Employees: 12 (2023.0)Legal category: SCA (commandite par actions)Size: PMECreation date: 2008-06-23 (17 years)Status: ActiveBusiness sector: Courtage de valeurs mobilières et de marchandisesLocation: BORDEAUX (33000), Gironde
FIDSO AQUITAINE : revenue, balance sheet and financial ratios
FIDSO AQUITAINE is a French company
founded 17 years ago,
specialized in the sector Courtage de valeurs mobilières et de marchandises.
Based in BORDEAUX (33000),
this company of category PME
shows in 2022 a revenue of 37.9 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - FIDSO AQUITAINE (SIREN 505295196)
Indicator
2022
2021
2020
2019
2018
2017
Revenue
37 910 080 €
18 308 606 €
19 348 610 €
15 433 541 €
566 806 €
6 380 948 €
Net income
896 683 €
380 052 €
306 541 €
78 331 €
27 207 €
47 877 €
EBITDA
1 197 221 €
610 130 €
950 001 €
643 887 €
10 759 €
-157 288 €
Net margin
2.4%
2.1%
1.6%
0.5%
4.8%
0.8%
Revenue and income statement
In 2022, FIDSO AQUITAINE achieves revenue of 37.9 M€. Over the period 2017-2022, the company shows strong growth with a CAGR (compound annual growth rate) of +42.8%. Vs 2021, growth of +107% (18.3 M€ -> 37.9 M€). After deducting consumption (34.2 M€), gross margin stands at 3.7 M€, i.e. a rate of 10%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches 1.2 M€, representing 3.2% of revenue. The operating margin remains fragile, requiring cost vigilance. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 897 k€, i.e. 2.4% of revenue. This profit can be retained or distributed to shareholders.
Revenue (2022)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
37 910 080 €
Gross margin (2022)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
3 696 865 €
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
1 197 221 €
EBIT (2022)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
2 419 557 €
Net income (2022)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
896 683 €
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
3.2%
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 12%. 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 80%. This high autonomy means the company finances most of its assets through equity, a sign of strength.
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
11.889%
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
79.778%
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
-0.821%
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
-1.987
Solvency indicators evolution FIDSO AQUITAINE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2017
2018
2019
2020
2021
2022
Debt ratio
0.959
0.978
1.948
18.1
12.033
11.889
Financial autonomy
66.62
65.892
70.726
58.84
62.4
79.778
Repayment capacity
0.225
-22.254
0.152
0.952
1.29
-1.987
Cash flow / Revenue
0.59%
-0.071%
3.623%
4.348%
2.324%
-0.821%
Sector positioning
Debt ratio
11.892022
2020
2021
2022
Q1: 0.03
Med: 11.58
Q3: 67.81
Average
In 2022, the debt ratio of FIDSO AQUITAINE (11.89) 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
79.78%2022
2020
2021
2022
Q1: 21.36%
Med: 59.82%
Q3: 89.88%
Good+18 pts over 3 years
In 2022, the financial autonomy of FIDSO AQUITAINE (79.8%) ranks above the median of the sector. This ratio represents the share of equity in total financing. This comfortable position offers an appreciable safety margin.
Repayment capacity
-1.99 years2022
2020
2021
2022
Q1: -0.01 years
Med: 0.0 years
Q3: 2.22 years
Excellent-35 pts over 3 years
In 2022, the repayment capacity of FIDSO AQUITAINE (-1.99) 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 0.00. Alert: short-term debt exceeds current assets. Risk of payment difficulties without cash reinforcement. The interest coverage ratio (= EBIT / Interest expenses) is 0.4x. Danger: operating income does not cover interest charges, unsustainable situation.
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
0.0
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
0.377
Liquidity indicators evolution FIDSO AQUITAINE
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2017
2018
2019
2020
2021
2022
Liquidity ratio
0.0
0.0
0.0
0.0
0.0
0.0
Interest coverage
0.0
0.0
0.123
2.064
0.184
0.377
Sector positioning
Liquidity ratio
0.02022
2020
2021
2022
Q1: 132.68
Med: 450.65
Q3: 2850.18
Watch
In 2022, the liquidity ratio of FIDSO AQUITAINE (0.00) 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
0.38x2022
2020
2021
2022
Q1: -48.68x
Med: 0.0x
Q3: 0.06x
Excellent
In 2022, the interest coverage of FIDSO AQUITAINE (0.4x) 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: 1 days. Favorable situation: supplier credit is longer than customer credit by 1 days. WCR is negative (-6 days): operations structurally generate cash. Notable WCR improvement over the period (-606%), freeing up cash.
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
-620 209 €
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
0 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
1 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
0 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
-6 j
WCR and payment terms evolution FIDSO AQUITAINE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2017
2018
2019
2020
2021
2022
Operating WCR
-87 802 €
-139 315 €
-531 685 €
-694 809 €
-513 190 €
-620 209 €
Inventory turnover (days)
0
0
0
0
0
0
Customer payment term (days)
0
0
0
0
0
0
Supplier payment term (days)
19
591
9
7
9
1
Positioning of FIDSO AQUITAINE in its sector
Comparison with sector Courtage de valeurs mobilières et de marchandises
Valuation estimate
Based on 109 transactions of similar company sales
(all years),
the value of FIDSO AQUITAINE is estimated at
5 765 445 €
(range 2 556 546€ - 13 055 455€).
With an EBITDA of 1 197 221€, the sector multiple of 2.9x is applied.
The price/revenue ratio is 0.30x
(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.
Estimated enterprise value2022
109 transactions
2556k€5765k€13055k€
5 765 445 €Range: 2 556 546€ - 13 055 455€
NAF 4 all-time
Aggregated at NAF sub-class level
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
1 197 221 €×2.9x
Estimation3 506 829 €
1 374 447€ - 5 863 640€
Revenue Multiple30%
37 910 080 €×0.30x
Estimation11 373 066 €
5 627 553€ - 28 602 959€
Net Income Multiple20%
896 683 €×3.3x
Estimation3 000 559 €
905 285€ - 7 713 737€
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 109 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 (Courtage de valeurs mobilières et de marchandises)
Compare FIDSO AQUITAINE with other companies in the same sector:
The revenue of FIDSO AQUITAINE in 2022 is 37.9 M€.
Is FIDSO AQUITAINE profitable?
Yes, FIDSO AQUITAINE generated a net profit of 897 k€ in 2022.
Where is the headquarters of FIDSO AQUITAINE ?
The headquarters of FIDSO AQUITAINE is located in BORDEAUX (33000), in the department Gironde.
Where to find the tax return of FIDSO AQUITAINE ?
The tax return of FIDSO AQUITAINE 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 FIDSO AQUITAINE operate?
FIDSO AQUITAINE operates in the sector Courtage de valeurs mobilières et de marchandises (NAF code 66.12Z). 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