Employees: NN (None)Legal category: SCA (commandite par actions)Size: PMECreation date: 2014-12-23 (11 years)Status: ActiveBusiness sector: Activités de conditionnementLocation: FLASSANS-SUR-ISSOLE (83340), Var
FLASSANS EMBOUTEILLAGE : revenue, balance sheet and financial ratios
FLASSANS EMBOUTEILLAGE is a French company
founded 11 years ago,
specialized in the sector Activités de conditionnement.
Based in FLASSANS-SUR-ISSOLE (83340),
this company of category PME
shows in 2022 a revenue of 1.3 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - FLASSANS EMBOUTEILLAGE (SIREN 808579296)
Indicator
2023
2022
2021
2020
2019
2018
Revenue
N/C
1 280 470 €
862 176 €
586 160 €
604 139 €
694 592 €
Net income
32 328 €
77 269 €
-6 308 €
8 371 €
16 190 €
25 541 €
EBITDA
N/C
129 833 €
19 416 €
34 459 €
45 499 €
54 398 €
Net margin
N/C
6.0%
-0.7%
1.4%
2.7%
3.7%
Revenue and income statement
In 2023, FLASSANS EMBOUTEILLAGE generates positive net income of 32 k€. Net income represents the final profit after all expenses (operating, financial, exceptional) and corporate tax. Change over 2018-2023: 26 k€ -> 32 k€.
Net income (2023)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
32 328 €
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 138%. Debt level is high: negotiating margin with banks is reduced. Financial autonomy (= Equity / Total assets x 100) reaches 32%. The balance between equity and debt is satisfactory.
Debt ratio (2023)
?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low 50-100% : Moderate > 100% : High
137.901%
Financial autonomy (2023)
?
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
31.571%
Asset age ratio (2023)
?
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
2018
2019
2020
2021
2022
2023
Debt ratio
179.199
106.807
93.397
87.661
147.319
137.901
Financial autonomy
16.621
14.942
30.915
10.37
19.734
31.571
Repayment capacity
5.96
4.429
4.846
7.723
2.773
None
Cash flow / Revenue
6.696%
6.5%
5.35%
1.958%
8.673%
None%
Sector positioning
Debt ratio
137.92023
2021
2022
2023
Q1: 0.0
Med: 15.87
Q3: 80.44
Watch
In 2023, the debt ratio of FLASSANS EMBOUTEILLAGE (137.90) ranks in the top 25% of the sector. This ratio measures the weight of debt relative to equity. A high ratio may indicate excessive dependence on external financing.
Financial autonomy
31.57%2023
2021
2022
2023
Q1: 13.57%
Med: 34.55%
Q3: 58.21%
Average+21 pts over 3 years
In 2023, the financial autonomy of FLASSANS EMBOUTEILLAGE (31.6%) ranks below the median of the sector. This ratio represents the share of equity in total financing. An improvement would strengthen the competitive position.
Repayment capacity
2.77 years2022
2021
2022
Q1: 0.0 years
Med: 0.14 years
Q3: 2.4 years
Average
In 2022, the repayment capacity of FLASSANS EMBOUTEILLAGE (2.77) 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 128.21. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months.
Liquidity ratio (2023)
?
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
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2018
2019
2020
2021
2022
2023
Liquidity ratio
95.948
88.808
64.937
92.864
90.879
128.211
Interest coverage
10.958
7.497
8.764
13.458
1.697
None
Sector positioning
Liquidity ratio
128.212023
2021
2022
2023
Q1: 119.4
Med: 189.34
Q3: 299.16
Average+9 pts over 3 years
In 2023, the liquidity ratio of FLASSANS EMBOUTEILLAGE (128.21) 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
1.7x2022
2021
2022
Q1: 0.0x
Med: 0.75x
Q3: 4.34x
Good-19 pts over 2 years
In 2022, the interest coverage of FLASSANS EMBOUTEILLAGE (1.7x) ranks above the median of the sector. This ratio indicates how many times operating income covers interest expenses. This comfortable position offers an appreciable safety margin.
Working capital requirement (WCR) and payment terms
Working capital requirement (WCR) measures the cash timing gap between customer collections and supplier/inventory payments.
Operating WCR (2023)
?
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 (2023)
?
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 (2023)
?
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
0 j
Inventory turnover (2023)
?
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 FLASSANS EMBOUTEILLAGE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2018
2019
2020
2021
2022
2023
Operating WCR
398 668 €
585 030 €
48 716 €
989 450 €
275 608 €
0 €
Inventory turnover (days)
98
177
5
260
7
0
Customer payment term (days)
61
90
13
70
39
0
Supplier payment term (days)
197
374
233
276
311
0
Positioning of FLASSANS EMBOUTEILLAGE in its sector
Comparison with sector Activités de conditionnement
Valuation estimate
Based on 158 transactions of similar company sales
(all years),
the value of FLASSANS EMBOUTEILLAGE is estimated at
105 846 €
(range 28 346€ - 256 769€).
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 value2023
158 transactions
28k€105k€256k€
105 846 €Range: 28 346€ - 256 769€
NAF 4 all-time
Aggregated at NAF sub-class level
Valuation method used
Net Income Multiple
32 328 €
×
3.3x
=105 846 €
Range: 28 346€ - 256 769€
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 158 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 de conditionnement)
Compare FLASSANS EMBOUTEILLAGE with other companies in the same sector:
Frequently asked questions about FLASSANS EMBOUTEILLAGE
What is the revenue of FLASSANS EMBOUTEILLAGE ?
The revenue of FLASSANS EMBOUTEILLAGE in 2022 is 1.3 M€.
Is FLASSANS EMBOUTEILLAGE profitable?
Yes, FLASSANS EMBOUTEILLAGE generated a net profit of 32 k€ in 2023.
Where is the headquarters of FLASSANS EMBOUTEILLAGE ?
The headquarters of FLASSANS EMBOUTEILLAGE is located in FLASSANS-SUR-ISSOLE (83340), in the department Var.
Where to find the tax return of FLASSANS EMBOUTEILLAGE ?
The tax return of FLASSANS EMBOUTEILLAGE 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 FLASSANS EMBOUTEILLAGE operate?
FLASSANS EMBOUTEILLAGE operates in the sector Activités de conditionnement (NAF code 82.92Z). 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