Employees: 03 (2023.0)Legal category: Société à responsabilité limitée (sans autre indication)Size: PMECreation date: 2003-04-01 (23 years)Status: ActiveBusiness sector: Services d'aménagement paysager Location: CHOLET (49300), Maine-et-Loire
JARDI SERVICES ENTRETIEN : revenue, balance sheet and financial ratios
JARDI SERVICES ENTRETIEN is a French company
founded 23 years ago,
specialized in the sector Services d'aménagement paysager .
Based in CHOLET (49300),
this company of category PME
shows in 2024 a revenue of 622 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - JARDI SERVICES ENTRETIEN (SIREN 448308098)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
622 433 €
418 653 €
369 696 €
314 797 €
257 663 €
243 415 €
223 953 €
232 984 €
212 033 €
Net income
58 056 €
36 934 €
35 500 €
23 963 €
20 070 €
18 913 €
38 139 €
13 253 €
27 098 €
EBITDA
88 949 €
54 532 €
41 773 €
30 131 €
27 374 €
25 150 €
49 262 €
20 591 €
32 467 €
Net margin
9.3%
8.8%
9.6%
7.6%
7.8%
7.8%
17.0%
5.7%
12.8%
Revenue and income statement
In 2024, JARDI SERVICES ENTRETIEN achieves revenue of 622 k€. Over the period 2016-2024, the company shows strong growth with a CAGR (compound annual growth rate) of +14.4%. Vs 2023, growth of +49% (419 k€ -> 622 k€). After deducting consumption (20 k€), gross margin stands at 603 k€, i.e. a rate of 97%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches 89 k€, representing 14.3% of revenue. This level of operating margin is satisfactory for the sector. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 58 k€, i.e. 9.3% of revenue. This profit can be retained or distributed to shareholders.
Revenue (2024)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
622 433 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
602 850 €
EBITDA (2024)
?
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
88 949 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
74 170 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
58 056 €
EBITDA margin (2024)
?
EBITDA margin
Definition
Measures the company's operating profitability.
Formula
(EBE / CA) x 100
Interpretation
> 10% : Good profitability 5-10% : Average < 5% : Low
14.1%
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 52%. Debt remains under control: the company retains capacity to raise new debt if needed. Financial autonomy (= Equity / Total assets x 100) reaches 46%. This high autonomy means the company finances most of its assets through equity, a sign of strength. Debt repayment capacity (= Financial debt / Cash flow) indicates it would take 1.6 years of cash flow to repay all financial debt. This short period demonstrates excellent debt sustainability. Cash flow represents 11.9% 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 (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
52.066%
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
45.527%
Cash flow / Revenue (2024)
?
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
11.933%
Repayment capacity (2024)
?
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
1.578
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
2022
2023
2024
Debt ratio
16.217
21.844
10.033
5.423
3.332
0.674
16.08
40.223
52.066
Financial autonomy
57.915
36.259
58.514
59.108
61.793
58.053
60.476
50.884
45.527
Repayment capacity
0.594
0.724
0.236
0.289
0.189
0.036
0.77
1.395
1.578
Cash flow / Revenue
13.712%
8.12%
19.093%
9.239%
9.58%
8.617%
9.798%
12.42%
11.933%
Sector positioning
Debt ratio
52.072024
2022
2023
2024
Q1: 5.58
Med: 27.89
Q3: 74.75
Average+28 pts over 3 years
In 2024, the debt ratio of JARDI SERVICES ENTRETIEN (52.07) 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
45.53%2024
2022
2023
2024
Q1: 16.64%
Med: 35.66%
Q3: 54.44%
Good-12 pts over 3 years
In 2024, the financial autonomy of JARDI SERVICES ENTRETIEN (45.5%) 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
1.58 years2024
2022
2023
2024
Q1: 0.0 years
Med: 0.46 years
Q3: 1.7 years
Average+20 pts over 3 years
In 2024, the repayment capacity of JARDI SERVICES ENTRETIEN (1.58) 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 230.86. 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 4.8x. Financial charges are adequately covered by operations.
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
230.858
Interest coverage (2024)
?
Interest coverage
Definition
Ability to cover interest charges with operating income.
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Liquidity ratio
282.674
169.989
271.867
241.737
258.333
217.3
280.073
267.187
230.858
Interest coverage
0.157
1.068
0.365
0.553
0.179
0.312
0.663
2.386
4.83
Sector positioning
Liquidity ratio
230.862024
2022
2023
2024
Q1: 132.1
Med: 188.62
Q3: 299.59
Good-11 pts over 3 years
In 2024, the liquidity ratio of JARDI SERVICES ENTRETIEN (230.86) 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
4.83x2024
2022
2023
2024
Q1: 0.0x
Med: 0.69x
Q3: 3.72x
Excellent+23 pts over 3 years
In 2024, the interest coverage of JARDI SERVICES ENTRETIEN (4.8x) 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: 14 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 98 days. Excellent situation: suppliers finance 84 days of the operating cycle (retail model). Overall, WCR represents 62 days of revenue, i.e. 107 k€ to permanently finance. Over 2016-2024, WCR increased by +95%, requiring additional financing.
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
107 258 €
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
14 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
98 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 in days of revenue (2024)
?
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
62 j
WCR and payment terms evolution JARDI SERVICES ENTRETIEN
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
54 910 €
95 796 €
90 426 €
142 821 €
109 074 €
119 903 €
80 091 €
118 914 €
107 258 €
Inventory turnover (days)
0
0
0
0
0
0
0
0
0
Customer payment term (days)
29
37
54
67
33
36
18
20
14
Supplier payment term (days)
95
160
96
130
137
150
95
106
98
Positioning of JARDI SERVICES ENTRETIEN in its sector
Comparison with sector Services d'aménagement paysager
Valuation estimate
Based on 125 transactions of similar company sales
(all years),
the value of JARDI SERVICES ENTRETIEN is estimated at
226 616 €
(range 84 931€ - 402 769€).
With an EBITDA of 88 949€, the sector multiple of 2.8x is applied.
The price/revenue ratio is 0.35x
(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 value2024
125 transactions
84k€226k€402k€
226 616 €Range: 84 931€ - 402 769€
NAF 5 all-time
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
88 949 €×2.8x
Estimation246 715 €
80 000€ - 451 815€
Revenue Multiple30%
622 433 €×0.35x
Estimation219 323 €
112 646€ - 311 255€
Net Income Multiple20%
58 056 €×3.2x
Estimation187 310 €
55 686€ - 417 429€
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 125 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 (Services d'aménagement paysager )
Compare JARDI SERVICES ENTRETIEN with other companies in the same sector:
Frequently asked questions about JARDI SERVICES ENTRETIEN
What is the revenue of JARDI SERVICES ENTRETIEN ?
The revenue of JARDI SERVICES ENTRETIEN in 2024 is 622 k€.
Is JARDI SERVICES ENTRETIEN profitable?
Yes, JARDI SERVICES ENTRETIEN generated a net profit of 58 k€ in 2024.
Where is the headquarters of JARDI SERVICES ENTRETIEN ?
The headquarters of JARDI SERVICES ENTRETIEN is located in CHOLET (49300), in the department Maine-et-Loire.
Where to find the tax return of JARDI SERVICES ENTRETIEN ?
The tax return of JARDI SERVICES ENTRETIEN 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 JARDI SERVICES ENTRETIEN operate?
JARDI SERVICES ENTRETIEN operates in the sector Services d'aménagement paysager (NAF code 81.30Z). 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