Employees: NN (None)Legal category: 6599Size: PMECreation date: 2011-05-30 (14 years)Status: ActiveBusiness sector: Gestion de fondsLocation: LE TOUR-DU-PARC (56370), Morbihan
L'A MIE DE JEANNE : revenue, balance sheet and financial ratios
L'A MIE DE JEANNE is a French company
founded 14 years ago,
specialized in the sector Gestion de fonds.
Based in LE TOUR-DU-PARC (56370),
this company of category PME
shows in 2018 a revenue of 972 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - L'A MIE DE JEANNE (SIREN 532699915)
Indicator
2018
2017
2016
Revenue
972 491 €
955 566 €
954 918 €
Net income
69 722 €
69 122 €
82 255 €
EBITDA
125 000 €
118 020 €
164 850 €
Net margin
7.2%
7.2%
8.6%
Revenue and income statement
In 2018, L'A MIE DE JEANNE achieves revenue of 972 k€. Revenue is growing positively over 3 years (CAGR: +0.9%). Vs 2017: +2%. After deducting consumption (291 k€), gross margin stands at 681 k€, i.e. a rate of 70%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches 125 k€, representing 12.9% of revenue. This level of operating margin is satisfactory for the sector. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 70 k€, i.e. 7.2% 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
972 491 €
Gross margin (2018)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
681 227 €
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
125 000 €
EBIT (2018)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
91 576 €
Net income (2018)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
69 722 €
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
12.8%
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 38%. Debt remains under control: the company retains capacity to raise new debt if needed. Financial autonomy (= Equity / Total assets x 100) reaches 63%. 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 1.7 years of cash flow to repay all financial debt. This short period demonstrates excellent debt sustainability. Cash flow represents 10.7% 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
38.147%
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
62.918%
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
10.747%
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
1.728
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
95.256
60.253
38.147
Financial autonomy
45.385
54.928
62.918
Repayment capacity
2.552
2.675
1.728
Cash flow / Revenue
13.892%
9.787%
10.747%
Sector positioning
Debt ratio
38.152018
2016
2017
2018
Q1: 0.02
Med: 13.47
Q3: 95.23
Average-18 pts over 3 years
In 2018, the debt ratio of L'A MIE DE JEANNE (38.15) 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
62.92%2018
2016
2017
2018
Q1: 16.16%
Med: 54.74%
Q3: 86.93%
Good+14 pts over 3 years
In 2018, the financial autonomy of L'A MIE DE JEANNE (62.9%) 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
1.73 years2018
2016
2017
2018
Q1: -0.02 years
Med: 0.01 years
Q3: 3.3 years
Average-6 pts over 3 years
In 2018, the repayment capacity of L'A MIE DE JEANNE (1.73) 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 253.77. 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 5.8x. Operating income very largely covers interest expenses: high safety margin.
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
253.774
Interest coverage (2018)
?
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
5.78
Liquidity indicators evolution L'A MIE DE JEANNE
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2018
Liquidity ratio
232.34
221.23
253.774
Interest coverage
8.575
8.569
5.78
Sector positioning
Liquidity ratio
253.772018
2016
2017
2018
Q1: 110.43
Med: 366.1
Q3: 1997.4
Average
In 2018, the liquidity ratio of L'A MIE DE JEANNE (253.77) 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
5.78x2018
2016
2017
2018
Q1: -40.05x
Med: 0.0x
Q3: 0.06x
Excellent
In 2018, the interest coverage of L'A MIE DE JEANNE (5.8x) ranks in the top 25% of the sector. This ratio indicates how many times operating income covers interest expenses. High coverage means financial charges weigh little on profitability.
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: 1 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 23 days. Favorable situation: supplier credit is longer than customer credit by 22 days. Inventory turnover is 4 days (= Average inventory / Cost of goods x 360). Fast turnover, sign of good inventory management. WCR is negative (-4 days): operations structurally generate cash. Over 2016-2018, WCR increased by +37%, requiring additional financing.
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
-12 039 €
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
1 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
23 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
4 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
-4 j
WCR and payment terms evolution L'A MIE DE JEANNE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
Operating WCR
-19 242 €
6 288 €
-12 039 €
Inventory turnover (days)
2
2
4
Customer payment term (days)
1
1
1
Supplier payment term (days)
27
24
23
Positioning of L'A MIE DE JEANNE in its sector
Comparison with sector Gestion de fonds
Valuation estimate
Based on 70 transactions of similar company sales
in 2018,
the value of L'A MIE DE JEANNE is estimated at
672 252 €
(range 357 534€ - 1 144 037€).
With an EBITDA of 125 000€, the sector multiple of 5.9x is applied.
The price/revenue ratio is 0.66x
(in line with sector norms).
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 value2018
70 tx
357k€672k€1144k€
672 252 €Range: 357 534€ - 1 144 037€
NAF 5 année 2018
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
125 000 €×5.9x
Estimation734 039 €
425 816€ - 1 274 357€
Revenue Multiple30%
972 491 €×0.66x
Estimation638 148 €
306 805€ - 931 500€
Net Income Multiple20%
69 722 €×8.2x
Estimation568 941 €
262 926€ - 1 137 047€
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 70 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 (Gestion de fonds)
Compare L'A MIE DE JEANNE with other companies in the same sector:
Frequently asked questions about L'A MIE DE JEANNE
What is the revenue of L'A MIE DE JEANNE ?
The revenue of L'A MIE DE JEANNE in 2018 is 972 k€.
Is L'A MIE DE JEANNE profitable?
Yes, L'A MIE DE JEANNE generated a net profit of 70 k€ in 2018.
Where is the headquarters of L'A MIE DE JEANNE ?
The headquarters of L'A MIE DE JEANNE is located in LE TOUR-DU-PARC (56370), in the department Morbihan.
Where to find the tax return of L'A MIE DE JEANNE ?
The tax return of L'A MIE DE JEANNE 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 L'A MIE DE JEANNE operate?
L'A MIE DE JEANNE operates in the sector Gestion de fonds (NAF code 66.30Z). 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