Employees: NN (None)Legal category: SCA (commandite par actions)Size: PMECreation date: 2012-09-18 (13 years)Status: ActiveBusiness sector: Activités des sociétés holdingLocation: BREST (29200), Finistere
Les données financières de cette entreprise sont partiellement disponibles (liasse simplifiée ou données confidentielles). Certaines sections ne sont pas affichées.
NAVALFINANCE : revenue, balance sheet and financial ratios
NAVALFINANCE is a French company
founded 13 years ago,
specialized in the sector Activités des sociétés holding.
Based in BREST (29200),
this company of category PME
shows in 2019 a net income positive of 196 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - NAVALFINANCE (SIREN 753955038)
Indicator
2019
2018
2017
Revenue
N/C
N/C
N/C
Net income
195 798 €
371 621 €
737 248 €
EBITDA
-20 103 €
-53 862 €
-21 720 €
Net margin
N/C
N/C
N/C
Revenue and income statement
Im Jahr 2019 erzielt NAVALFINANCE ein positives Nettoergebnis von 196 k€. Entwicklung 2017-2019: 737 k€ -> 196 k€.
EBITDA (2019)
?
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
-20 103 €
EBIT (2019)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
-20 103 €
Net income (2019)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
195 798 €
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
Die Verschuldungsquote (= Finanzschulden / Eigenkapital x 100) beträgt 44%. Die Verschuldung bleibt unter Kontrolle. Die finanzielle Autonomie (= Eigenkapital / Bilanzsumme x 100) erreicht 69%. Diese hohe Autonomie bedeutet, dass das Unternehmen den Großteil seiner Vermögenswerte durch Eigenkapital finanziert. Die Schuldenrückzahlungskapazität zeigt, dass es 4.3 Jahre Cashflow braucht. Diese Kennzahl bleibt innerhalb der üblichen Bankstandards.
Debt ratio (2019)
?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low 50-100% : Moderate > 100% : High
44.036%
Financial autonomy (2019)
?
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
69.251%
Repayment capacity (2019)
?
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
4.264
Solvency indicators evolution NAVALFINANCE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2017
2018
2019
Debt ratio
76.689
71.892
44.036
Financial autonomy
56.327
57.412
69.251
Repayment capacity
1.439
2.433
4.264
Cash flow / Revenue
None%
None%
None%
Sector positioning
Verschuldungsgrad
44.042019
2017
2018
2019
Q1: 0.17
Med: 17.07
Q3: 90.65
Average-9 pts over 3 years
Im Jahr 2019 liegt über dem Median der Branche das verschuldungsgrad von NAVALFINANCE (44.04). Dieses Verhältnis misst das Gewicht der Schulden im Verhältnis zum Eigenkapital. Eine Reduzierung könnte die finanzielle Stärke verbessern.
Finanzielle Autonomie
69.25%2019
2017
2018
2019
Q1: 21.04%
Med: 59.32%
Q3: 88.44%
Gut+10 pts over 3 years
Im Jahr 2019 liegt über dem Median der Branche das finanzielle autonomie von NAVALFINANCE (69.2%). Dieses Verhältnis stellt den Anteil des Eigenkapitals an der Gesamtfinanzierung dar. Diese komfortable Position bietet eine nennenswerte Sicherheitsmarge.
Rückzahlungsfähigkeit
4.26 ans2019
2017
2018
2019
Q1: -0.0 ans
Med: 0.17 ans
Q3: 4.06 ans
Average+17 pts over 3 years
Im Jahr 2019 liegt über dem Median der Branche das rückzahlungsfähigkeit von NAVALFINANCE (4.3 ans). Dieses Verhältnis gibt die Anzahl der Jahre an, die zur Rückzahlung der Schulden mit dem Cashflow benötigt werden. Eine Reduzierung könnte die finanzielle Stärke verbessern.
Liquidity ratios
Die Liquiditätsquote beträgt 11225.54. Das Unternehmen verfügt über 2€ liquide Mittel für jeden 1€ kurzfristiger Schulden.
Liquidity ratio (2019)
?
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
11225.543
Interest coverage (2019)
?
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
-72.735
Liquidity indicators evolution NAVALFINANCE
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2017
2018
2019
Liquidity ratio
4189.292
298.617
11225.543
Interest coverage
-793.692
-45.132
-72.735
Sector positioning
Liquiditätsquote
11225.542019
2017
2018
2019
Q1: 104.16
Med: 436.01
Q3: 2275.38
Ausgezeichnet
Im Jahr 2019 liegt in den oberen 25% der Branche das liquiditätsquote von NAVALFINANCE (11225.54). Dieses Verhältnis misst die Fähigkeit, kurzfristige Schulden mit Umlaufvermögen zu decken. Ein Verhältnis über 1 gewährleistet komfortable Deckung kurzfristiger Fälligkeiten.
Zinsdeckung
-72.73x2019
2017
2018
2019
Q1: -58.78x
Med: 0.0x
Q3: 0.0x
Average
Im Jahr 2019 liegt unter dem Median der Branche das zinsdeckung von NAVALFINANCE (-72.7x). Dieses Verhältnis gibt an, wie oft das Betriebsergebnis die Zinsaufwendungen deckt. Eine Verbesserung würde die Wettbewerbsposition stärken.
Working capital requirement (WCR) and payment terms
Der Betriebskapitalbedarf (WCR) misst die zeitliche Lücke. Durchschnittliche Kundenzahlungsfrist: 0 Tage. Lieferantenfrist: 104 Tage. Ausgezeichnete Situation: Lieferanten finanzieren 104 Tage des Betriebszyklus.
Operating WCR (2019)
?
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 (2019)
?
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 (2019)
?
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
104 j
Inventory turnover (2019)
?
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 NAVALFINANCE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2017
2018
2019
Operating WCR
0 €
0 €
0 €
Inventory turnover (days)
0
0
0
Customer payment term (days)
0
0
0
Supplier payment term (days)
167
217
104
Positioning of NAVALFINANCE in its sector
Comparison with sector Activités des sociétés holding
Valuation estimate
Based on 72 transactions of similar company sales
in 2019,
the value of NAVALFINANCE is estimated at
1 487 660 €
(range 257 776€ - 3 077 968€).
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 value2019
72 tx
257k€1487k€3077k€
1 487 660 €Range: 257 776€ - 3 077 968€
NAF 5 année 2019
Valuation method used
Net Income Multiple
195 798 €
×
7.6x
=1 487 661 €
Range: 257 776€ - 3 077 968€
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 72 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 sociétés holding)
Compare NAVALFINANCE with other companies in the same sector:
The revenue of NAVALFINANCE is not publicly disclosed (confidential accounts filed with INPI).
Is NAVALFINANCE profitable?
Yes, NAVALFINANCE generated a net profit of 196 k€ in 2019.
Where is the headquarters of NAVALFINANCE ?
The headquarters of NAVALFINANCE is located in BREST (29200), in the department Finistere.
Where to find the tax return of NAVALFINANCE ?
The tax return of NAVALFINANCE 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 NAVALFINANCE operate?
NAVALFINANCE operates in the sector Activités des sociétés holding (NAF code 64.20Z). 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