Employees: 11 (2023.0)Legal category: Société à responsabilité limitée (sans autre indication)Size: PMECreation date: 2013-02-18 (13 years)Status: ActiveBusiness sector: Services d'aménagement paysager Location: CHAVILLE (92370), Hauts-de-Seine
NATURESPACES : revenue, balance sheet and financial ratios
NATURESPACES is a French company
founded 13 years ago,
specialized in the sector Services d'aménagement paysager .
Based in CHAVILLE (92370),
this company of category PME
shows in 2023 a revenue of 494 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - NATURESPACES (SIREN 791592330)
Indicator
2023
2022
2021
2020
2019
2018
2017
2016
2015
Revenue
493 964 €
338 021 €
262 976 €
178 809 €
255 645 €
248 083 €
244 324 €
230 945 €
156 633 €
Net income
7 563 €
16 191 €
6 050 €
-7 433 €
3 516 €
2 989 €
49 019 €
15 477 €
-29 832 €
EBITDA
-55 544 €
-26 370 €
-42 259 €
-39 155 €
-44 957 €
-71 126 €
-8 973 €
-43 384 €
-47 329 €
Net margin
1.5%
4.8%
2.3%
-4.2%
1.4%
1.2%
20.1%
6.7%
-19.0%
Revenue and income statement
In 2023, NATURESPACES achieves revenue of 494 k€. Over the period 2015-2023, the company shows strong growth with a CAGR (compound annual growth rate) of +15.4%. Vs 2022, growth of +46% (338 k€ -> 494 k€). After deducting consumption (136 k€), gross margin stands at 358 k€, i.e. a rate of 73%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches -56 k€, representing -11.2% of revenue. Warning negative scissor effect: despite revenue change (+46%), EBITDA varies by -111%, reducing margin by 3.4 pts. This reflects costs rising faster than revenue. Negative EBITDA means operations do not cover current expenses: concerning situation. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 8 k€, i.e. 1.5% of revenue. This profit can be retained or distributed to shareholders.
Revenue (2023)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
493 964 €
Gross margin (2023)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
358 243 €
EBITDA (2023)
?
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
-55 544 €
EBIT (2023)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
8 245 €
Net income (2023)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
7 563 €
EBITDA margin (2023)
?
EBITDA margin
Definition
Measures the company's operating profitability.
Formula
(EBE / CA) x 100
Interpretation
> 10% : Good profitability 5-10% : Average < 5% : Low
-11.2%
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 21%. 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 32%. The balance between equity and debt is satisfactory.
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
20.864%
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
31.675%
Cash flow / Revenue (2023)
?
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
-12.117%
Repayment capacity (2023)
?
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
-0.334
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
2022
2023
Debt ratio
0.0
181.414
21.256
1.167
0.3
0.489
27.997
22.121
20.864
Financial autonomy
-25.706
13.562
39.267
38.22
27.313
35.57
45.003
44.554
31.675
Repayment capacity
0.0
-0.533
-1.131
-0.011
-0.005
-0.01
-0.467
-0.381
-0.334
Cash flow / Revenue
-37.208%
-20.316%
-4.717%
-28.056%
-16.053%
-13.664%
-16.58%
-15.54%
-12.117%
Sector positioning
Debt ratio
20.862023
2021
2022
2023
Q1: 5.28
Med: 31.0
Q3: 81.69
Good
In 2023, the debt ratio of NATURESPACES (20.86) 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
31.68%2023
2021
2022
2023
Q1: 15.41%
Med: 34.96%
Q3: 53.46%
Average-19 pts over 3 years
In 2023, the financial autonomy of NATURESPACES (31.7%) 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
-0.33 years2023
2021
2022
2023
Q1: 0.0 years
Med: 0.49 years
Q3: 1.75 years
Excellent
In 2023, the repayment capacity of NATURESPACES (-0.33) 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 157.50. 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
157.497
Interest coverage (2023)
?
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
0.0
Liquidity indicators evolution NATURESPACES
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2015
2016
2017
2018
2019
2020
2021
2022
2023
Liquidity ratio
701.936
154.705
182.385
156.373
133.286
144.281
220.687
205.029
157.497
Interest coverage
-2.316
-2.132
-6.954
-0.704
-0.038
0.0
0.0
0.0
0.0
Sector positioning
Liquidity ratio
157.52023
2021
2022
2023
Q1: 135.49
Med: 192.63
Q3: 298.68
Average-22 pts over 3 years
In 2023, the liquidity ratio of NATURESPACES (157.50) 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
0.0x2023
2021
2022
2023
Q1: 0.0x
Med: 0.57x
Q3: 2.7x
Average
In 2023, the interest coverage of NATURESPACES (0.0x) ranks below the median of the sector. This ratio indicates how many times operating income covers interest expenses. An improvement would strengthen the competitive position.
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: 98 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 172 days. Excellent situation: suppliers finance 74 days of the operating cycle (retail model). Overall, WCR represents 69 days of revenue, i.e. 94 k€ to permanently finance. Over 2015-2023, WCR increased by +56%, requiring additional financing.
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
94 308 €
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
98 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
172 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 in days of revenue (2023)
?
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
69 j
WCR and payment terms evolution NATURESPACES
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2015
2016
2017
2018
2019
2020
2021
2022
2023
Operating WCR
60 410 €
14 032 €
17 230 €
34 942 €
-97 733 €
-61 024 €
11 852 €
64 197 €
94 308 €
Inventory turnover (days)
5
0
0
0
0
10
0
0
0
Customer payment term (days)
93
53
58
117
56
27
69
112
98
Supplier payment term (days)
89
32
107
58
37
77
77
68
172
Positioning of NATURESPACES in its sector
Comparison with sector Services d'aménagement paysager
Valuation estimate
Based on 125 transactions of similar company sales
(all years),
the value of NATURESPACES is estimated at
114 193 €
(range 56 539€ - 169 959€).
The price/revenue ratio is 0.35x
(conservative valuation).
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 value2023
125 transactions
56k€114k€169k€
114 193 €Range: 56 539€ - 169 959€
NAF 5 all-time
Valuation detail by method
Ajustez les pondérations selon votre analyse
Revenue Multiple30%
493 964 €×0.35x
Estimation174 055 €
89 396€ - 247 013€
Net Income Multiple20%
7 563 €×3.2x
Estimation24 401 €
7 254€ - 54 379€
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 125 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 (Services d'aménagement paysager )
Compare NATURESPACES with other companies in the same sector:
Yes, NATURESPACES generated a net profit of 8 k€ in 2023.
Where is the headquarters of NATURESPACES ?
The headquarters of NATURESPACES is located in CHAVILLE (92370), in the department Hauts-de-Seine.
Where to find the tax return of NATURESPACES ?
The tax return of NATURESPACES 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 NATURESPACES operate?
NATURESPACES operates in the sector Services d'aménagement paysager (NAF code 81.30Z). 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