Employees: NN (None)Legal category: Société à responsabilité limitée (sans autre indication)Size: PMECreation date: 2017-03-21 (9 years)Status: ActiveBusiness sector: Activités des marchands de biens immobiliersLocation: NARBONNE (11100), Aude
LES AMARATS BAS : revenue, balance sheet and financial ratios
LES AMARATS BAS is a French company
founded 9 years ago,
specialized in the sector Activités des marchands de biens immobiliers.
Based in NARBONNE (11100),
this company of category PME
shows in 2019 a revenue of 243 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - LES AMARATS BAS (SIREN 828656488)
Indicator
2021
2020
2019
2018
2017
Revenue
N/C
N/C
242 588 €
783 963 €
N/C
Net income
332 627 €
244 932 €
26 440 €
85 260 €
-368 €
EBITDA
N/C
N/C
78 761 €
169 244 €
10 957 €
Net margin
N/C
N/C
10.9%
10.9%
N/C
Revenue and income statement
In 2021, LES AMARATS BAS generates positive net income of 333 k€. Net income represents the final profit after all expenses (operating, financial, exceptional) and corporate tax.
Net income (2021)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
332 627 €
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 70%. This high autonomy means the company finances most of its assets through equity, a sign of strength.
Debt ratio (2021)
?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low 50-100% : Moderate > 100% : High
10.07%
Financial autonomy (2021)
?
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
70.14%
Solvency indicators evolution LES AMARATS BAS
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2017
2018
2019
2020
2021
Debt ratio
208084.019
2197.096
6807.684
630.963
10.07
Financial autonomy
0.029
3.522
1.165
11.919
70.14
Repayment capacity
-787.62
3.637
13.397
None
None
Cash flow / Revenue
None%
10.596%
10.577%
None%
None%
Sector positioning
Debt ratio
10.072021
2019
2020
2021
Q1: 0.0
Med: 26.64
Q3: 275.35
Good-40 pts over 3 years
In 2021, the debt ratio of LES AMARATS BAS (10.07) 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
70.14%2021
2019
2020
2021
Q1: 0.63%
Med: 25.33%
Q3: 68.35%
Excellent+49 pts over 3 years
In 2021, the financial autonomy of LES AMARATS BAS (70.1%) 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
13.4 years2019
2019
Q1: -5.68 years
Med: 0.0 years
Q3: 2.87 years
Average
In 2019, the repayment capacity of LES AMARATS BAS (13.40) 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 438.66. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months.
Liquidity ratio (2021)
?
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
438.662
Liquidity indicators evolution LES AMARATS BAS
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2017
2018
2019
2020
2021
Liquidity ratio
115.562
118.92
118.06
140.936
438.662
Interest coverage
103.368
31.41
54.366
None
None
Sector positioning
Liquidity ratio
438.662021
2019
2020
2021
Q1: 149.24
Med: 437.9
Q3: 2125.97
Good+25 pts over 3 years
In 2021, the liquidity ratio of LES AMARATS BAS (438.66) 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
54.37x2019
2019
Q1: -2.34x
Med: 0.0x
Q3: 3.89x
Excellent
In 2019, the interest coverage of LES AMARATS BAS (54.4x) 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: 0 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 254 days. Excellent situation: suppliers finance 254 days of the operating cycle (retail model).
Operating WCR (2021)
?
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 (2021)
?
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 (2021)
?
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
254 j
Inventory turnover (2021)
?
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 LES AMARATS BAS
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2017
2018
2019
2020
2021
Operating WCR
0 €
2 081 014 €
1 732 214 €
0 €
0 €
Inventory turnover (days)
0
943
2987
0
0
Customer payment term (days)
0
0
0
1
0
Supplier payment term (days)
141
228
221
395
254
Positioning of LES AMARATS BAS in its sector
Comparison with sector Activités des marchands de biens immobiliers
Valuation estimate
Indicative estimate only : the number of comparable transactions in this sector is limited (29 transactions).
This range of 325 715€ to 3 727 887€ is provided for information purposes only and requires in-depth analysis to be confirmed.
Estimated enterprise value2021
Indicative
325k€1591k€3727k€
1 591 994 €Range: 325 715€ - 3 727 887€
NAF 5 année 2021
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 29 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 (Activités des marchands de biens immobiliers)
Compare LES AMARATS BAS with other companies in the same sector:
Yes, LES AMARATS BAS generated a net profit of 333 k€ in 2021.
Where is the headquarters of LES AMARATS BAS ?
The headquarters of LES AMARATS BAS is located in NARBONNE (11100), in the department Aude.
Where to find the tax return of LES AMARATS BAS ?
The tax return of LES AMARATS BAS 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 LES AMARATS BAS operate?
LES AMARATS BAS operates in the sector Activités des marchands de biens immobiliers (NAF code 68.10Z). 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