Employees: NN (None)Legal category: Société à responsabilité limitée (sans autre indication)Size: PMECreation date: 2014-12-04 (11 years)Status: ActiveBusiness sector: Activités des sociétés holdingLocation: JOINVILLE-LE-PONT (94340), Val-de-Marne
FINANCIERE AUBERT : revenue, balance sheet and financial ratios
FINANCIERE AUBERT is a French company
founded 11 years ago,
specialized in the sector Activités des sociétés holding.
Based in JOINVILLE-LE-PONT (94340),
this company of category PME
shows in 2024 a revenue of 362 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - FINANCIERE AUBERT (SIREN 808415509)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
361 600 €
353 433 €
389 089 €
418 023 €
459 153 €
515 696 €
504 793 €
497 011 €
520 105 €
Net income
20 387 €
106 231 €
188 414 €
115 415 €
206 727 €
63 698 €
8 782 €
237 999 €
34 236 €
EBITDA
63 821 €
121 719 €
131 784 €
182 971 €
209 361 €
167 110 €
47 904 €
44 313 €
46 229 €
Net margin
5.6%
30.1%
48.4%
27.6%
45.0%
12.4%
1.7%
47.9%
6.6%
Revenue and income statement
In 2024, FINANCIERE AUBERT achieves revenue of 362 k€. Activity remains stable over the period (CAGR: -4.4%). Vs 2023: +2%. After deducting consumption (0 €), gross margin stands at 362 k€, i.e. a rate of 100%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches 64 k€, representing 17.6% of revenue. Warning negative scissor effect: despite revenue change (+2%), EBITDA varies by -48%, reducing margin by 16.8 pts. This reflects costs rising faster than revenue. This high EBITDA margin provides strong self-financing capacity and resilience to uncertainties. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 20 k€, i.e. 5.6% of revenue. This profit can be retained or distributed to shareholders.
Revenue (2024)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
361 600 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
361 600 €
EBITDA (2024)
?
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
63 821 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
53 631 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
20 387 €
EBITDA margin (2024)
?
EBITDA margin
Definition
Measures the company's operating profitability.
Formula
(EBE / CA) x 100
Interpretation
> 10% : Good profitability 5-10% : Average < 5% : Low
17.6%
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 82%. 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 15.4 years of cash flow to repay all financial debt. Beyond 7 years, banks generally consider credit risk as high. Cash flow represents 8.9% of revenue. Cash flow measures resources generated by operations, available for investment and debt repayment. Satisfactory level allowing partial financing of growth.
Debt ratio (2024)
?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low 50-100% : Moderate > 100% : High
15.457%
Financial autonomy (2024)
?
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
82.209%
Cash flow / Revenue (2024)
?
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
8.926%
Repayment capacity (2024)
?
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
15.446
Asset age ratio (2024)
?
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
2017
2018
2019
2020
2021
2022
2023
2024
Debt ratio
19.079
20.216
25.253
37.277
31.203
25.927
25.367
17.948
15.457
Financial autonomy
80.756
79.011
75.698
69.549
71.139
74.458
77.256
82.675
82.209
Repayment capacity
12.77
2.406
36.329
13.729
4.487
6.129
4.214
5.142
15.446
Cash flow / Revenue
8.037%
51.123%
4.074%
15.402%
47.989%
31.341%
50.774%
32.99%
8.926%
Sector positioning
Debt ratio
15.462024
2022
2023
2024
Q1: 0.01
Med: 8.77
Q3: 62.6
Average
In 2024, the debt ratio of FINANCIERE AUBERT (15.46) 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
82.21%2024
2022
2023
2024
Q1: 15.71%
Med: 62.26%
Q3: 91.3%
Good
In 2024, the financial autonomy of FINANCIERE AUBERT (82.2%) 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
15.45 years2024
2022
2023
2024
Q1: 0.0 years
Med: 0.09 years
Q3: 3.07 years
Average
In 2024, the repayment capacity of FINANCIERE AUBERT (15.45) ranks above the median of the sector. This ratio indicates the number of years needed to repay debt with cash flow. A reduction effort could improve financial strength.
