Employees: 00 (2023.0)Legal category: Société à responsabilité limitée (sans autre indication)Size: PMECreation date: 1990-04-30 (36 years)Status: ActiveBusiness sector: Nettoyage courant des bâtimentsLocation: CLICHY (92110), Hauts-de-Seine
GROUPE EXA SERVICES : revenue, balance sheet and financial ratios
GROUPE EXA SERVICES is a French company
founded 36 years ago,
specialized in the sector Nettoyage courant des bâtiments.
Based in CLICHY (92110),
this company of category PME
shows in 2022 a revenue of 844 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - GROUPE EXA SERVICES (SIREN 378206486)
Indicator
2022
2021
2020
2019
2018
2017
2016
Revenue
844 167 €
780 353 €
1 208 765 €
1 495 288 €
1 515 374 €
1 290 354 €
1 347 580 €
Net income
-29 648 €
-169 246 €
-58 302 €
28 438 €
97 823 €
46 392 €
33 100 €
EBITDA
-28 036 €
-203 536 €
-46 687 €
57 990 €
114 203 €
94 715 €
53 897 €
Net margin
-3.5%
-21.7%
-4.8%
1.9%
6.5%
3.6%
2.5%
Revenue and income statement
In 2022, GROUPE EXA SERVICES achieves revenue of 844 k€. Revenue is declining over the period 2016-2022 (CAGR: -7.5%). Vs 2021: +8%. After deducting consumption (18 k€), gross margin stands at 826 k€, i.e. a rate of 98%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches -28 k€, representing -3.3% of revenue. Positive scissor effect: EBITDA margin improves by +22.8 pts, sign of improved operational efficiency. Negative EBITDA means operations do not cover current expenses: concerning situation. Net income is negative at -30 k€ (-3.5% of revenue), which will impact equity.
Revenue (2022)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
844 167 €
Gross margin (2022)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
826 038 €
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
-28 036 €
EBIT (2022)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
-34 567 €
Net income (2022)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
-29 648 €
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
-3.3%
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 1%. 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 16%. Low autonomy: the company heavily depends on external financing (banks, suppliers).
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
1.404%
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
16.039%
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
-3.313%
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
-0.022
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
0.0
17.42
6.823
2.806
0.023
0.121
1.404
Financial autonomy
25.754
36.633
47.767
48.927
57.696
22.19
16.039
Repayment capacity
0.0
0.632
0.198
0.274
-0.001
0.0
-0.022
Cash flow / Revenue
-0.378%
3.716%
6.191%
2.059%
-4.393%
-26.521%
-3.313%
Sector positioning
Debt ratio
1.42022
2020
2021
2022
Q1: 0.03
Med: 13.02
Q3: 60.95
Good
In 2022, the debt ratio of GROUPE EXA SERVICES (1.40) ranks below the median of the sector. This ratio measures the weight of debt relative to equity. This controlled position reflects prudent management.
Financial autonomy
16.04%2022
2020
2021
2022
Q1: 7.37%
Med: 30.13%
Q3: 50.61%
Average-41 pts over 3 years
In 2022, the financial autonomy of GROUPE EXA SERVICES (16.0%) 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
-0.02 years2022
2020
2021
2022
Q1: 0.0 years
Med: 0.02 years
Q3: 1.29 years
Excellent
In 2022, the repayment capacity of GROUPE EXA SERVICES (-0.02) ranks in the bottom 25% of the sector, which is positive. This ratio indicates the number of years needed to repay debt with cash flow. A short capacity reflects controlled debt and good cash generation.
Liquidity ratios
The liquidity ratio (= Current assets / Current liabilities) stands at 115.39. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months.
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
115.392
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
-9.349
Liquidity indicators evolution GROUPE EXA SERVICES
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2018
2019
2020
2021
2022
Liquidity ratio
1120.919
170.927
201.043
198.808
229.638
122.77
115.392
Interest coverage
6.646
3.705
3.263
6.382
-7.362
-1.243
-9.349
Sector positioning
Liquidity ratio
115.392022
2020
2021
2022
Q1: 120.03
Med: 167.91
Q3: 249.37
Watch-42 pts over 3 years
In 2022, the liquidity ratio of GROUPE EXA SERVICES (115.39) ranks in the bottom 25% of the sector. This ratio measures the ability to cover short-term debt with current assets. A ratio below 1 may signal potential cash flow tensions.
Interest coverage
-9.35x2022
2020
2021
2022
Q1: 0.0x
Med: 0.0x
Q3: 1.51x
Watch
In 2022, the interest coverage of GROUPE EXA SERVICES (-9.3x) ranks in the bottom 25% of the sector. This ratio indicates how many times operating income covers interest expenses. Low coverage may indicate fragility to rate or income variations.
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: 76 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 49 days. The company must finance 27 days of gap between collections and payments. Overall, WCR represents 11 days of revenue, i.e. 27 k€ to permanently finance. Notable WCR improvement over the period (-94%), freeing up cash.
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
26 718 €
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
76 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
49 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
0 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
11 j
WCR and payment terms evolution GROUPE EXA SERVICES
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
Operating WCR
466 788 €
93 125 €
175 905 €
182 380 €
77 917 €
37 293 €
26 718 €
Inventory turnover (days)
0
0
0
0
0
0
0
Customer payment term (days)
73
65
71
79
52
83
76
Supplier payment term (days)
45
34
24
27
23
49
49
Positioning of GROUPE EXA SERVICES in its sector
Comparison with sector Nettoyage courant des bâtiments
Valuation estimate
Indicative estimate only : the number of comparable transactions in this sector is limited (33 transactions).
This range of 146 375€ to 318 623€ is provided for information purposes only and requires in-depth analysis to be confirmed.
Estimated enterprise value2022
Indicative
146k€213k€318k€
213 092 €Range: 146 375€ - 318 623€
NAF 5 année 2022
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 33 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 (Nettoyage courant des bâtiments)
Compare GROUPE EXA SERVICES with other companies in the same sector:
Frequently asked questions about GROUPE EXA SERVICES
What is the revenue of GROUPE EXA SERVICES ?
The revenue of GROUPE EXA SERVICES in 2022 is 844 k€.
Is GROUPE EXA SERVICES profitable?
GROUPE EXA SERVICES recorded a net loss in 2022.
Where is the headquarters of GROUPE EXA SERVICES ?
The headquarters of GROUPE EXA SERVICES is located in CLICHY (92110), in the department Hauts-de-Seine.
Where to find the tax return of GROUPE EXA SERVICES ?
The tax return of GROUPE EXA SERVICES 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 EXA SERVICES operate?
GROUPE EXA SERVICES operates in the sector Nettoyage courant des bâtiments (NAF code 81.21Z). 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