Employees: 02 (2023.0)Legal category: Société à responsabilité limitée (sans autre indication)Size: PMECreation date: 2002-07-01 (23 years)Status: ActiveBusiness sector: Travaux d'installation d'eau et de gaz en tous locauxLocation: LILLE (59160), Nord
KEIGNAERT OLIVIER : revenue, balance sheet and financial ratios
KEIGNAERT OLIVIER is a French company
founded 23 years ago,
specialized in the sector Travaux d'installation d'eau et de gaz en tous locaux.
Based in LILLE (59160),
this company of category PME
shows in 2022 a revenue of 577 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - KEIGNAERT OLIVIER (SIREN 442688701)
Indicator
2022
2021
2020
2019
2018
2017
2016
2015
2014
Revenue
576 856 €
N/C
N/C
N/C
556 129 €
N/C
N/C
380 810 €
367 090 €
Net income
62 914 €
41 400 €
-8 470 €
-1 131 €
51 531 €
30 098 €
54 054 €
5 371 €
30 484 €
EBITDA
66 736 €
N/C
N/C
N/C
60 317 €
N/C
N/C
7 963 €
43 028 €
Net margin
10.9%
N/C
N/C
N/C
9.3%
N/C
N/C
1.4%
8.3%
Revenue and income statement
In 2022, KEIGNAERT OLIVIER achieves revenue of 577 k€. Over the period 2014-2022, the company shows strong growth with a CAGR (compound annual growth rate) of +5.8%. After deducting consumption (202 k€), gross margin stands at 375 k€, i.e. a rate of 65%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches 67 k€, representing 11.6% of revenue. This level of operating margin is satisfactory for the sector. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 63 k€, i.e. 10.9% of revenue. This profit can be retained or distributed to shareholders.
Revenue (2022)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
576 856 €
Gross margin (2022)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
374 658 €
EBITDA (2022)
?
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
66 736 €
EBIT (2022)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
77 666 €
Net income (2022)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
62 914 €
EBITDA margin (2022)
?
EBITDA margin
Definition
Measures the company's operating profitability.
Formula
(EBE / CA) x 100
Interpretation
> 10% : Good profitability 5-10% : Average < 5% : Low
11.6%
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 10%. 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 78%. 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 0.6 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 (2022)
?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low 50-100% : Moderate > 100% : High
9.617%
Financial autonomy (2022)
?
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
77.773%
Cash flow / Revenue (2022)
?
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
9.012%
Repayment capacity (2022)
?
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
0.585
Asset age ratio (2022)
?
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
2014
2015
2016
2017
2018
2019
2020
2021
2022
Debt ratio
47.011
45.383
31.473
0.0
2.373
1.163
37.902
14.55
9.617
Financial autonomy
44.556
54.529
55.828
80.839
78.655
75.031
54.011
68.439
77.773
Repayment capacity
1.591
7.035
None
None
0.125
None
None
None
0.585
Cash flow / Revenue
8.969%
1.976%
None%
None%
8.591%
None%
None%
None%
9.012%
Sector positioning
Debt ratio
9.622022
2020
2021
2022
Q1: 1.58
Med: 20.38
Q3: 61.81
Good-21 pts over 3 years
In 2022, the debt ratio of KEIGNAERT OLIVIER (9.62) 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
77.77%2022
2020
2021
2022
Q1: 11.7%
Med: 32.84%
Q3: 54.25%
Excellent
In 2022, the financial autonomy of KEIGNAERT OLIVIER (77.8%) 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
0.58 years2022
2022
Q1: 0.0 years
Med: 0.15 years
Q3: 1.44 years
Average
In 2022, the repayment capacity of KEIGNAERT OLIVIER (0.58) 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 597.02. 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 1.2x. Coverage is limited: any activity downturn would jeopardize interest payments.
Liquidity ratio (2022)
?
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
597.024
Interest coverage (2022)
?
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
1.184
Liquidity indicators evolution KEIGNAERT OLIVIER
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2014
2015
2016
2017
2018
2019
2020
2021
2022
Liquidity ratio
281.319
468.743
365.696
503.352
499.958
396.165
365.359
424.719
597.024
Interest coverage
0.906
6.832
None
None
0.695
None
None
None
1.184
Sector positioning
Liquidity ratio
597.022022
2020
2021
2022
Q1: 152.36
Med: 209.61
Q3: 304.87
Excellent
In 2022, the liquidity ratio of KEIGNAERT OLIVIER (597.02) 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
1.18x2022
2022
Q1: 0.0x
Med: 0.06x
Q3: 1.79x
Good
In 2022, the interest coverage of KEIGNAERT OLIVIER (1.2x) 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: 24 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 32 days. Favorable situation: supplier credit is longer than customer credit by 8 days. Overall, WCR represents 12 days of revenue, i.e. 19 k€ to permanently finance. Notable WCR improvement over the period (-64%), freeing up cash.
Operating WCR (2022)
?
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
19 463 €
Customer credit (2022)
?
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
24 j
Supplier credit (2022)
?
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
32 j
Inventory turnover (2022)
?
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 (2022)
?
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
12 j
WCR and payment terms evolution KEIGNAERT OLIVIER
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2014
2015
2016
2017
2018
2019
2020
2021
2022
Operating WCR
54 028 €
77 038 €
0 €
0 €
103 229 €
0 €
0 €
0 €
19 463 €
Inventory turnover (days)
28
0
0
0
0
0
0
0
0
Customer payment term (days)
53
60
0
0
64
0
0
0
24
Supplier payment term (days)
65
47
0
0
49
0
0
0
32
Positioning of KEIGNAERT OLIVIER in its sector
Comparison with sector Travaux d'installation d'eau et de gaz en tous locaux
Valuation estimate
Indicative estimate only : the number of comparable transactions in this sector is limited (47 transactions).
This range of 91 947€ to 299 081€ is provided for information purposes only and requires in-depth analysis to be confirmed.
Estimated enterprise value2022
Indicative
91k€113k€299k€
113 626 €Range: 91 947€ - 299 081€
NAF 5 année 2022
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 47 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 (Travaux d'installation d'eau et de gaz en tous locaux)
Compare KEIGNAERT OLIVIER with other companies in the same sector:
Frequently asked questions about KEIGNAERT OLIVIER
What is the revenue of KEIGNAERT OLIVIER ?
The revenue of KEIGNAERT OLIVIER in 2022 is 577 k€.
Is KEIGNAERT OLIVIER profitable?
Yes, KEIGNAERT OLIVIER generated a net profit of 63 k€ in 2022.
Where is the headquarters of KEIGNAERT OLIVIER ?
The headquarters of KEIGNAERT OLIVIER is located in LILLE (59160), in the department Nord.
Where to find the tax return of KEIGNAERT OLIVIER ?
The tax return of KEIGNAERT OLIVIER 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 KEIGNAERT OLIVIER operate?
KEIGNAERT OLIVIER operates in the sector Travaux d'installation d'eau et de gaz en tous locaux (NAF code 43.22A). 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