hohe Autonomie bedeutet, dass das Unternehmen den Großteil seiner Vermögenswerte durch Eigenkapital finanziert. Die Schuldenrückzahlungskapazität zeigt, dass es 3.9 Jahre Cashflow braucht. Diese Kennzahl bleibt innerhalb der üblichen Bankstandards. Der Cashflow beträgt 8.3% des Umsatzes. Zufriedenstellendes Niveau, das eine teilweise Finanzierung des Wachstums ermöglicht.
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
66.178%
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
52.446%
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
8.332%
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
3.851
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
2017
2018
2019
2020
2021
2022
Debt ratio
121.606
78.461
52.141
113.465
84.789
66.178
Financial autonomy
29.774
45.293
51.797
40.471
45.83
52.446
Repayment capacity
None
None
None
None
None
3.851
Cash flow / Revenue
None%
None%
None%
None%
None%
8.332%
Sector positioning
Verschuldungsgrad
66.182022
2020
2021
2022
Q1: -360.45
Med: 0.0
Q3: 130.47
Average-9 pts over 3 years
Im Jahr 2022 liegt über dem Median der Branche das verschuldungsgrad von FAMILLE CARRIAS (66.18). Dieses Verhältnis misst das Gewicht der Schulden im Verhältnis zum Eigenkapital. Eine Reduzierung könnte die finanzielle Stärke verbessern.
Finanzielle Autonomie
52.45%2022
2020
2021
2022
Q1: 0.0%
Med: 38.97%
Q3: 96.96%
Gut+8 pts over 3 years
Im Jahr 2022 liegt über dem Median der Branche das finanzielle autonomie von FAMILLE CARRIAS (52.5%). Dieses Verhältnis stellt den Anteil des Eigenkapitals an der Gesamtfinanzierung dar. Diese komfortable Position bietet eine nennenswerte Sicherheitsmarge.
Rückzahlungsfähigkeit
3.85 ans2022
2022
Q1: 0.0 ans
Med: 0.38 ans
Q3: 17.47 ans
Average
Im Jahr 2022 liegt über dem Median der Branche das rückzahlungsfähigkeit von FAMILLE CARRIAS (3.9 ans). Dieses Verhältnis gibt die Anzahl der Jahre an, die zur Rückzahlung der Schulden mit dem Cashflow benötigt werden. Eine Reduzierung könnte die finanzielle Stärke verbessern.
Liquidity ratios
Die Liquiditätsquote beträgt 340.29. Das Unternehmen verfügt über 2€ liquide Mittel für jeden 1€ kurzfristiger Schulden. Der Zinsdeckungsgrad (= EBIT / Zinsaufwendungen) beträgt 7.1x. Das Betriebsergebnis deckt die Zinsaufwendungen sehr weitgehend.
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
340.293
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
7.137
Liquidity indicators evolution FAMILLE CARRIAS
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2017
2018
2019
2020
2021
2022
Liquidity ratio
168.996
254.596
275.352
272.829
265.213
340.293
Interest coverage
None
None
None
None
None
7.137
Sector positioning
Liquiditätsquote
340.292022
2020
2021
2022
Q1: 10.47
Med: 123.53
Q3: 712.41
Gut
Im Jahr 2022 liegt über dem Median der Branche das liquiditätsquote von FAMILLE CARRIAS (340.29). Dieses Verhältnis misst die Fähigkeit, kurzfristige Schulden mit Umlaufvermögen zu decken. Diese komfortable Position bietet eine nennenswerte Sicherheitsmarge.
Zinsdeckung
7.14x2022
2022
Q1: 0.0x
Med: 0.0x
Q3: 18.78x
Gut
Im Jahr 2022 liegt über dem Median der Branche das zinsdeckung von FAMILLE CARRIAS (7.1x). Dieses Verhältnis gibt an, wie oft das Betriebsergebnis die Zinsaufwendungen deckt. Diese komfortable Position bietet eine nennenswerte Sicherheitsmarge.
Working capital requirement (WCR) and payment terms
Der Betriebskapitalbedarf (WCR) misst die zeitliche Lücke. Durchschnittliche Kundenzahlungsfrist: 38 Tage. Lieferantenfrist: 24 Tage. Das Unternehmen muss 14 Tage Lücke finanzieren. Die Bestandsumschlagsdauer beträgt 9 Tage. Schneller Umschlag, Zeichen guter Bestandsführung. Der WCR repräsentiert 33 Tage Umsatz.
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
92 541 €
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
38 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
24 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
9 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
33 j
WCR and payment terms evolution FAMILLE CARRIAS
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2017
2018
2019
2020
2021
2022
Operating WCR
0 €
0 €
0 €
0 €
0 €
92 541 €
Inventory turnover (days)
0
0
0
0
0
9
Customer payment term (days)
0
0
312
0
0
38
Supplier payment term (days)
0
0
284
0
0
24
Positioning of FAMILLE CARRIAS in its sector
Comparison with sector Location de logements
Valuation estimate
Based on 241 transactions of similar company sales
in 2022,
the value of FAMILLE CARRIAS is estimated at
412 433 €
(range 176 357€ - 1 044 950€).
With an EBITDA of 102 013€, the sector multiple of 3.3x is applied.
The price/revenue ratio is 0.68x
(in line with sector norms).
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
241 transactions
176k€412k€1044k€
412 433 €Range: 176 357€ - 1 044 950€
NAF 5 année 2022
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
102 013 €×3.3x
Estimation333 629 €
136 616€ - 742 065€
Revenue Multiple30%
1 010 388 €×0.68x
Estimation682 172 €
308 645€ - 1 944 269€
Net Income Multiple20%
51 288 €×4.0x
Estimation204 838 €
77 279€ - 453 186€
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 241 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 (Location de logements)
Compare FAMILLE CARRIAS with other companies in the same sector:
Yes, FAMILLE CARRIAS generated a net profit of 51 k€ in 2022.
Where is the headquarters of FAMILLE CARRIAS ?
The headquarters of FAMILLE CARRIAS is located in CHARNAY-LES-MACON (71850), in the department Saone-et-Loire.
Where to find the tax return of FAMILLE CARRIAS ?
The tax return of FAMILLE CARRIAS 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 FAMILLE CARRIAS operate?
FAMILLE CARRIAS operates in the sector Location de logements (NAF code 68.20A). 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