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
En 2021, JNC-ENVIRONNEMENT alcanza unos ingresos de 152 k€. En el período 2017-2021, la empresa muestra un fuerte crecimiento con una TCAC de +6.0%. Vs 2019, crecimiento de +50% (102 k€ -> 152 k€). Tras deducir el consumo (4 k€), el margen bruto se sitúa en 148 k€, es decir, una tasa del 97%. El EBITDA alcanza 61 k€, representando el 40.1% de los ingresos. Efecto tijera positivo: el margen EBITDA mejora en +44.3 puntos. Este alto margen EBITDA proporciona una fuerte capacidad de autofinanciación. El resultado neto asciende a 46 k€, es decir, el 30.2% de los ingresos.
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
El ratio de endeudamiento (= Deuda financiera / Fondos propios x 100) se sitúa en 134%. El nivel de deuda es alto: el margen de negociación con los bancos se reduce. La autonomía financiera (= Fondos propios / Total activo x 100) alcanza el 35%. El equilibrio entre fondos propios y deuda es satisfactorio. La capacidad de reembolso indica que se necesitarían 1.9 años de flujo de caja. Este corto período demuestra una excelente sostenibilidad de la deuda. El flujo de caja representa el 30.4% de los ingresos. Este alto nivel proporciona una fuerte capacidad de autofinanciación.
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
Ratio de endeudamiento
133.842021
2018
2019
2021
Q1: 0.58
Med: 25.92
Q3: 117.96
Average+50 pts over 3 years
En 2021, el ratio de endeudamiento de JNC-ENVIRONNEMENT (133.84) se sitúa por encima de la mediana del sector. Este ratio mide el peso de la deuda en relación con el patrimonio. Un esfuerzo de reducción podría mejorar la solidez financiera.
Autonomía financiera
34.92%2021
2018
2019
2021
Q1: 18.95%
Med: 52.84%
Q3: 83.06%
Average-34 pts over 3 years
En 2021, el autonomía financiera de JNC-ENVIRONNEMENT (34.9%) 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
1.85 ans2021
2018
2019
2021
Q1: 0.0 ans
Med: 0.41 ans
Q3: 4.52 ans
Average+34 pts over 3 years
En 2021, el capacidad de reembolso de JNC-ENVIRONNEMENT (1.9 ans) se sitúa por encima de la mediana del sector. Este ratio indica el número de años necesarios para pagar la deuda con flujo de caja. Un esfuerzo de reducción podría mejorar la solidez financiera.
Liquidity ratios
El ratio de liquidez se sitúa en 183.29. La empresa tiene 2€ de activos líquidos por cada 1€ de deuda a corto plazo.
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
Ratio de liquidez
183.292021
2018
2019
2021
Q1: 100.27
Med: 320.14
Q3: 1357.57
Average
En 2021, el ratio de liquidez de JNC-ENVIRONNEMENT (183.29) se sitúa por debajo de la mediana del sector. Este ratio mide la capacidad de cubrir deuda a corto plazo con activos corrientes. Una mejora fortalecería la posición competitiva.
Cobertura de intereses
0.0x2021
2018
2019
2021
Q1: -27.49x
Med: 0.0x
Q3: 3.0x
Bueno
En 2021, el cobertura de intereses de JNC-ENVIRONNEMENT (0.0x) se sitúa por encima de la mediana del sector. Este ratio indica cuántas veces el resultado operativo cubre los gastos de intereses. Esta posición cómoda ofrece un margen de seguridad apreciable.
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: 79 días. Plazo proveedores: 58 días. La empresa debe financiar 21 días de desfase. El FM representa 66 días de ingresos. En 2017-2021, el FM aumentó en +205%.
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