Employees: 00 (2023.0)Legal category: Société à responsabilité limitée (sans autre indication)Size: PMECreation date: 1987-04-01 (39 years)Status: ActiveBusiness sector: Autres activités récréatives et de loisirsLocation: FONTAINE-DE-VAUCLUSE (84800), Vaucluse
L'AQUEDUC : revenue, balance sheet and financial ratios
L'AQUEDUC is a French company
founded 39 years ago,
specialized in the sector Autres activités récréatives et de loisirs.
Based in FONTAINE-DE-VAUCLUSE (84800),
this company of category PME
shows in 2016 a revenue of 403 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
In 2020, L'AQUEDUC generates positive net income of 37 k€. Net income represents the final profit after all expenses (operating, financial, exceptional) and corporate tax. Change over 2015-2020: 67 k€ -> 37 k€.
Net income (2020)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
37 178 €
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 31%. Debt remains under control: the company retains capacity to raise new debt if needed. Financial autonomy (= Equity / Total assets x 100) reaches 30%. The balance between equity and debt is satisfactory.
Debt ratio (2020)
?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low 50-100% : Moderate > 100% : High
30.999%
Financial autonomy (2020)
?
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
30.284%
Asset age ratio (2020)
?
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
2015
2016
2020
Debt ratio
9.715
11.773
30.999
Financial autonomy
76.847
81.531
30.284
Repayment capacity
0.324
0.201
None
Cash flow / Revenue
14.023%
14.245%
None%
Sector positioning
Debt ratio
31.02020
2015
2016
2020
Q1: 0.0
Med: 23.9
Q3: 169.73
Average
In 2020, the debt ratio of L'AQUEDUC (31.00) 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
30.28%2020
2015
2016
2020
Q1: 0.68%
Med: 25.05%
Q3: 58.09%
Good-21 pts over 3 years
In 2020, the financial autonomy of L'AQUEDUC (30.3%) 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
0.2 years2016
2015
2016
Q1: 0.0 years
Med: 0.05 years
Q3: 1.88 years
Average
In 2016, the repayment capacity of L'AQUEDUC (0.20) 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 106.30. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months.
Liquidity ratio (2020)
?
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
106.303
Liquidity indicators evolution L'AQUEDUC
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2015
2016
2020
Liquidity ratio
372.492
427.5
106.303
Interest coverage
2.673
1.802
None
Sector positioning
Liquidity ratio
106.32020
2015
2016
2020
Q1: 81.01
Med: 165.9
Q3: 348.17
Average-43 pts over 3 years
In 2020, the liquidity ratio of L'AQUEDUC (106.30) 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
1.8x2016
2015
2016
Q1: 0.0x
Med: 0.0x
Q3: 3.76x
Good-13 pts over 2 years
In 2016, the interest coverage of L'AQUEDUC (1.8x) 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: 0 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 477 days. Excellent situation: suppliers finance 477 days of the operating cycle (retail model).
Operating WCR (2020)
?
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
0 €
Customer credit (2020)
?
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
0 j
Supplier credit (2020)
?
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
477 j
Inventory turnover (2020)
?
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 and payment terms evolution L'AQUEDUC
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2015
2016
2020
Operating WCR
-23 009 €
6 260 €
0 €
Inventory turnover (days)
0
0
0
Customer payment term (days)
0
0
0
Supplier payment term (days)
5
4
477
Positioning of L'AQUEDUC in its sector
Comparison with sector Autres activités récréatives et de loisirs
Valuation estimate
Based on 114 transactions of similar company sales
(all years),
the value of L'AQUEDUC is estimated at
287 505 €
(range 167 636€ - 553 610€).
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 value2020
114 transactions
167k€287k€553k€
287 505 €Range: 167 636€ - 553 610€
NAF 5 all-time
Valuation method used
Net Income Multiple
37 178 €
×
7.7x
=287 505 €
Range: 167 637€ - 553 610€
Only this financial indicator is available for this company.
How is this estimate calculated?
This estimate is based on the analysis of 114 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 (Autres activités récréatives et de loisirs)
Compare L'AQUEDUC with other companies in the same sector:
Yes, L'AQUEDUC generated a net profit of 37 k€ in 2020.
Where is the headquarters of L'AQUEDUC ?
The headquarters of L'AQUEDUC is located in FONTAINE-DE-VAUCLUSE (84800), in the department Vaucluse.
Where to find the tax return of L'AQUEDUC ?
The tax return of L'AQUEDUC 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'AQUEDUC operate?
L'AQUEDUC operates in the sector Autres activités récréatives et de loisirs (NAF code 93.29Z). 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