Employees: NN (None)Legal category: Société à responsabilité limitée (sans autre indication)Size: ETICreation date: 2008-12-01 (17 years)Status: ActiveBusiness sector: Location de logementsLocation: CHASSENEUIL-DU-POITOU (86360), Vienne
Les données financières de cette entreprise sont partiellement disponibles (liasse simplifiée ou données confidentielles). Certaines sections ne sont pas affichées.
NEWCO APPART BRY : revenue, balance sheet and financial ratios
NEWCO APPART BRY is a French company
founded 17 years ago,
specialized in the sector Location de logements.
Based in CHASSENEUIL-DU-POITOU (86360),
this company of category ETI
shows in 2016 a revenue of 1.8 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - NEWCO APPART BRY (SIREN 509241931)
Indicator
2019
2017
2016
Revenue
N/C
N/C
1 836 309 €
Net income
288 566 €
-621 012 €
-420 040 €
EBITDA
N/C
N/C
-756 779 €
Net margin
N/C
N/C
-22.9%
Revenue and income statement
In 2019, NEWCO APPART BRY generates positive net income of 289 k€. Net income represents the final profit after all expenses (operating, financial, exceptional) and corporate tax.
Net income (2019)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
288 566 €
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 -176%. 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 -64%. Low autonomy: the company heavily depends on external financing (banks, suppliers).
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
-176.271%
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
-63.58%
Solvency indicators evolution NEWCO APPART BRY
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2019
Debt ratio
-174.812
-157.887
-176.271
Financial autonomy
-58.209
-95.563
-63.58
Repayment capacity
-1.548
None
None
Cash flow / Revenue
-35.968%
None%
None%
Sector positioning
Debt ratio
-176.272019
2016
2017
2019
Q1: -251.92
Med: 0.0
Q3: 120.63
Good
In 2019, the debt ratio of NEWCO APPART BRY (-176.27) 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
-63.58%2019
2016
2017
2019
Q1: 0.5%
Med: 47.02%
Q3: 98.69%
Average
In 2019, the financial autonomy of NEWCO APPART BRY (-63.6%) 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
-1.55 years2016
2016
Q1: 0.0 years
Med: 0.68 years
Q3: 19.73 years
Excellent
In 2016, the repayment capacity of NEWCO APPART BRY (-1.55) 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 228.02. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months.
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
228.019
Liquidity indicators evolution NEWCO APPART BRY
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2019
Liquidity ratio
132.558
120.308
228.019
Interest coverage
-1.655
None
None
Sector positioning
Liquidity ratio
228.022019
2016
2017
2019
Q1: 9.67
Med: 128.42
Q3: 813.89
Good+5 pts over 3 years
In 2019, the liquidity ratio of NEWCO APPART BRY (228.02) 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
-1.66x2016
2016
Q1: 0.0x
Med: 3.93x
Q3: 40.75x
Average
In 2016, the interest coverage of NEWCO APPART BRY (-1.7x) 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.
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
0 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 NEWCO APPART BRY
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2019
Operating WCR
613 125 €
0 €
0 €
Inventory turnover (days)
0
0
0
Customer payment term (days)
50
0
0
Supplier payment term (days)
63
0
0
Positioning of NEWCO APPART BRY in its sector
Comparison with sector Location de logements
Valuation estimate
Based on 234 transactions of similar company sales
in 2019,
the value of NEWCO APPART BRY is estimated at
1 846 444 €
(range 695 200€ - 3 734 839€).
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 value2019
234 transactions
695k€1846k€3734k€
1 846 444 €Range: 695 200€ - 3 734 839€
NAF 5 année 2019
Valuation method used
Net Income Multiple
288 566 €
×
6.4x
=1 846 444 €
Range: 695 200€ - 3 734 840€
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 234 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 (Location de logements)
Compare NEWCO APPART BRY with other companies in the same sector:
The revenue of NEWCO APPART BRY in 2016 is 1.8 M€.
Is NEWCO APPART BRY profitable?
Yes, NEWCO APPART BRY generated a net profit of 289 k€ in 2019.
Where is the headquarters of NEWCO APPART BRY ?
The headquarters of NEWCO APPART BRY is located in CHASSENEUIL-DU-POITOU (86360), in the department Vienne.
Where to find the tax return of NEWCO APPART BRY ?
The tax return of NEWCO APPART BRY 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 NEWCO APPART BRY operate?
NEWCO APPART BRY operates in the sector Location de logements (NAF code 68.20A). 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