Employees: 12 (2023.0)Legal category: Société à responsabilité limitée (sans autre indication)Size: PMECreation date: 2003-09-19 (22 years)Status: ActiveBusiness sector: Agencement de lieux de venteLocation: CARRIERES-SUR-SEINE (78420), Yvelines
FX AGENCEMENT : revenue, balance sheet and financial ratios
FX AGENCEMENT is a French company
founded 22 years ago,
specialized in the sector Agencement de lieux de vente.
Based in CARRIERES-SUR-SEINE (78420),
this company of category PME
shows in 2021 a revenue of 4.8 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - FX AGENCEMENT (SIREN 450628581)
Indicator
2024
2023
2021
2020
2019
2018
2017
2016
Revenue
N/C
N/C
4 849 429 €
3 415 639 €
2 808 117 €
2 363 438 €
2 009 137 €
2 612 288 €
Net income
952 506 €
172 077 €
200 973 €
110 921 €
98 445 €
80 375 €
-57 661 €
33 965 €
EBITDA
N/C
N/C
288 794 €
156 790 €
162 051 €
116 967 €
-40 877 €
63 497 €
Net margin
N/C
N/C
4.1%
3.2%
3.5%
3.4%
-2.9%
1.3%
Revenue and income statement
In 2024, FX AGENCEMENT generates positive net income of 953 k€. Net income represents the final profit after all expenses (operating, financial, exceptional) and corporate tax. Change over 2016-2024: 34 k€ -> 953 k€.
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
952 506 €
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 25%. 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 35%. The balance between equity and debt is satisfactory.
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
25.047%
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
34.612%
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
2023
2024
Debt ratio
34.514
59.218
85.632
40.265
120.257
41.547
106.258
25.047
Financial autonomy
21.134
14.299
25.032
29.616
29.425
37.72
21.248
34.612
Repayment capacity
1.205
-0.56
1.513
1.064
4.705
1.23
None
None
Cash flow / Revenue
1.781%
-2.425%
4.432%
3.821%
2.952%
4.148%
None%
None%
Sector positioning
Debt ratio
25.052024
2021
2023
2024
Q1: 2.25
Med: 21.46
Q3: 59.11
Average
In 2024, the debt ratio of FX AGENCEMENT (25.05) 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
34.61%2024
2021
2023
2024
Q1: 16.37%
Med: 35.85%
Q3: 53.47%
Average-9 pts over 3 years
In 2024, the financial autonomy of FX AGENCEMENT (34.6%) 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
1.23 years2021
2021
Q1: 0.0 years
Med: 0.15 years
Q3: 2.26 years
Average
In 2021, the repayment capacity of FX AGENCEMENT (1.23) 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 169.36. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months.
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
169.361
Liquidity indicators evolution FX AGENCEMENT
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2018
2019
2020
2021
2023
2024
Liquidity ratio
132.902
115.677
177.641
161.462
277.598
208.776
167.756
169.361
Interest coverage
5.405
-5.482
1.822
0.517
0.296
0.529
None
None
Sector positioning
Liquidity ratio
169.362024
2021
2023
2024
Q1: 138.32
Med: 193.45
Q3: 288.62
Average-10 pts over 3 years
In 2024, the liquidity ratio of FX AGENCEMENT (169.36) 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
0.53x2021
2021
Q1: 0.0x
Med: 0.04x
Q3: 1.85x
Good
In 2021, the interest coverage of FX AGENCEMENT (0.5x) 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 (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
0 €
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
0 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
0 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 and payment terms evolution FX AGENCEMENT
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2023
2024
Operating WCR
336 802 €
377 175 €
350 711 €
559 180 €
734 772 €
246 206 €
0 €
0 €
Inventory turnover (days)
39
58
34
60
39
14
0
0
Customer payment term (days)
19
24
38
28
58
26
340
0
Supplier payment term (days)
39
56
38
41
16
28
511
0
Positioning of FX AGENCEMENT in its sector
Comparison with sector Agencement de lieux de vente
Valuation estimate
Based on 51 transactions of similar company sales
in 2024,
the value of FX AGENCEMENT is estimated at
3 235 412 €
(range 1 279 580€ - 7 377 286€).
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
51 tx
1279k€3235k€7377k€
3 235 412 €Range: 1 279 580€ - 7 377 286€
NAF 5 année 2024
Valuation method used
Net Income Multiple
952 506 €
×
3.4x
=3 235 413 €
Range: 1 279 580€ - 7 377 286€
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 51 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 (Agencement de lieux de vente)
Compare FX AGENCEMENT with other companies in the same sector:
Yes, FX AGENCEMENT generated a net profit of 953 k€ in 2024.
Where is the headquarters of FX AGENCEMENT ?
The headquarters of FX AGENCEMENT is located in CARRIERES-SUR-SEINE (78420), in the department Yvelines.
Where to find the tax return of FX AGENCEMENT ?
The tax return of FX AGENCEMENT 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 FX AGENCEMENT operate?
FX AGENCEMENT operates in the sector Agencement de lieux de vente (NAF code 43.32C). 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