Employees: 02 (2023.0)Legal category: Société à responsabilité limitée (sans autre indication)Size: ETICreation date: 2003-07-11 (22 years)Status: ActiveBusiness sector: Activités des sociétés holdingLocation: VELAUX (13880), Bouches-du-Rhone
JAV INVESTISSEMENT : revenue, balance sheet and financial ratios
JAV INVESTISSEMENT is a French company
founded 22 years ago,
specialized in the sector Activités des sociétés holding.
Based in VELAUX (13880),
this company of category ETI
shows in 2022 a revenue of 4.6 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - JAV INVESTISSEMENT (SIREN 449455369)
Indicator
2022
2021
2020
2019
2018
2017
2016
Revenue
4 590 591 €
2 638 869 €
3 018 749 €
2 001 687 €
1 960 392 €
3 870 000 €
1 665 003 €
Net income
10 601 253 €
7 832 789 €
11 312 508 €
11 318 492 €
2 793 286 €
8 786 193 €
-1 754 388 €
EBITDA
-20 221 €
-698 559 €
203 697 €
-86 225 €
-38 959 €
243 083 €
110 518 €
Net margin
230.9%
296.8%
374.7%
565.4%
142.5%
227.0%
-105.4%
Revenue and income statement
In 2022, JAV INVESTISSEMENT achieves revenue of 4.6 M€. Over the period 2016-2022, the company shows strong growth with a CAGR (compound annual growth rate) of +18.4%. Vs 2021, growth of +74% (2.6 M€ -> 4.6 M€). After deducting consumption (77 k€), gross margin stands at 4.5 M€, i.e. a rate of 98%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches -20 k€, representing -0.4% of revenue. Positive scissor effect: EBITDA margin improves by +26.0 pts, sign of improved operational efficiency. Negative EBITDA means operations do not cover current expenses: concerning situation. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 10.6 M€, i.e. 230.9% 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
4 590 591 €
Gross margin (2022)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
4 513 374 €
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
-20 221 €
EBIT (2022)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
-58 239 €
Net income (2022)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
10 601 253 €
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
-0.4%
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 90%. Debt level is high: negotiating margin with banks is reduced. Financial autonomy (= Equity / Total assets x 100) reaches 51%. 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 24.5 years of cash flow to repay all financial debt. Beyond 7 years, banks generally consider credit risk as high. Cash flow represents 28.5% 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
89.924%
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
51.432%
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
28.541%
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
24.513
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
21.727
22.978
41.099
41.692
61.197
83.181
89.924
Financial autonomy
80.673
79.906
69.223
69.316
59.706
51.089
51.432
Repayment capacity
4.669
0.795
3.861
2.331
1.953
3.625
24.513
Cash flow / Revenue
111.437%
287.273%
263.089%
533.976%
426.362%
286.235%
28.541%
Sector positioning
Debt ratio
89.922022
2020
2021
2022
Q1: 0.1
Med: 13.78
Q3: 79.91
Average+10 pts over 3 years
In 2022, the debt ratio of JAV INVESTISSEMENT (89.92) 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
51.43%2022
2020
2021
2022
Q1: 21.11%
Med: 62.06%
Q3: 90.2%
Average-7 pts over 3 years
In 2022, the financial autonomy of JAV INVESTISSEMENT (51.4%) 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
24.51 years2022
2020
2021
2022
Q1: 0.0 years
Med: 0.1 years
Q3: 3.28 years
Average+13 pts over 3 years
In 2022, the repayment capacity of JAV INVESTISSEMENT (24.51) 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 1612.57. 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
1612.566
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
-61626.339
Liquidity indicators evolution JAV INVESTISSEMENT
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2018
2019
2020
2021
2022
Liquidity ratio
1496.807
727.366
2629.172
5636.478
547.159
410.602
1612.566
Interest coverage
4268.417
1725.793
-10347.491
-11827.896
1168.885
-104.299
-61626.339
Sector positioning
Liquidity ratio
1612.572022
2020
2021
2022
Q1: 111.66
Med: 499.96
Q3: 2835.13
Good+10 pts over 3 years
In 2022, the liquidity ratio of JAV INVESTISSEMENT (1612.57) 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
-61626.34x2022
2020
2021
2022
Q1: -53.22x
Med: 0.0x
Q3: 0.0x
Watch-50 pts over 3 years
In 2022, the interest coverage of JAV INVESTISSEMENT (-61626.3x) 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: 53 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 108 days. Excellent situation: suppliers finance 55 days of the operating cycle (retail model). Overall, WCR represents 1445 days of revenue, i.e. 18.4 M€ to permanently finance. Over 2016-2022, WCR increased by +48%, 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
18 421 904 €
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
53 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
108 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
1445 j
WCR and payment terms evolution JAV INVESTISSEMENT
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
Operating WCR
12 463 863 €
23 542 448 €
32 473 345 €
47 804 990 €
8 376 123 €
10 499 717 €
18 421 904 €
Inventory turnover (days)
0
0
0
0
0
0
0
Customer payment term (days)
185
30
89
51
27
38
53
Supplier payment term (days)
156
13
124
87
58
50
108
Positioning of JAV INVESTISSEMENT in its sector
Comparison with sector Activités des sociétés holding
Valuation estimate
Based on 70 transactions of similar company sales
in 2022,
the value of JAV INVESTISSEMENT is estimated at
17 571 143 €
(range 5 843 870€ - 34 943 326€).
The price/revenue ratio is 0.67x
(in line with sector norms).
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 value2022
70 tx
5843k€17571k€34943k€
17 571 143 €Range: 5 843 870€ - 34 943 326€
NAF 5 année 2022
Valuation detail by method
Ajustez les pondérations selon votre analyse
Revenue Multiple30%
4 590 591 €×0.67x
Estimation3 065 844 €
1 256 356€ - 4 996 577€
Net Income Multiple20%
10 601 253 €×3.7x
Estimation39 329 091 €
12 725 142€ - 79 863 451€
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 70 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 (Activités des sociétés holding)
Compare JAV INVESTISSEMENT with other companies in the same sector:
Frequently asked questions about JAV INVESTISSEMENT
What is the revenue of JAV INVESTISSEMENT ?
The revenue of JAV INVESTISSEMENT in 2022 is 4.6 M€.
Is JAV INVESTISSEMENT profitable?
Yes, JAV INVESTISSEMENT generated a net profit of 10.6 M€ in 2022.
Where is the headquarters of JAV INVESTISSEMENT ?
The headquarters of JAV INVESTISSEMENT is located in VELAUX (13880), in the department Bouches-du-Rhone.
Where to find the tax return of JAV INVESTISSEMENT ?
The tax return of JAV INVESTISSEMENT 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 JAV INVESTISSEMENT operate?
JAV INVESTISSEMENT operates in the sector Activités des sociétés holding (NAF code 64.20Z). 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