Employees: NN (None)Legal category: SCA (commandite par actions)Size: PMECreation date: 2009-03-06 (17 years)Status: ActiveBusiness sector: Activités des sociétés holdingLocation: BAYONNE (64100), Pyrenees-Atlantiques
JJBL EXPERTISE ET AUDIT : revenue, balance sheet and financial ratios
JJBL EXPERTISE ET AUDIT is a French company
founded 17 years ago,
specialized in the sector Activités des sociétés holding.
Based in BAYONNE (64100),
this company of category PME
shows in 2023 a revenue of 53 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - JJBL EXPERTISE ET AUDIT (SIREN 511094567)
Indicator
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
52 977 €
1 200 €
1 200 €
1 200 €
700 €
N/C
N/C
N/C
Net income
1 895 705 €
81 425 €
223 043 €
321 683 €
64 691 €
71 289 €
46 595 €
40 738 €
EBITDA
20 015 €
-6 218 €
-2 053 €
-2 454 €
-8 309 €
-2 710 €
-4 539 €
-11 504 €
Net margin
3578.4%
6785.4%
18586.9%
26806.9%
9241.6%
N/C
N/C
N/C
Revenue and income statement
En 2023, JJBL EXPERTISE ET AUDIT alcanza unos ingresos de 53 k€. En el período 2019-2023, la empresa muestra un fuerte crecimiento con una TCAC de +194.9%. Vs 2022, crecimiento de +4315% (1 k€ -> 53 k€). Tras deducir el consumo (0 €), el margen bruto se sitúa en 53 k€, es decir, una tasa del 100%. El EBITDA alcanza 20 k€, representando el 37.8% de los ingresos. Efecto tijera positivo: el margen EBITDA mejora en +555.9 puntos. Este alto margen EBITDA proporciona una fuerte capacidad de autofinanciación. El resultado neto asciende a 1.9 M€, es decir, el 3578.4% de los ingresos.
Revenue (2023)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
52 977 €
Gross margin (2023)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
52 977 €
EBITDA (2023)
?
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
20 015 €
EBIT (2023)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
17 913 €
Net income (2023)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
1 895 705 €
EBITDA margin (2023)
?
EBITDA margin
Definition
Measures the company's operating profitability.
Formula
(EBE / CA) x 100
Interpretation
> 10% : Good profitability 5-10% : Average < 5% : Low
37.8%
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
El ratio de endeudamiento (= Deuda financiera / Fondos propios x 100) se sitúa en 1%. Este nivel muy bajo refleja una estructura financiera sólida. La autonomía financiera (= Fondos propios / Total activo x 100) alcanza el 1%. Baja autonomía: la empresa depende fuertemente de financiación externa. La capacidad de reembolso indica que se necesitarían 0.0 años de flujo de caja. Este corto período demuestra una excelente sostenibilidad de la deuda. El flujo de caja representa el 3582.3% de los ingresos. Este alto nivel proporciona una fuerte capacidad de autofinanciación.
Debt ratio (2023)
?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low 50-100% : Moderate > 100% : High
0.923%
Financial autonomy (2023)
?
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
0.898%
Cash flow / Revenue (2023)
?
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
3582.319%
Repayment capacity (2023)
?
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
0.001
Asset age ratio (2023)
?
Asset age ratio
Definition
Measures the degree of wear of tangible assets.
Formula
Accumulated depreciation / Gross fixed assets x 100
Solvency indicators evolution JJBL EXPERTISE ET AUDIT
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
Debt ratio
21.522
26.087
18.83
16.885
8.619
6.952
2.211
0.923
Financial autonomy
17.71
20.69
15.846
14.446
7.935
6.5
2.164
0.898
Repayment capacity
3.701
4.464
2.403
2.421
0.359
0.32
0.332
0.001
Cash flow / Revenue
None%
None%
None%
9403.0%
26932.083%
18750.667%
6953.583%
3582.319%
Sector positioning
Ratio de endeudamiento
0.922023
2021
2022
2023
Q1: 0.03
Med: 10.87
Q3: 70.22
Bueno-9 pts over 3 years
En 2023, el ratio de endeudamiento de JJBL EXPERTISE ET AUDIT (0.92) se sitúa por debajo de la mediana del sector. Este ratio mide el peso de la deuda en relación con el patrimonio. Esta posición controlada refleja una gestión prudente.
Autonomía financiera
0.9%2023
2021
2022
2023
Q1: 17.2%
Med: 61.39%
Q3: 90.77%
Average
En 2023, el autonomía financiera de JJBL EXPERTISE ET AUDIT (0.9%) se sitúa por debajo de la mediana del sector. Este ratio representa la parte del patrimonio en la financiación total. Una mejora fortalecería la posición competitiva.
