Employees: 01 (2023.0)Legal category: SCA (commandite par actions)Size: PMECreation date: 2013-06-03 (12 years)Status: ActiveBusiness sector: Travaux d'installation d'eau et de gaz en tous locauxLocation: AUBAIS (30250), Gard
PLOMBERIE DU MIDI : revenue, balance sheet and financial ratios
PLOMBERIE DU MIDI is a French company
founded 12 years ago,
specialized in the sector Travaux d'installation d'eau et de gaz en tous locaux.
Based in AUBAIS (30250),
this company of category PME
shows in 2015 a revenue of 79 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - PLOMBERIE DU MIDI (SIREN 793528258)
Indicator
2015
2014
2013
Revenue
79 188 €
91 806 €
23 077 €
Net income
-781 €
7 160 €
-555 €
EBITDA
-785 €
8 364 €
-558 €
Net margin
-1.0%
7.8%
-2.4%
Revenue and income statement
In 2015, PLOMBERIE DU MIDI achieves revenue of 79 k€. Over the period 2013-2015, the company shows strong growth with a CAGR (compound annual growth rate) of +85.2%. Significant drop of -14% vs 2014. After deducting consumption (32 k€), gross margin stands at 47 k€, i.e. a rate of 60%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches -785 €, representing -1.0% of revenue. Warning negative scissor effect: despite revenue change (-14%), EBITDA varies by -109%, reducing margin by 10.1 pts. This reflects costs rising faster than revenue. Negative EBITDA means operations do not cover current expenses: concerning situation. Net income is negative at -781 € (-1.0% of revenue), which will impact equity.
Revenue (2015)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
79 188 €
Gross margin (2015)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
47 251 €
EBITDA (2015)
?
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
-785 €
EBIT (2015)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
-781 €
Net income (2015)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
-781 €
EBITDA margin (2015)
?
EBITDA margin
Definition
Measures the company's operating profitability.
Formula
(EBE / CA) x 100
Interpretation
> 10% : Good profitability 5-10% : Average < 5% : Low
-1.0%
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 117%. Debt level is high: negotiating margin with banks is reduced. Financial autonomy (= Equity / Total assets x 100) reaches 22%. The balance between equity and debt is satisfactory.
Debt ratio (2015)
?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low 50-100% : Moderate > 100% : High
116.518%
Financial autonomy (2015)
?
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
22.479%
Cash flow / Revenue (2015)
?
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
-0.986%
Repayment capacity (2015)
?
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
-2.319
Solvency indicators evolution PLOMBERIE DU MIDI
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2013
2014
2015
Debt ratio
1058.652
104.76
116.518
Financial autonomy
41.653
28.682
22.479
Repayment capacity
0.0
0.081
-2.319
Cash flow / Revenue
-2.405%
7.798%
-0.986%
Sector positioning
Debt ratio
116.522015
2013
2014
2015
Q1: 0.0
Med: 11.26
Q3: 57.78
Watch-11 pts over 3 years
In 2015, the debt ratio of PLOMBERIE DU MIDI (116.52) ranks in the top 25% of the sector. This ratio measures the weight of debt relative to equity. A high ratio may indicate excessive dependence on external financing.
Financial autonomy
22.48%2015
2013
2014
2015
Q1: 4.96%
Med: 25.03%
Q3: 48.98%
Average-30 pts over 3 years
In 2015, the financial autonomy of PLOMBERIE DU MIDI (22.5%) 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
-2.32 years2015
2013
2014
2015
Q1: 0.0 years
Med: 0.0 years
Q3: 0.83 years
Excellent
In 2015, the repayment capacity of PLOMBERIE DU MIDI (-2.32) 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 132.02. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months.
Liquidity ratio (2015)
?
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
132.018
Interest coverage (2015)
?
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 PLOMBERIE DU MIDI
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2013
2014
2015
Liquidity ratio
103.102
144.944
132.018
Interest coverage
0.0
0.0
0.0
Sector positioning
Liquidity ratio
132.022015
2013
2014
2015
Q1: 124.57
Med: 180.76
Q3: 277.6
Average+5 pts over 3 years
In 2015, the liquidity ratio of PLOMBERIE DU MIDI (132.02) 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
0.0x2015
2013
2014
2015
Q1: 0.0x
Med: 0.0x
Q3: 2.7x
Average
In 2015, the interest coverage of PLOMBERIE DU MIDI (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: 62 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 85 days. Favorable situation: supplier credit is longer than customer credit by 23 days. WCR is negative (-45 days): operations structurally generate cash. Notable WCR improvement over the period (-23%), freeing up cash.
Operating WCR (2015)
?
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
-10 003 €
Customer credit (2015)
?
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
62 j
Supplier credit (2015)
?
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
85 j
Inventory turnover (2015)
?
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 (2015)
?
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
-45 j
WCR and payment terms evolution PLOMBERIE DU MIDI
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2013
2014
2015
Operating WCR
-8 134 €
-4 960 €
-10 003 €
Inventory turnover (days)
0
0
0
Customer payment term (days)
4
36
62
Supplier payment term (days)
77
21
85
Positioning of PLOMBERIE DU MIDI in its sector
Comparison with sector Travaux d'installation d'eau et de gaz en tous locaux
Valuation estimate
Based on 302 transactions of similar company sales
(all years),
the value of PLOMBERIE DU MIDI is estimated at
16 062 €
(range 9 985€ - 27 277€).
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.
Estimated enterprise value2015
302 transactions
9k€16k€27k€
16 062 €Range: 9 985€ - 27 277€
NAF 5 all-time
Valuation method used
Revenue Multiple
79 188 €
×
0.20x
=16 063 €
Range: 9 985€ - 27 278€
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 302 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'installation d'eau et de gaz en tous locaux)
Compare PLOMBERIE DU MIDI with other companies in the same sector:
Frequently asked questions about PLOMBERIE DU MIDI
What is the revenue of PLOMBERIE DU MIDI ?
The revenue of PLOMBERIE DU MIDI in 2015 is 79 k€.
Is PLOMBERIE DU MIDI profitable?
PLOMBERIE DU MIDI recorded a net loss in 2015.
Where is the headquarters of PLOMBERIE DU MIDI ?
The headquarters of PLOMBERIE DU MIDI is located in AUBAIS (30250), in the department Gard.
Where to find the tax return of PLOMBERIE DU MIDI ?
The tax return of PLOMBERIE DU MIDI 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 PLOMBERIE DU MIDI operate?
PLOMBERIE DU MIDI operates in the sector Travaux d'installation d'eau et de gaz en tous locaux (NAF code 43.22A). 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