Employees: NN (None)Legal category: Société à responsabilité limitée (sans autre indication)Size: PMECreation date: 1957-01-01 (69 years)Status: ActiveBusiness sector: Ingénierie, études techniquesLocation: BOUZONVILLE (57320), Moselle
Les données financières de cette entreprise sont partiellement disponibles (liasse simplifiée ou données confidentielles). Certaines sections ne sont pas affichées.
FILTRES INTENSIV SARL : revenue, balance sheet and financial ratios
FILTRES INTENSIV SARL is a French company
founded 69 years ago,
specialized in the sector Ingénierie, études techniques.
Based in BOUZONVILLE (57320),
this company of category PME
shows in 2016 a revenue of 2.3 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - FILTRES INTENSIV SARL (SIREN 357800614)
Indicator
2016
Revenue
2 296 761 €
Net income
-381 701 €
EBITDA
-388 206 €
Net margin
-16.6%
Revenue and income statement
En 2016, FILTRES INTENSIV SARL réalise un chiffre d'affaires de 2.3 M€. Après déduction des consommations (1.7 M€), la marge brute s'établit à 602 k€, soit un taux de 26%. Ce ratio mesure la capacité à dégager de la valeur sur l'activité commerciale. L'EBE (Excédent Brut d'Exploitation = Marge brute - Charges de personnel - Impôts & taxes) atteint -388 k€, représentant -16.9% du CA. L'EBE négatif signifie que l'exploitation ne couvre pas les charges courantes : situation préoccupante. Le résultat net est déficitaire à -382 k€ (-16.6% du CA), ce qui impactera les capitaux propres.
Revenue (2016)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
2 296 761 €
Gross margin (2016)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
602 164 €
EBITDA (2016)
?
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
-388 206 €
EBIT (2016)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
-243 593 €
Net income (2016)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
-381 701 €
EBITDA margin (2016)
?
EBITDA margin
Definition
Measures the company's operating profitability.
Formula
(EBE / CA) x 100
Interpretation
> 10% : Good profitability 5-10% : Average < 5% : Low
-16.9%
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
Le taux d'endettement (= Dettes financières / Capitaux propres x 100) s'élève à 0%. Ce niveau très faible traduit une structure financière solide, offrant une marge de manœuvre importante pour de futurs investissements ou acquisitions. L'autonomie financière (= Capitaux propres / Total bilan x 100) atteint 16%. Faible autonomie : l'entreprise dépend fortement des financements externes (banques, fournisseurs).
Debt ratio (2016)
?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low 50-100% : Moderate > 100% : High
0.185%
Financial autonomy (2016)
?
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
15.733%
Cash flow / Revenue (2016)
?
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
-32.559%
Repayment capacity (2016)
?
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
-0.001
Asset age ratio (2016)
?
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
2016
Debt ratio
0.185
Financial autonomy
15.733
Repayment capacity
-0.001
Cash flow / Revenue
-32.559%
Sector positioning
Taux d'endettement
0.182016
2016
Q1: 0.0
Med: 5.77
Q3: 41.67
Bon
En 2016, le taux d'endettement de FILTRES INTENSIV SARL (0.18) se situe en dessous de la médiane sectorielle. Ce ratio mesure le poids des dettes par rapport aux fonds propres. Cette position maîtrisée témoigne d'une gestion prudente.
Autonomie financière
15.73%2016
2016
Q1: 8.65%
Med: 34.48%
Q3: 59.07%
Average
En 2016, le autonomie financière de FILTRES INTENSIV SARL (15.7%) se situe en dessous de la médiane sectorielle. Ce ratio représente la part des fonds propres dans le financement total. Une amélioration permettrait de renforcer la position concurrentielle.
Capacité de remboursement
-0.0 ans2016
2016
Q1: 0.0 ans
Med: 0.0 ans
Q3: 0.72 ans
Excellent
En 2016, le capacité de remboursement de FILTRES INTENSIV SARL (-0.0 an) se situe dans les 25% les plus bas du secteur, ce qui est positif. Ce ratio indique le nombre d'années nécessaires pour rembourser les dettes avec la CAF. Une capacité courte reflète une dette maîtrisée et une bonne génération de trésorerie.
