Employees: NN (None)Legal category: Société à responsabilité limitée (sans autre indication)Size: PMECreation date: 2011-07-13 (14 years)Status: ActiveBusiness sector: Agences immobilièresLocation: NIMES (30900), Gard
J&S CONSEILS INVESTISSEMENTS : revenue, balance sheet and financial ratios
J&S CONSEILS INVESTISSEMENTS is a French company
founded 14 years ago,
specialized in the sector Agences immobilières.
Based in NIMES (30900),
this company of category PME
shows in 2018 a revenue of 343 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - J&S CONSEILS INVESTISSEMENTS (SIREN 534323621)
Indicator
2018
2017
Revenue
342 912 €
384 980 €
Net income
68 571 €
114 716 €
EBITDA
121 069 €
159 174 €
Net margin
20.0%
29.8%
Revenue and income statement
In 2018, J&S CONSEILS INVESTISSEMENTS achieves revenue of 343 k€. Significant drop of -11% vs 2017. After deducting consumption (0 €), gross margin stands at 343 k€, i.e. a rate of 100%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches 121 k€, representing 35.3% of revenue. Warning negative scissor effect: despite revenue change (-11%), EBITDA varies by -24%, reducing margin by 6.0 pts. This reflects costs rising faster than revenue. This high EBITDA margin provides strong self-financing capacity and resilience to uncertainties. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 69 k€, i.e. 20.0% of revenue. This profit can be retained or distributed to shareholders.
Revenue (2018)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
342 912 €
Gross margin (2018)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
342 912 €
EBITDA (2018)
?
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
121 069 €
EBIT (2018)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
125 167 €
Net income (2018)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
68 571 €
EBITDA margin (2018)
?
EBITDA margin
Definition
Measures the company's operating profitability.
Formula
(EBE / CA) x 100
Interpretation
> 10% : Good profitability 5-10% : Average < 5% : Low
35.3%
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 63%. Debt remains under control: the company retains capacity to raise new debt if needed. Financial autonomy (= Equity / Total assets x 100) reaches 34%. The balance between equity and debt is satisfactory. Debt repayment capacity (= Financial debt / Cash flow) indicates it would take 2.0 years of cash flow to repay all financial debt. This short period demonstrates excellent debt sustainability. Cash flow represents 20.2% 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 (2018)
?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low 50-100% : Moderate > 100% : High
62.685%
Financial autonomy (2018)
?
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
33.639%
Cash flow / Revenue (2018)
?
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
20.173%
Repayment capacity (2018)
?
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
1.986
Asset age ratio (2018)
?
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
Debt ratio
0.248
62.685
Financial autonomy
0.164
33.639
Repayment capacity
0.0
1.986
Cash flow / Revenue
29.924%
20.173%
Sector positioning
Debt ratio
62.692018
2017
2018
Q1: 0.0
Med: 9.52
Q3: 65.83
Average+48 pts over 2 years
In 2018, the debt ratio of J&S CONSEILS INVESTISSEMENTS (62.69) 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
33.64%2018
2017
2018
Q1: 6.23%
Med: 31.51%
Q3: 61.2%
Good+27 pts over 2 years
In 2018, the financial autonomy of J&S CONSEILS INVESTISSEMENTS (33.6%) 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
1.99 years2018
2017
2018
Q1: 0.0 years
Med: 0.0 years
Q3: 1.19 years
Average+50 pts over 2 years
In 2018, the repayment capacity of J&S CONSEILS INVESTISSEMENTS (1.99) 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 263.68. 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 0.8x. Danger: operating income does not cover interest charges, unsustainable situation.
Liquidity ratio (2018)
?
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
263.68
Interest coverage (2018)
?
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
2017
2018
Liquidity ratio
288.316
263.68
Interest coverage
0.0
0.83
Sector positioning
Liquidity ratio
263.682018
2017
2018
Q1: 105.47
Med: 171.71
Q3: 369.35
Good
In 2018, the liquidity ratio of J&S CONSEILS INVESTISSEMENTS (263.68) 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
0.83x2018
2017
2018
Q1: 0.0x
Med: 0.0x
Q3: 1.42x
Good+40 pts over 2 years
In 2018, the interest coverage of J&S CONSEILS INVESTISSEMENTS (0.8x) 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: 50 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 22 days. The company must finance 28 days of gap between collections and payments. Overall, WCR represents 6 days of revenue, i.e. 5 k€ to permanently finance.
Operating WCR (2018)
?
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
5 325 €
Customer credit (2018)
?
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
50 j
Supplier credit (2018)
?
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
22 j
Inventory turnover (2018)
?
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 (2018)
?
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
6 j
WCR and payment terms evolution J&S CONSEILS INVESTISSEMENTS
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2017
2018
Operating WCR
-72 072 €
5 325 €
Inventory turnover (days)
0
0
Customer payment term (days)
4
50
Supplier payment term (days)
18
22
Positioning of J&S CONSEILS INVESTISSEMENTS in its sector
Comparison with sector Agences immobilières
Valuation estimate
Based on 102 transactions of similar company sales
in 2018,
the value of J&S CONSEILS INVESTISSEMENTS is estimated at
229 043 €
(range 89 729€ - 495 110€).
With an EBITDA of 121 069€, the sector multiple of 2.6x is applied.
The price/revenue ratio is 0.36x
(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 value2018
102 transactions
89k€229k€495k€
229 043 €Range: 89 729€ - 495 110€
NAF 5 année 2018
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
121 069 €×2.6x
Estimation317 650 €
113 742€ - 644 652€
Revenue Multiple30%
342 912 €×0.36x
Estimation122 427 €
57 875€ - 273 023€
Net Income Multiple20%
68 571 €×2.4x
Estimation167 450 €
77 481€ - 454 390€
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 102 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 (Agences immobilières)
Compare J&S CONSEILS INVESTISSEMENTS with other companies in the same sector:
Frequently asked questions about J&S CONSEILS INVESTISSEMENTS
What is the revenue of J&S CONSEILS INVESTISSEMENTS ?
The revenue of J&S CONSEILS INVESTISSEMENTS in 2018 is 343 k€.
Is J&S CONSEILS INVESTISSEMENTS profitable?
Yes, J&S CONSEILS INVESTISSEMENTS generated a net profit of 69 k€ in 2018.
Where is the headquarters of J&S CONSEILS INVESTISSEMENTS ?
The headquarters of J&S CONSEILS INVESTISSEMENTS is located in NIMES (30900), in the department Gard.
Where to find the tax return of J&S CONSEILS INVESTISSEMENTS ?
The tax return of J&S CONSEILS INVESTISSEMENTS 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 J&S CONSEILS INVESTISSEMENTS operate?
J&S CONSEILS INVESTISSEMENTS operates in the sector Agences immobilières (NAF code 68.31Z). 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