Employees: NN (None)Legal category: Société à responsabilité limitée (sans autre indication)Size: PMECreation date: 2009-06-03 (16 years)Status: ActiveBusiness sector: Travaux d'isolationLocation: SAINT-PRIEST (69800), Rhone
PLANET HABITAT RHONE-ALPES : revenue, balance sheet and financial ratios
PLANET HABITAT RHONE-ALPES is a French company
founded 16 years ago,
specialized in the sector Travaux d'isolation.
Based in SAINT-PRIEST (69800),
this company of category PME
shows in 2021 a revenue of 1.5 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - PLANET HABITAT RHONE-ALPES (SIREN 512819863)
Indicator
2021
2020
2019
2018
2017
2016
Revenue
1 505 769 €
2 106 837 €
2 294 532 €
2 403 619 €
2 402 085 €
2 301 519 €
Net income
-393 983 €
7 516 €
29 049 €
102 762 €
57 977 €
13 453 €
EBITDA
-265 948 €
21 613 €
60 903 €
143 266 €
96 491 €
54 242 €
Net margin
-26.2%
0.4%
1.3%
4.3%
2.4%
0.6%
Revenue and income statement
In 2021, PLANET HABITAT RHONE-ALPES achieves revenue of 1.5 M€. Revenue is declining over the period 2016-2021 (CAGR: -8.1%). Significant drop of -29% vs 2020. After deducting consumption (296 k€), gross margin stands at 1.2 M€, i.e. a rate of 80%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches -266 k€, representing -17.7% of revenue. Warning negative scissor effect: despite revenue change (-29%), EBITDA varies by -1331%, reducing margin by 18.7 pts. This reflects costs rising faster than revenue. Negative EBITDA means operations do not cover current expenses: concerning situation. Net income is negative at -394 k€ (-26.2% of revenue), which will impact equity.
Revenue (2021)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
1 505 769 €
Gross margin (2021)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
1 209 559 €
EBITDA (2021)
?
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
-265 948 €
EBIT (2021)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
-327 156 €
Net income (2021)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
-393 983 €
EBITDA margin (2021)
?
EBITDA margin
Definition
Measures the company's operating profitability.
Formula
(EBE / CA) x 100
Interpretation
> 10% : Good profitability 5-10% : Average < 5% : Low
-17.6%
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 -107%. 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 -85%. Low autonomy: the company heavily depends on external financing (banks, suppliers).
Debt ratio (2021)
?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low 50-100% : Moderate > 100% : High
-107.238%
Financial autonomy (2021)
?
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
-84.63%
Cash flow / Revenue (2021)
?
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
-23.079%
Repayment capacity (2021)
?
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
-0.657
Asset age ratio (2021)
?
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
2016
2017
2018
2019
2020
2021
Debt ratio
13.288
3.666
4.384
3.289
139.649
-107.238
Financial autonomy
44.865
34.594
54.587
46.409
23.331
-84.63
Repayment capacity
1.571
0.072
0.106
0.172
34.73
-0.657
Cash flow / Revenue
0.683%
3.024%
4.246%
1.444%
0.344%
-23.079%
Sector positioning
Debt ratio
-107.242021
2019
2020
2021
Q1: 0.89
Med: 22.75
Q3: 81.8
Excellent-6 pts over 3 years
In 2021, the debt ratio of PLANET HABITAT RHONE-ALPES (-107.24) ranks in the bottom 25% of the sector, which is positive. This ratio measures the weight of debt relative to equity. A low ratio indicates a solid financial structure with little dependence on creditors.
Financial autonomy
-84.63%2021
2019
2020
2021
Q1: 9.55%
Med: 28.36%
Q3: 49.15%
Watch-43 pts over 3 years
In 2021, the financial autonomy of PLANET HABITAT RHONE-ALPES (-84.6%) ranks in the bottom 25% of the sector. This ratio represents the share of equity in total financing. Low autonomy may limit investment capacity and increase vulnerability.