Liquidity ratios
Le ratio de liquidité (= Actif circulant / Passif circulant) s'établit à 123.52. Concrètement, l'entreprise dispose de 2€ d'actifs liquides pour 1€ de dettes court terme : aucun risque de trésorerie à horizon 12 mois.
Liquidity ratio (2016)
?
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
123.523
Interest coverage (2016)
?
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
2016
Liquidity ratio
123.523
Interest coverage
-1.506
Sector positioning
Ratio de liquidité
123.522016
2016
Q1: 136.76
Med: 210.21
Q3: 367.43
À surveiller
En 2016, le ratio de liquidité de FILTRES INTENSIV SARL (123.52) se situe dans les 25% les plus bas du secteur. Ce ratio mesure la capacité à couvrir les dettes court terme avec les actifs circulants. Un ratio inférieur à 1 peut signaler des tensions de trésorerie potentielles.
Couverture des intérêts
-1.51x2016
2016
Q1: 0.0x
Med: 0.0x
Q3: 1.4x
Average
En 2016, le couverture des intérêts de FILTRES INTENSIV SARL (-1.5x) se situe en dessous de la médiane sectorielle. Ce ratio indique combien de fois le résultat d'exploitation couvre les charges d'intérêts. Une amélioration permettrait de renforcer la position concurrentielle.
Working capital requirement (WCR) and payment terms
Le BFR (Besoin en Fonds de Roulement) mesure le décalage de trésorerie entre les encaissements clients et les décaissements fournisseurs/stocks. Délai moyen de paiement clients : 247 jours (formule : Créances clients / CA TTC x 360). Délai fournisseurs : 242 jours. L'entreprise doit financer 5 jours de décalage entre ses encaissements et décaissements. La rotation des stocks est de 9 jours (= Stock moyen / Coût d'achat x 360). Rotation rapide, signe d'une bonne gestion des approvisionnements. Au global, le BFR représente 281 jours de CA, soit 1.8 M€ à financer en permanence.
Operating WCR (2016)
?
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
1 791 382 €
Customer credit (2016)
?
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
247 j
Supplier credit (2016)
?
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
242 j
Inventory turnover (2016)
?
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 (2016)
?
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
281 j
WCR and payment terms evolution FILTRES INTENSIV SARL
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
Operating WCR
1 791 382 €
Inventory turnover (days)
9
Customer payment term (days)
247
Supplier payment term (days)
242
Positioning of FILTRES INTENSIV SARL in its sector
Comparison with sector Ingénierie, études techniques
Valuation estimate
Based on 396 transactions of similar company sales
(all years),
the value of FILTRES INTENSIV SARL is estimated at
514 809 €
(range 334 754€ - 1 006 514€).
The price/revenue ratio is 0.22x
(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 value2016
396 transactions
334k€514k€1006k€
514 809 €Range: 334 754€ - 1 006 514€
NAF 5 all-time
Valuation method used
Revenue Multiple
2 296 761 €
×
0.22x
=514 810 €
Range: 334 755€ - 1 006 515€
Only this financial indicator is available for this company.
How is this estimate calculated?
This estimate is based on the analysis of 396 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 (Ingénierie, études techniques)
Compare FILTRES INTENSIV SARL with other companies in the same sector:
Frequently asked questions about FILTRES INTENSIV SARL
What is the revenue of FILTRES INTENSIV SARL ?
The revenue of FILTRES INTENSIV SARL in 2016 is 2.3 M€.
Is FILTRES INTENSIV SARL profitable?
FILTRES INTENSIV SARL recorded a net loss in 2016.
Where is the headquarters of FILTRES INTENSIV SARL ?
The headquarters of FILTRES INTENSIV SARL is located in BOUZONVILLE (57320), in the department Moselle.
Where to find the tax return of FILTRES INTENSIV SARL ?
The tax return of FILTRES INTENSIV SARL 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 FILTRES INTENSIV SARL operate?
FILTRES INTENSIV SARL operates in the sector Ingénierie, études techniques (NAF code 71.12B). 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