Employees: 02 (2023.0)Legal category: Société à responsabilité limitée (sans autre indication)Size: PMECreation date: 2014-06-11 (11 years)Status: ActiveBusiness sector: Autres travaux spécialisés de constructionLocation: FAYENCE (83440), Var
HISTOIRE D EAU : revenue, balance sheet and financial ratios
HISTOIRE D EAU is a French company
founded 11 years ago,
specialized in the sector Autres travaux spécialisés de construction.
Based in FAYENCE (83440),
this company of category PME
shows in 2016 a revenue of 293 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - HISTOIRE D EAU (SIREN 803606797)
Indicator
2017
2016
2014
Revenue
N/C
293 281 €
59 515 €
Net income
27 227 €
23 905 €
-1 317 €
EBITDA
N/C
31 402 €
82 €
Net margin
N/C
8.2%
-2.2%
Revenue and income statement
In 2017, HISTOIRE D EAU generates positive net income of 27 k€. Net income represents the final profit after all expenses (operating, financial, exceptional) and corporate tax.
Net income (2017)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
27 227 €
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 44%. Debt remains under control: the company retains capacity to raise new debt if needed. Financial autonomy (= Equity / Total assets x 100) reaches 41%. This high autonomy means the company finances most of its assets through equity, a sign of strength.
Debt ratio (2017)
?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low 50-100% : Moderate > 100% : High
43.793%
Financial autonomy (2017)
?
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
41.117%
Asset age ratio (2017)
?
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
2014
2016
2017
Debt ratio
498.425
73.922
43.793
Financial autonomy
11.455
32.706
41.117
Repayment capacity
226.63
1.362
None
Cash flow / Revenue
0.136%
9.181%
None%
Sector positioning
Debt ratio
43.792017
2014
2016
2017
Q1: 2.29
Med: 19.94
Q3: 63.02
Average-17 pts over 3 years
In 2017, the debt ratio of HISTOIRE D EAU (43.79) 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
41.12%2017
2014
2016
2017
Q1: 11.27%
Med: 30.54%
Q3: 49.9%
Good+21 pts over 3 years
In 2017, the financial autonomy of HISTOIRE D EAU (41.1%) 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
1.36 years2016
2014
2016
Q1: 0.0 years
Med: 0.12 years
Q3: 1.16 years
Average-23 pts over 2 years
In 2016, the repayment capacity of HISTOIRE D EAU (1.36) 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 204.85. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months.
Liquidity ratio (2017)
?
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
204.847
Liquidity indicators evolution HISTOIRE D EAU
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2014
2016
2017
Liquidity ratio
283.009
197.464
204.847
Interest coverage
0.0
0.557
None
Sector positioning
Liquidity ratio
204.852017
2014
2016
2017
Q1: 123.56
Med: 174.0
Q3: 251.62
Good-14 pts over 3 years
In 2017, the liquidity ratio of HISTOIRE D EAU (204.85) ranks above the median of the sector. This ratio measures the ability to cover short-term debt with current assets. This comfortable position offers an appreciable safety margin.
Interest coverage
0.56x2016
2014
2016
Q1: 0.0x
Med: 0.37x
Q3: 3.39x
Good+27 pts over 2 years
In 2016, the interest coverage of HISTOIRE D EAU (0.6x) 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 (2017)
?
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 (2017)
?
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 (2017)
?
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 (2017)
?
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 HISTOIRE D EAU
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2014
2016
2017
Operating WCR
14 501 €
17 817 €
0 €
Inventory turnover (days)
27
0
0
Customer payment term (days)
48
10
0
Supplier payment term (days)
42
24
0
Positioning of HISTOIRE D EAU in its sector
Comparison with sector Autres travaux spécialisés de construction
Valuation estimate
Indicative estimate only : the number of comparable transactions in this sector is limited (30 transactions).
This range of 24 993€ to 131 805€ is provided for information purposes only and requires in-depth analysis to be confirmed.
Estimated enterprise value2017
Indicative
24k€76k€131k€
76 790 €Range: 24 993€ - 131 805€
NAF 5 année 2017
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 30 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 (Autres travaux spécialisés de construction)
Compare HISTOIRE D EAU with other companies in the same sector:
Yes, HISTOIRE D EAU generated a net profit of 27 k€ in 2017.
Where is the headquarters of HISTOIRE D EAU ?
The headquarters of HISTOIRE D EAU is located in FAYENCE (83440), in the department Var.
Where to find the tax return of HISTOIRE D EAU ?
The tax return of HISTOIRE D EAU 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 HISTOIRE D EAU operate?
HISTOIRE D EAU operates in the sector Autres travaux spécialisés de construction (NAF code 43.99D). 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