Liquidity ratios
The liquidity ratio (= Current assets / Current liabilities) stands at 477.09. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months. The interest coverage ratio (= EBIT / Interest expenses) is 30.6x. Operating income very largely covers interest expenses: high safety margin.
Liquidity ratio (2024)
?
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
477.087
Interest coverage (2024)
?
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
30.567
Liquidity indicators evolution FINANCIERE AUBERT
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Liquidity ratio
353.884
431.265
448.636
577.454
501.023
439.149
922.262
990.515
477.087
Interest coverage
5.529
7.894
16.197
1.544
0.859
1.281
1.435
1.001
30.567
Sector positioning
Liquidity ratio
477.092024
2022
2023
2024
Q1: 138.65
Med: 681.09
Q3: 3914.52
Average-14 pts over 3 years
In 2024, the liquidity ratio of FINANCIERE AUBERT (477.09) ranks below the median of the sector. This ratio measures the ability to cover short-term debt with current assets. An improvement would strengthen the competitive position.
Interest coverage
30.57x2024
2022
2023
2024
Q1: -74.77x
Med: 0.0x
Q3: 0.0x
Excellent
In 2024, the interest coverage of FINANCIERE AUBERT (30.6x) 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: 122 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 115 days. The company must finance 7 days of gap between collections and payments. Overall, WCR represents 813 days of revenue, i.e. 817 k€ to permanently finance. Over 2016-2024, WCR increased by +128%, requiring additional financing.
Operating WCR (2024)
?
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
817 100 €
Customer credit (2024)
?
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
122 j
Supplier credit (2024)
?
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
115 j
Inventory turnover (2024)
?
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 (2024)
?
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
813 j
WCR and payment terms evolution FINANCIERE AUBERT
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
358 097 €
715 462 €
737 725 €
1 175 086 €
1 141 096 €
757 708 €
1 100 095 €
993 387 €
817 100 €
Inventory turnover (days)
0
0
0
0
0
0
0
0
0
Customer payment term (days)
87
186
165
180
312
23
171
89
122
Supplier payment term (days)
119
246
211
158
149
84
137
110
115
Positioning of FINANCIERE AUBERT in its sector
Comparison with sector Activités des sociétés holding
Valuation estimate
Based on 54 transactions of similar company sales
in 2024,
the value of FINANCIERE AUBERT is estimated at
224 137 €
(range 69 653€ - 372 309€).
With an EBITDA of 63 821€, the sector multiple of 4.8x is applied.
The price/revenue ratio is 0.59x
(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. Medium reliability: estimate to be confirmed with in-depth analysis.
Estimated enterprise value2024
54 tx
69k€224k€372k€
224 137 €Range: 69 653€ - 372 309€
NAF 5 année 2024
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
63 821 €×4.8x
Estimation308 629 €
52 243€ - 531 857€
Revenue Multiple30%
361 600 €×0.59x
Estimation212 900 €
132 451€ - 253 098€
Net Income Multiple20%
20 387 €×1.5x
Estimation29 764 €
18 983€ - 152 260€
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 54 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 (Activités des sociétés holding)
Compare FINANCIERE AUBERT with other companies in the same sector:
Frequently asked questions about FINANCIERE AUBERT
What is the revenue of FINANCIERE AUBERT ?
The revenue of FINANCIERE AUBERT in 2024 is 362 k€.
Is FINANCIERE AUBERT profitable?
Yes, FINANCIERE AUBERT generated a net profit of 20 k€ in 2024.
Where is the headquarters of FINANCIERE AUBERT ?
The headquarters of FINANCIERE AUBERT is located in JOINVILLE-LE-PONT (94340), in the department Val-de-Marne.
Where to find the tax return of FINANCIERE AUBERT ?
The tax return of FINANCIERE AUBERT 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 FINANCIERE AUBERT operate?
FINANCIERE AUBERT operates in the sector Activités des sociétés holding (NAF code 64.20Z). 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