Employees: 01 (2023.0)Legal category: SCA (commandite par actions)Size: PMECreation date: 2005-12-15 (20 years)Status: ActiveBusiness sector: Activités des sièges sociauxLocation: LA TIEULE (48500), Lozere
LES MONTS D'AUBRAC : revenue, balance sheet and financial ratios
LES MONTS D'AUBRAC is a French company
founded 20 years ago,
specialized in the sector Activités des sièges sociaux.
Based in LA TIEULE (48500),
this company of category PME
shows in 2021 a revenue of 87 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - LES MONTS D'AUBRAC (SIREN 487674400)
Indicator
2023
2021
2020
2019
2018
2017
2016
2015
Revenue
N/C
87 475 €
111 459 €
162 073 €
209 904 €
260 948 €
208 488 €
56 783 €
Net income
3 181 €
5 769 €
-22 224 €
-22 226 €
-11 769 €
31 926 €
-12 661 €
223 548 €
EBITDA
N/C
-12 631 €
-13 985 €
-23 754 €
-31 411 €
18 345 €
-17 798 €
19 001 €
Net margin
N/C
6.6%
-19.9%
-13.7%
-5.6%
12.2%
-6.1%
393.7%
Revenue and income statement
In 2023, LES MONTS D'AUBRAC generates positive net income of 3 k€. Net income represents the final profit after all expenses (operating, financial, exceptional) and corporate tax. Change over 2015-2023: 224 k€ -> 3 k€.
Net income (2023)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
3 181 €
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 454%. Critical situation: debt significantly exceeds equity, severely limiting borrowing capacity and exposing the company to default risk. Financial autonomy (= Equity / Total assets x 100) reaches 15%. Low autonomy: the company heavily depends on external financing (banks, suppliers).
Debt ratio (2023)
?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low 50-100% : Moderate > 100% : High
454.064%
Financial autonomy (2023)
?
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
15.204%
Asset age ratio (2023)
?
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
2017
2018
2019
2020
2021
2023
Debt ratio
30.864
258.192
253.517
312.96
374.195
450.386
520.303
454.064
Financial autonomy
26.61
18.634
21.024
19.15
17.254
16.024
14.011
15.204
Repayment capacity
0.284
-41.741
17.35
-25.16
-26.105
-42.873
-32.823
None
Cash flow / Revenue
393.688%
-5.728%
12.599%
-11.712%
-15.513%
-14.438%
-28.805%
None%
Sector positioning
Debt ratio
454.062023
2020
2021
2023
Q1: 0.15
Med: 18.74
Q3: 101.68
Average
In 2023, the debt ratio of LES MONTS D'AUBRAC (454.06) 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
15.2%2023
2020
2021
2023
Q1: 13.72%
Med: 51.33%
Q3: 84.16%
Average
In 2023, the financial autonomy of LES MONTS D'AUBRAC (15.2%) ranks below the median of the sector. This ratio represents the share of equity in total financing. An improvement would strengthen the competitive position.
Repayment capacity
-32.82 years2021
2020
2021
Q1: 0.0 years
Med: 0.41 years
Q3: 4.52 years
Excellent
In 2021, the repayment capacity of LES MONTS D'AUBRAC (-32.82) ranks in the bottom 25% of the sector, which is positive. This ratio indicates the number of years needed to repay debt with cash flow. A short capacity reflects controlled debt and good cash generation.
Liquidity ratios
The liquidity ratio (= Current assets / Current liabilities) stands at 160.98. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months.
Liquidity ratio (2023)
?
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
160.981
Liquidity indicators evolution LES MONTS D'AUBRAC
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2015
2016
2017
2018
2019
2020
2021
2023
Liquidity ratio
2814.381
127.693
172.304
0.0
226.4
316.861
361.73
160.981
Interest coverage
16.894
-8.271
0.501
0.0
-1.852
-1.595
0.0
None
Sector positioning
Liquidity ratio
160.982023
2020
2021
2023
Q1: 110.36
Med: 414.42
Q3: 1923.42
Average-20 pts over 3 years
In 2023, the liquidity ratio of LES MONTS D'AUBRAC (160.98) 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
0.0x2021
2020
2021
Q1: -27.49x
Med: 0.0x
Q3: 3.0x
Good
In 2021, the interest coverage of LES MONTS D'AUBRAC (0.0x) 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.
Operating WCR (2023)
?
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 (2023)
?
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 (2023)
?
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
0 j
Inventory turnover (2023)
?
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 MONTS D'AUBRAC
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2015
2016
2017
2018
2019
2020
2021
2023
Operating WCR
365 941 €
122 885 €
200 473 €
-171 378 €
266 087 €
269 665 €
-39 602 €
0 €
Inventory turnover (days)
0
0
0
0
0
0
0
0
Customer payment term (days)
0
119
138
0
187
148
76
0
Supplier payment term (days)
0
174
156
126
139
121
137
0
Positioning of LES MONTS D'AUBRAC in its sector
Comparison with sector Activités des sièges sociaux
Valuation estimate
Based on 89 transactions of similar company sales
in 2023,
the value of LES MONTS D'AUBRAC is estimated at
21 422 €
(range 10 205€ - 49 393€).
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 value2023
89 tx
10k€21k€49k€
21 422 €Range: 10 205€ - 49 393€
NAF 5 année 2023
Valuation method used
Net Income Multiple
3 181 €
×
6.7x
=21 423 €
Range: 10 206€ - 49 393€
Only this financial indicator is available for this company.
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 89 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 sièges sociaux)
Compare LES MONTS D'AUBRAC with other companies in the same sector:
Frequently asked questions about LES MONTS D'AUBRAC
What is the revenue of LES MONTS D'AUBRAC ?
The revenue of LES MONTS D'AUBRAC in 2021 is 87 k€.
Is LES MONTS D'AUBRAC profitable?
Yes, LES MONTS D'AUBRAC generated a net profit of 3 k€ in 2023.
Where is the headquarters of LES MONTS D'AUBRAC ?
The headquarters of LES MONTS D'AUBRAC is located in LA TIEULE (48500), in the department Lozere.
Where to find the tax return of LES MONTS D'AUBRAC ?
The tax return of LES MONTS D'AUBRAC 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 MONTS D'AUBRAC operate?
LES MONTS D'AUBRAC operates in the sector Activités des sièges sociaux (NAF code 70.10Z). 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