JNC-ENVIRONNEMENT : revenue, balance sheet and financial ratios
JNC-ENVIRONNEMENT is a French company
founded 12 years ago,
specialized in the sector Activités des sièges sociaux.
Based in CHATEAURENARD (13160),
this company of category PME
shows in 2021 a revenue of 152 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - JNC-ENVIRONNEMENT (SIREN 794464024)
Indicator
2021
2019
2018
2017
Revenue
151 973 €
101 546 €
217 898 €
120 266 €
Net income
45 962 €
-6 179 €
87 757 €
-571 851 €
EBITDA
61 014 €
-4 209 €
92 293 €
17 758 €
Net margin
30.2%
-6.1%
40.3%
-475.5%
Revenue and income statement
In 2021, JNC-ENVIRONNEMENT achieves revenue of 152 k€. Over the period 2017-2021, the company shows strong growth with a CAGR (compound annual growth rate) of +6.0%. Vs 2019, growth of +50% (102 k€ -> 152 k€). After deducting consumption (4 k€), gross margin stands at 148 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 61 k€, representing 40.1% of revenue. Positive scissor effect: EBITDA margin improves by +44.3 pts, sign of improved operational efficiency. This high EBITDA margin provides strong self-financing capacity and resilience to uncertainties. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 46 k€, i.e. 30.2% of revenue. This profit can be retained or distributed to shareholders.
Revenue (2021)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
151 973 €
Gross margin (2021)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
148 052 €
EBITDA (2021)
?
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
61 014 €
EBIT (2021)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
60 774 €
Net income (2021)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
45 962 €
EBITDA margin (2021)
?
EBITDA margin
Definition
Measures the company's operating profitability.
Formula
(EBE / CA) x 100
Interpretation
> 10% : Good profitability 5-10% : Average < 5% : Low
40.1%
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 134%. Debt level is high: negotiating margin with banks is reduced. Financial autonomy (= Equity / Total assets x 100) reaches 35%. The balance between equity and debt is satisfactory. Debt repayment capacity (= Financial debt / Cash flow) indicates it would take 1.9 years of cash flow to repay all financial debt. This short period demonstrates excellent debt sustainability. Cash flow represents 30.4% 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 (2021)
?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low 50-100% : Moderate > 100% : High
133.838%
Financial autonomy (2021)
?
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
34.921%
Cash flow / Revenue (2021)
?
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
30.441%
Repayment capacity (2021)
?
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
1.851
Asset age ratio (2021)
?
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
2017
2018
2019
2021
Debt ratio
6.022
0.0
0.0
133.838
Financial autonomy
71.254
77.034
82.886
34.921
Repayment capacity
0.322
0.0
0.0
1.851
Cash flow / Revenue
14.431%
40.274%
-5.853%
30.441%
Sector positioning
Debt ratio
133.842021
2018
2019
2021
Q1: 0.59
Med: 25.95
Q3: 117.77
Average+50 pts over 3 years
In 2021, the debt ratio of JNC-ENVIRONNEMENT (133.84) 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
34.92%2021
2018
2019
2021
Q1: 18.98%
Med: 52.84%
Q3: 83.06%
Average-34 pts over 3 years
In 2021, the financial autonomy of JNC-ENVIRONNEMENT (34.9%) 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
1.85 years2021
2018
2019
2021
Q1: 0.0 years
Med: 0.41 years
Q3: 4.51 years
Average+34 pts over 3 years
In 2021, the repayment capacity of JNC-ENVIRONNEMENT (1.85) 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 183.29. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months.
Liquidity ratio (2021)
?
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
183.295
Interest coverage (2021)
?
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
0.0
Liquidity indicators evolution JNC-ENVIRONNEMENT
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2017
2018
2019
2021
Liquidity ratio
154.079
210.307
245.917
183.295
Interest coverage
3316.792
0.044
-0.309
0.0
Sector positioning
Liquidity ratio
183.292021
2018
2019
2021
Q1: 100.31
Med: 320.14
Q3: 1357.22
Average
In 2021, the liquidity ratio of JNC-ENVIRONNEMENT (183.29) ranks below the median of the sector. This ratio measures the ability to cover short-term debt with current assets. An improvement would strengthen the competitive position.
Interest coverage
0.0x2021
2018
2019
2021
Q1: -27.53x
Med: 0.0x
Q3: 2.99x
Good
In 2021, the interest coverage of JNC-ENVIRONNEMENT (0.0x) 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. Average customer payment term: 79 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 58 days. The company must finance 21 days of gap between collections and payments. Overall, WCR represents 66 days of revenue, i.e. 28 k€ to permanently finance. Over 2017-2021, WCR increased by +205%, requiring additional financing.
Operating WCR (2021)
?
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
27 743 €
Customer credit (2021)
?
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
79 j
Supplier credit (2021)
?
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
58 j
Inventory turnover (2021)
?
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 (2021)
?
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
66 j
WCR and payment terms evolution JNC-ENVIRONNEMENT
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2017
2018
2019
2021
Operating WCR
-26 504 €
15 482 €
40 690 €
27 743 €
Inventory turnover (days)
0
0
0
0
Customer payment term (days)
0
77
189
79
Supplier payment term (days)
34
46
51
58
Positioning of JNC-ENVIRONNEMENT in its sector
Comparison with sector Activités des sièges sociaux
Valuation estimate
Based on 65 transactions of similar company sales
in 2021,
the value of JNC-ENVIRONNEMENT is estimated at
207 651 €
(range 104 715€ - 442 023€).
With an EBITDA of 61 014€, the sector multiple of 4.6x is applied.
The price/revenue ratio is 0.46x
(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 value2021
65 tx
104k€207k€442k€
207 651 €Range: 104 715€ - 442 023€
NAF 5 année 2021
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
61 014 €×4.6x
Estimation278 063 €
151 423€ - 616 096€
Revenue Multiple30%
151 973 €×0.46x
Estimation69 547 €
21 758€ - 122 462€
Net Income Multiple20%
45 962 €×5.2x
Estimation238 777 €
112 384€ - 486 185€
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 65 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 sièges sociaux)
Compare JNC-ENVIRONNEMENT with other companies in the same sector:
Frequently asked questions about JNC-ENVIRONNEMENT
What is the revenue of JNC-ENVIRONNEMENT ?
The revenue of JNC-ENVIRONNEMENT in 2021 is 152 k€.
Is JNC-ENVIRONNEMENT profitable?
Yes, JNC-ENVIRONNEMENT generated a net profit of 46 k€ in 2021.
Where is the headquarters of JNC-ENVIRONNEMENT ?
The headquarters of JNC-ENVIRONNEMENT is located in CHATEAURENARD (13160), in the department Bouches-du-Rhone.
Where to find the tax return of JNC-ENVIRONNEMENT ?
The tax return of JNC-ENVIRONNEMENT 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 JNC-ENVIRONNEMENT operate?
JNC-ENVIRONNEMENT operates in the sector Activités des sièges sociaux (NAF code 70.10Z). 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