Employees: 00 (2023.0)Legal category: SCA (commandite par actions)Size: PMECreation date: 2019-02-01 (7 years)Status: ActiveBusiness sector: Construction de maisons individuellesLocation: GRENOBLE (38000), Isere
NOVELIA AMENAGEMENT : revenue, balance sheet and financial ratios
NOVELIA AMENAGEMENT is a French company
founded 7 years ago,
specialized in the sector Construction de maisons individuelles.
Based in GRENOBLE (38000),
this company of category PME
shows in 2022 a revenue of 573 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - NOVELIA AMENAGEMENT (SIREN 847886520)
Indicator
2024
2022
2021
2020
2019
Revenue
N/C
573 025 €
643 779 €
1 083 177 €
N/C
Net income
132 570 €
99 263 €
99 941 €
185 515 €
-150 €
EBITDA
N/C
129 694 €
134 736 €
255 586 €
5 936 €
Net margin
N/C
17.3%
15.5%
17.1%
N/C
Revenue and income statement
In 2024, NOVELIA AMENAGEMENT generates positive net income of 133 k€. Net income represents the final profit after all expenses (operating, financial, exceptional) and corporate tax.
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
132 570 €
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 33%. Debt remains under control: the company retains capacity to raise new debt if needed. Financial autonomy (= Equity / Total assets x 100) reaches 40%. The balance between equity and debt is satisfactory.
Debt ratio (2024)
?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low 50-100% : Moderate > 100% : High
32.888%
Financial autonomy (2024)
?
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
39.519%
Solvency indicators evolution NOVELIA AMENAGEMENT
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2019
2020
2021
2022
2024
Debt ratio
11547.034
6.481
137.859
36.439
32.888
Financial autonomy
0.806
57.373
38.988
65.264
39.519
Repayment capacity
-206.9
0.067
4.039
0.025
None
Cash flow / Revenue
None%
17.127%
15.524%
17.323%
None%
Sector positioning
Debt ratio
32.892024
2021
2022
2024
Q1: 0.01
Med: 9.43
Q3: 42.45
Average-7 pts over 3 years
In 2024, the debt ratio of NOVELIA AMENAGEMENT (32.89) 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
39.52%2024
2021
2022
2024
Q1: 5.78%
Med: 26.67%
Q3: 49.13%
Good-5 pts over 3 years
In 2024, the financial autonomy of NOVELIA AMENAGEMENT (39.5%) ranks above the median of the sector. This ratio represents the share of equity in total financing. This comfortable position offers an appreciable safety margin.
Repayment capacity
0.03 years2022
2021
2022
Q1: 0.0 years
Med: 0.01 years
Q3: 1.27 years
Average-25 pts over 2 years
In 2022, the repayment capacity of NOVELIA AMENAGEMENT (0.03) 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 165.81. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months.
Liquidity ratio (2024)
?
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
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2019
2020
2021
2022
2024
Liquidity ratio
104.396
257.013
1376.746
291.41
165.807
Interest coverage
102.544
1.905
3.584
2.315
None
Sector positioning
Liquidity ratio
165.812024
2021
2022
2024
Q1: 127.49
Med: 184.68
Q3: 290.32
Average-34 pts over 3 years
In 2024, the liquidity ratio of NOVELIA AMENAGEMENT (165.81) 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
2.31x2022
2021
2022
Q1: 0.0x
Med: 0.0x
Q3: 1.56x
Excellent
In 2022, the interest coverage of NOVELIA AMENAGEMENT (2.3x) 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: 1 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 2761 days. Excellent situation: suppliers finance 2760 days of the operating cycle (retail model).
Operating WCR (2024)
?
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 (2024)
?
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
1 j
Supplier credit (2024)
?
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
2761 j
Inventory turnover (2024)
?
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 NOVELIA AMENAGEMENT
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2019
2020
2021
2022
2024
Operating WCR
0 €
161 762 €
487 270 €
294 180 €
0 €
Inventory turnover (days)
0
69
252
192
0
Customer payment term (days)
0
0
4
1
1
Supplier payment term (days)
22
375
18
47
2761
Positioning of NOVELIA AMENAGEMENT in its sector
Comparison with sector Construction de maisons individuelles
Valuation estimate
Based on 113 transactions of similar company sales
(all years),
the value of NOVELIA AMENAGEMENT is estimated at
329 076 €
(range 111 558€ - 1 061 184€).
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 value2024
113 transactions
111k€329k€1061k€
329 076 €Range: 111 558€ - 1 061 184€
NAF 5 all-time
Valuation method used
Net Income Multiple
132 570 €
×
2.5x
=329 076 €
Range: 111 559€ - 1 061 184€
Only this financial indicator is available for this company.
How is this estimate calculated?
This estimate is based on the analysis of 113 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 (Construction de maisons individuelles)
Compare NOVELIA AMENAGEMENT with other companies in the same sector:
Frequently asked questions about NOVELIA AMENAGEMENT
What is the revenue of NOVELIA AMENAGEMENT ?
The revenue of NOVELIA AMENAGEMENT in 2022 is 573 k€.
Is NOVELIA AMENAGEMENT profitable?
Yes, NOVELIA AMENAGEMENT generated a net profit of 133 k€ in 2024.
Where is the headquarters of NOVELIA AMENAGEMENT ?
The headquarters of NOVELIA AMENAGEMENT is located in GRENOBLE (38000), in the department Isere.
Where to find the tax return of NOVELIA AMENAGEMENT ?
The tax return of NOVELIA AMENAGEMENT 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 NOVELIA AMENAGEMENT operate?
NOVELIA AMENAGEMENT operates in the sector Construction de maisons individuelles (NAF code 41.20A). 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