Repayment capacity
-0.66 years2021
2019
2020
2021
Q1: 0.0 years
Med: 0.13 years
Q3: 1.78 years
Excellent-27 pts over 3 years
In 2021, the repayment capacity of PLANET HABITAT RHONE-ALPES (-0.66) 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 81.85. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months.
Liquidity ratio (2021)
?
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
81.846
Interest coverage (2021)
?
Interest coverage
Definition
Ability to cover interest charges with operating income.
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2018
2019
2020
2021
Liquidity ratio
173.916
138.838
202.817
164.396
208.907
81.846
Interest coverage
45.052
15.583
4.618
15.835
27.303
-7.051
Sector positioning
Liquidity ratio
81.852021
2019
2020
2021
Q1: 137.05
Med: 193.68
Q3: 285.26
Watch-25 pts over 3 years
In 2021, the liquidity ratio of PLANET HABITAT RHONE-ALPES (81.85) ranks in the bottom 25% of the sector. This ratio measures the ability to cover short-term debt with current assets. A ratio below 1 may signal potential cash flow tensions.
Interest coverage
-7.05x2021
2019
2020
2021
Q1: 0.0x
Med: 0.09x
Q3: 1.64x
Watch-51 pts over 3 years
In 2021, the interest coverage of PLANET HABITAT RHONE-ALPES (-7.0x) ranks in the bottom 25% of the sector. This ratio indicates how many times operating income covers interest expenses. Low coverage may indicate fragility to rate or income variations.
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: 20 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 32 days. Favorable situation: supplier credit is longer than customer credit by 12 days. Inventory turnover is 7 days (= Average inventory / Cost of goods x 360). Fast turnover, sign of good inventory management. Overall, WCR represents 26 days of revenue, i.e. 108 k€ to permanently finance. Notable WCR improvement over the period (-55%), freeing up cash.
Operating WCR (2021)
?
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
108 129 €
Customer credit (2021)
?
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
20 j
Supplier credit (2021)
?
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
32 j
Inventory turnover (2021)
?
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
7 j
WCR in days of revenue (2021)
?
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
26 j
WCR and payment terms evolution PLANET HABITAT RHONE-ALPES
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
Operating WCR
240 785 €
168 122 €
302 495 €
270 778 €
462 514 €
108 129 €
Inventory turnover (days)
9
5
2
2
7
7
Customer payment term (days)
6
9
4
13
33
20
Supplier payment term (days)
24
25
21
26
47
32
Positioning of PLANET HABITAT RHONE-ALPES in its sector
Comparison with sector Travaux d'isolation
Valuation estimate
Based on 58 transactions of similar company sales
(all years),
the value of PLANET HABITAT RHONE-ALPES is estimated at
306 689 €
(range 197 317€ - 455 504€).
The price/revenue ratio is 0.20x
(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. Medium reliability: estimate to be confirmed with in-depth analysis.
Estimated enterprise value2021
58 tx
197k€306k€455k€
306 689 €Range: 197 317€ - 455 504€
NAF 5 all-time
Valuation method used
Revenue Multiple
1 505 769 €
×
0.20x
=306 689 €
Range: 197 318€ - 455 505€
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 58 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 (Travaux d'isolation)
Compare PLANET HABITAT RHONE-ALPES with other companies in the same sector:
Frequently asked questions about PLANET HABITAT RHONE-ALPES
What is the revenue of PLANET HABITAT RHONE-ALPES ?
The revenue of PLANET HABITAT RHONE-ALPES in 2021 is 1.5 M€.
Is PLANET HABITAT RHONE-ALPES profitable?
PLANET HABITAT RHONE-ALPES recorded a net loss in 2021.
Where is the headquarters of PLANET HABITAT RHONE-ALPES ?
The headquarters of PLANET HABITAT RHONE-ALPES is located in SAINT-PRIEST (69800), in the department Rhone.
Where to find the tax return of PLANET HABITAT RHONE-ALPES ?
The tax return of PLANET HABITAT RHONE-ALPES 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 PLANET HABITAT RHONE-ALPES operate?
PLANET HABITAT RHONE-ALPES operates in the sector Travaux d'isolation (NAF code 43.29A). 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