Capacidad de reembolso
0.0 ans2023
2021
2022
2023
Q1: 0.0 ans
Med: 0.09 ans
Q3: 3.23 ans
Bueno-26 pts over 3 years
En 2023, el capacidad de reembolso de JJBL EXPERTISE ET AUDIT (0.0 an) se sitúa por debajo de la mediana del sector. Este ratio indica el número de años necesarios para pagar la deuda con flujo de caja. Esta posición controlada refleja una gestión prudente.
Liquidity ratios
El ratio de liquidez se sitúa en 2935.23. La empresa tiene 2€ de activos líquidos por cada 1€ de deuda a corto plazo. El ratio de cobertura de intereses (= EBIT / Gastos financieros) es de 3.2x. Los gastos financieros están adecuadamente cubiertos por las operaciones.
Liquidity ratio (2023)
?
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
2935.231
Interest coverage (2023)
?
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
3.168
Liquidity indicators evolution JJBL EXPERTISE ET AUDIT
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
Liquidity ratio
83.4
241.552
695.22
602.647
130875.362
1074.005
4666.457
2935.231
Interest coverage
-10.431
-50.165
-84.428
-25.96
-76.895
-69.508
-11.949
3.168
Sector positioning
Ratio de liquidez
2935.232023
2021
2022
2023
Q1: 126.86
Med: 619.0
Q3: 3548.33
Bueno+12 pts over 3 years
En 2023, el ratio de liquidez de JJBL EXPERTISE ET AUDIT (2935.23) se sitúa por encima de la mediana del sector. Este ratio mide la capacidad de cubrir deuda a corto plazo con activos corrientes. Esta posición cómoda ofrece un margen de seguridad apreciable.
Cobertura de intereses
3.17x2023
2021
2022
2023
Q1: -65.31x
Med: 0.0x
Q3: 0.0x
Excelente+50 pts over 3 years
En 2023, el cobertura de intereses de JJBL EXPERTISE ET AUDIT (3.2x) se sitúa en el top 25% del sector. Este ratio indica cuántas veces el resultado operativo cubre los gastos de intereses. Alta cobertura significa que los gastos financieros pesan poco en la rentabilidad.
Working capital requirement (WCR) and payment terms
El fondo de maniobra operativo (FM) mide el desfase temporal de tesorería. Plazo medio de cobro a clientes: 26 días. Plazo proveedores: 1 días. La empresa debe financiar 25 días de desfase. El FM es negativo (-611 días): las operaciones generan estructuralmente tesorería.
Operating WCR (2023)
?
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
-89 909 €
Customer credit (2023)
?
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
26 j
Supplier credit (2023)
?
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
1 j
Inventory turnover (2023)
?
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 (2023)
?
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
-611 j
WCR and payment terms evolution JJBL EXPERTISE ET AUDIT
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
Operating WCR
0 €
0 €
0 €
-14 165 €
-276 €
-33 803 €
-7 763 €
-89 909 €
Inventory turnover (days)
0
0
0
0
0
0
0
0
Customer payment term (days)
0
0
0
0
0
0
0
26
Supplier payment term (days)
0
0
0
0
0
0
1
1
Positioning of JJBL EXPERTISE ET AUDIT in its sector
Comparison with sector Activités des sociétés holding
Valuation estimate
Based on 63 transactions of similar company sales
in 2023,
the value of JJBL EXPERTISE ET AUDIT is estimated at
3 586 108 €
(range 664 242€ - 5 337 108€).
With an EBITDA of 20 015€, the sector multiple of 4.6x is applied.
The price/revenue ratio is 0.24x
(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. Medium reliability: estimate to be confirmed with in-depth analysis.
Estimated enterprise value2023
63 tx
664k€3586k€5337k€
3 586 108 €Range: 664 242€ - 5 337 108€
NAF 5 année 2023
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
20 015 €×4.6x
Estimation91 453 €
33 508€ - 155 617€
Revenue Multiple30%
52 977 €×0.24x
Estimation12 740 €
9 317€ - 37 836€
Net Income Multiple20%
1 895 705 €×9.3x
Estimation17 682 800 €
3 223 465€ - 26 239 746€
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 63 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 JJBL EXPERTISE ET AUDIT with other companies in the same sector:
Frequently asked questions about JJBL EXPERTISE ET AUDIT
What is the revenue of JJBL EXPERTISE ET AUDIT ?
The revenue of JJBL EXPERTISE ET AUDIT in 2023 is 53 k€.
Is JJBL EXPERTISE ET AUDIT profitable?
Yes, JJBL EXPERTISE ET AUDIT generated a net profit of 1.9 M€ in 2023.
Where is the headquarters of JJBL EXPERTISE ET AUDIT ?
The headquarters of JJBL EXPERTISE ET AUDIT is located in BAYONNE (64100), in the department Pyrenees-Atlantiques.
Where to find the tax return of JJBL EXPERTISE ET AUDIT ?
The tax return of JJBL EXPERTISE ET AUDIT 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 JJBL EXPERTISE ET AUDIT operate?
JJBL EXPERTISE ET AUDIT 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