Employees: 02 (2023.0)Legal category: Société à responsabilité limitée (sans autre indication)Size: PMECreation date: 2002-11-12 (23 years)Status: ActiveBusiness sector: Traduction et interprétationLocation: ELOYES (88510), Vosges
GROUPE ARAUCARIA : revenue, balance sheet and financial ratios
GROUPE ARAUCARIA is a French company
founded 23 years ago,
specialized in the sector Traduction et interprétation.
Based in ELOYES (88510),
this company of category PME
shows in 2022 a revenue of 270 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - GROUPE ARAUCARIA (SIREN 444027320)
Indicator
2022
2021
2020
2019
2018
2017
2016
Revenue
270 143 €
193 339 €
129 661 €
167 006 €
245 493 €
222 947 €
168 071 €
Net income
32 675 €
-7 799 €
-17 391 €
-4 173 €
6 577 €
6 101 €
-10 852 €
EBITDA
15 135 €
-2 647 €
-14 940 €
5 388 €
12 321 €
8 332 €
-4 764 €
Net margin
12.1%
-4.0%
-13.4%
-2.5%
2.7%
2.7%
-6.5%
Revenue and income statement
In 2022, GROUPE ARAUCARIA achieves revenue of 270 k€. Over the period 2016-2022, the company shows strong growth with a CAGR (compound annual growth rate) of +8.2%. Vs 2021, growth of +40% (193 k€ -> 270 k€). After deducting consumption (0 €), gross margin stands at 270 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 15 k€, representing 5.6% of revenue. Positive scissor effect: EBITDA margin improves by +7.0 pts, sign of improved operational efficiency. The operating margin remains fragile, requiring cost vigilance. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 33 k€, i.e. 12.1% 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
270 143 €
Gross margin (2022)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
270 143 €
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
15 135 €
EBIT (2022)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
13 463 €
Net income (2022)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
32 675 €
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
5.6%
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 137%. Debt level is high: negotiating margin with banks is reduced. Financial autonomy (= Equity / Total assets x 100) reaches 30%. The balance between equity and debt is satisfactory. Debt repayment capacity (= Financial debt / Cash flow) indicates it would take 1.5 years of cash flow to repay all financial debt. This short period demonstrates excellent debt sustainability. Cash flow represents 12.7% of revenue. Cash flow measures resources generated by operations, available for investment and debt repayment. This high level provides strong self-financing capacity.
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
136.662%
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
29.814%
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
12.72%
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
1.453
Asset age ratio (2022)
?
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
Debt ratio
125.058
62.47
38.477
88.959
257.623
536.945
136.662
Financial autonomy
37.945
21.067
13.937
36.871
49.541
49.888
29.814
Repayment capacity
-4.749
2.348
1.427
12.142
-3.527
-9.375
1.453
Cash flow / Revenue
-4.462%
4.05%
4.476%
1.742%
-12.57%
-3.582%
12.72%
Sector positioning
Debt ratio
136.662022
2020
2021
2022
Q1: 0.0
Med: 5.84
Q3: 46.94
Watch
In 2022, the debt ratio of GROUPE ARAUCARIA (136.66) 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
29.81%2022
2020
2021
2022
Q1: 12.77%
Med: 41.26%
Q3: 64.72%
Average-28 pts over 3 years
In 2022, the financial autonomy of GROUPE ARAUCARIA (29.8%) 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
1.45 years2022
2020
2021
2022
Q1: 0.0 years
Med: 0.0 years
Q3: 0.95 years
Average+51 pts over 3 years
In 2022, the repayment capacity of GROUPE ARAUCARIA (1.45) 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 155.65. 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 7.0x. Operating income very largely covers interest expenses: high safety margin.
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
155.647
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
7.03
Liquidity indicators evolution GROUPE ARAUCARIA
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2018
2019
2020
2021
2022
Liquidity ratio
207.798
163.24
159.04
350.002
245.756
167.946
155.647
Interest coverage
-14.715
8.941
7.077
20.564
-3.514
-42.35
7.03
Sector positioning
Liquidity ratio
155.652022
2020
2021
2022
Q1: 146.92
Med: 238.44
Q3: 407.07
Average-25 pts over 3 years
In 2022, the liquidity ratio of GROUPE ARAUCARIA (155.65) 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
7.03x2022
2020
2021
2022
Q1: 0.0x
Med: 0.0x
Q3: 0.61x
Excellent+51 pts over 3 years
In 2022, the interest coverage of GROUPE ARAUCARIA (7.0x) 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: 123 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 114 days. The company must finance 9 days of gap between collections and payments. Inventory turnover is 23 days (= Average inventory / Cost of goods x 360). Fast turnover, sign of good inventory management. Overall, WCR represents 86 days of revenue, i.e. 65 k€ to permanently finance. Over 2016-2022, WCR increased by +148%, requiring additional financing.
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
64 848 €
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
123 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
114 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
23 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
86 j
WCR and payment terms evolution GROUPE ARAUCARIA
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
Operating WCR
26 175 €
16 362 €
21 282 €
30 868 €
17 168 €
40 445 €
64 848 €
Inventory turnover (days)
32
8
0
24
21
10
23
Customer payment term (days)
75
47
76
62
89
164
123
Supplier payment term (days)
20
52
49
41
70
85
114
Positioning of GROUPE ARAUCARIA in its sector
Comparison with sector Traduction et interprétation
Valuation estimate
Based on 178 transactions of similar company sales
(all years),
the value of GROUPE ARAUCARIA is estimated at
88 735 €
(range 37 307€ - 161 137€).
With an EBITDA of 15 135€, the sector multiple of 3.9x is applied.
The price/revenue ratio is 0.33x
(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
178 transactions
37k€88k€161k€
88 735 €Range: 37 307€ - 161 137€
Section all-time
Aggregated at NAF section level
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
15 135 €×3.9x
Estimation59 395 €
25 538€ - 108 424€
Revenue Multiple30%
270 143 €×0.33x
Estimation88 759 €
44 594€ - 164 337€
Net Income Multiple20%
32 675 €×5.0x
Estimation162 050 €
55 800€ - 288 120€
How is this estimate calculated?
This estimate is based on the analysis of 178 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 (Traduction et interprétation)
Compare GROUPE ARAUCARIA with other companies in the same sector:
The revenue of GROUPE ARAUCARIA in 2022 is 270 k€.
Is GROUPE ARAUCARIA profitable?
Yes, GROUPE ARAUCARIA generated a net profit of 33 k€ in 2022.
Where is the headquarters of GROUPE ARAUCARIA ?
The headquarters of GROUPE ARAUCARIA is located in ELOYES (88510), in the department Vosges.
Where to find the tax return of GROUPE ARAUCARIA ?
The tax return of GROUPE ARAUCARIA 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 GROUPE ARAUCARIA operate?
GROUPE ARAUCARIA operates in the sector Traduction et interprétation (NAF code 74.30Z). 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