Employees: NN (None)Legal category: Société à responsabilité limitée (sans autre indication)Size: PMECreation date: 1992-02-11 (34 years)Status: ActiveBusiness sector: Nettoyage courant des bâtimentsLocation: NOISIEL (77186), Seine-et-Marne
KADOK NETTOYAGE INDUSTRIEL : revenue, balance sheet and financial ratios
KADOK NETTOYAGE INDUSTRIEL is a French company
founded 34 years ago,
specialized in the sector Nettoyage courant des bâtiments.
Based in NOISIEL (77186),
this company of category PME
shows in 2018 a revenue of 677 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - KADOK NETTOYAGE INDUSTRIEL (SIREN 384584066)
Indicator
2018
2017
2016
Revenue
676 917 €
951 877 €
857 021 €
Net income
67 419 €
103 584 €
110 968 €
EBITDA
75 974 €
133 940 €
97 773 €
Net margin
10.0%
10.9%
12.9%
Revenue and income statement
In 2018, KADOK NETTOYAGE INDUSTRIEL achieves revenue of 677 k€. Revenue is declining over the period 2016-2018 (CAGR: -11.1%). Significant drop of -29% vs 2017. After deducting consumption (9 k€), gross margin stands at 668 k€, i.e. a rate of 99%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches 76 k€, representing 11.2% of revenue. Warning negative scissor effect: despite revenue change (-29%), EBITDA varies by -43%, reducing margin by 2.8 pts. This reflects costs rising faster than revenue. This level of operating margin is satisfactory for the sector. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 67 k€, i.e. 10.0% 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
676 917 €
Gross margin (2018)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
668 365 €
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
75 974 €
EBIT (2018)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
75 078 €
Net income (2018)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
67 419 €
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
11.2%
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 1%. This very low level reflects a solid financial structure, offering significant room for future investments or acquisitions. Financial autonomy (= Equity / Total assets x 100) reaches 67%. 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 0.1 years of cash flow to repay all financial debt. This short period demonstrates excellent debt sustainability. Cash flow represents 9.0% of revenue. Cash flow measures resources generated by operations, available for investment and debt repayment. Satisfactory level allowing partial financing of growth.
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
0.986%
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
67.296%
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
9.041%
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
0.051
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
2016
2017
2018
Debt ratio
1.529
1.153
0.986
Financial autonomy
49.729
47.531
67.296
Repayment capacity
0.029
0.03
0.051
Cash flow / Revenue
11.766%
10.919%
9.041%
Sector positioning
Debt ratio
0.992018
2016
2017
2018
Q1: 0.05
Med: 9.18
Q3: 43.17
Good
In 2018, the debt ratio of KADOK NETTOYAGE INDUSTRIEL (0.99) ranks below the median of the sector. This ratio measures the weight of debt relative to equity. This controlled position reflects prudent management.
Financial autonomy
67.3%2018
2016
2017
2018
Q1: 7.18%
Med: 31.04%
Q3: 52.95%
Excellent
In 2018, the financial autonomy of KADOK NETTOYAGE INDUSTRIEL (67.3%) ranks in the top 25% of the sector. This ratio represents the share of equity in total financing. High autonomy reflects financial independence and ability to absorb shocks.
Repayment capacity
0.05 years2018
2016
2017
2018
Q1: 0.0 years
Med: 0.01 years
Q3: 0.76 years
Average
In 2018, the repayment capacity of KADOK NETTOYAGE INDUSTRIEL (0.05) 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 311.36. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months.
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
311.357
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
2016
2017
2018
Liquidity ratio
200.236
191.932
311.357
Interest coverage
0.0
0.0
0.0
Sector positioning
Liquidity ratio
311.362018
2016
2017
2018
Q1: 118.35
Med: 165.33
Q3: 246.47
Excellent+12 pts over 3 years
In 2018, the liquidity ratio of KADOK NETTOYAGE INDUSTRIEL (311.36) ranks in the top 25% of the sector. This ratio measures the ability to cover short-term debt with current assets. A ratio above 1 ensures comfortable coverage of short-term maturities.
Interest coverage
0.0x2018
2016
2017
2018
Q1: 0.0x
Med: 0.0x
Q3: 2.06x
Average
In 2018, the interest coverage of KADOK NETTOYAGE INDUSTRIEL (0.0x) ranks below the median of the sector. This ratio indicates how many times operating income covers interest expenses. An improvement would strengthen the competitive position.
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: 109 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 15 days. The gap of 94 days means the company finances its customers for over a month before being paid relative to supplier payments. This weighs on cash flow. Inventory turnover is 1 days (= Average inventory / Cost of goods x 360). Fast turnover, sign of good inventory management. Overall, WCR represents 69 days of revenue, i.e. 131 k€ to permanently finance. Notable WCR improvement over the period (-24%), freeing up cash.
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
130 679 €
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
109 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
15 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
1 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
69 j
WCR and payment terms evolution KADOK NETTOYAGE INDUSTRIEL
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
Operating WCR
171 087 €
100 033 €
130 679 €
Inventory turnover (days)
1
1
1
Customer payment term (days)
107
106
109
Supplier payment term (days)
29
51
15
Positioning of KADOK NETTOYAGE INDUSTRIEL in its sector
Comparison with sector Nettoyage courant des bâtiments
Valuation estimate
Indicative estimate only : the number of comparable transactions in this sector is limited (21 transactions).
This range of 68 855€ to 377 479€ is provided for information purposes only and requires in-depth analysis to be confirmed.
Estimated enterprise value2018
Indicative
68k€141k€377k€
141 722 €Range: 68 855€ - 377 479€
NAF 5 année 2018
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 21 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 (Nettoyage courant des bâtiments)
Compare KADOK NETTOYAGE INDUSTRIEL with other companies in the same sector:
Frequently asked questions about KADOK NETTOYAGE INDUSTRIEL
What is the revenue of KADOK NETTOYAGE INDUSTRIEL ?
The revenue of KADOK NETTOYAGE INDUSTRIEL in 2018 is 677 k€.
Is KADOK NETTOYAGE INDUSTRIEL profitable?
Yes, KADOK NETTOYAGE INDUSTRIEL generated a net profit of 67 k€ in 2018.
Where is the headquarters of KADOK NETTOYAGE INDUSTRIEL ?
The headquarters of KADOK NETTOYAGE INDUSTRIEL is located in NOISIEL (77186), in the department Seine-et-Marne.
Where to find the tax return of KADOK NETTOYAGE INDUSTRIEL ?
The tax return of KADOK NETTOYAGE INDUSTRIEL 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 KADOK NETTOYAGE INDUSTRIEL operate?
KADOK NETTOYAGE INDUSTRIEL operates in the sector Nettoyage courant des bâtiments (NAF code 81.21Z). 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