Employees: NN (None)Legal category: Société à responsabilité limitée (sans autre indication)Size: PMECreation date: 1998-11-23 (27 years)Status: ActiveBusiness sector: Hôtels et hébergement similaire Location: ROUY (58110), Nievre
SARL AMADEUS : revenue, balance sheet and financial ratios
SARL AMADEUS is a French company
founded 27 years ago,
specialized in the sector Hôtels et hébergement similaire .
Based in ROUY (58110),
this company of category PME
shows in 2018 a revenue of 516 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - SARL AMADEUS (SIREN 421348434)
Indicator
2021
2020
2019
2018
2017
2016
2015
Revenue
N/C
N/C
N/C
516 334 €
486 529 €
486 047 €
448 118 €
Net income
108 443 €
38 104 €
26 149 €
45 113 €
55 202 €
53 851 €
25 120 €
EBITDA
N/C
N/C
N/C
78 134 €
53 349 €
100 268 €
52 381 €
Net margin
N/C
N/C
N/C
8.7%
11.3%
11.1%
5.6%
Revenue and income statement
In 2021, SARL AMADEUS generates positive net income of 108 k€. Net income represents the final profit after all expenses (operating, financial, exceptional) and corporate tax. Change over 2015-2021: 25 k€ -> 108 k€.
Net income (2021)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
108 443 €
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 27%. 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 72%. This high autonomy means the company finances most of its assets through equity, a sign of strength.
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
26.766%
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
71.821%
Solvency indicators evolution SARL AMADEUS
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2015
2016
2017
2018
2019
2020
2021
Debt ratio
104.531
79.174
66.709
54.079
53.154
86.544
26.766
Financial autonomy
43.568
49.524
53.835
58.461
58.898
48.849
71.821
Repayment capacity
5.251
2.566
5.531
2.526
None
None
None
Cash flow / Revenue
9.97%
16.057%
6.94%
12.328%
None%
None%
None%
Sector positioning
Debt ratio
26.772021
2019
2020
2021
Q1: 0.0
Med: 41.15
Q3: 182.48
Good-13 pts over 3 years
In 2021, the debt ratio of SARL AMADEUS (26.77) 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
71.82%2021
2019
2020
2021
Q1: 0.08%
Med: 25.93%
Q3: 55.61%
Excellent
In 2021, the financial autonomy of SARL AMADEUS (71.8%) ranks in the top 25% of the sector. This ratio represents the share of equity in total financing. High autonomy reflects financial independence and ability to absorb shocks.
Liquidity ratios
The liquidity ratio (= Current assets / Current liabilities) stands at 1113.62. 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
1113.615
Liquidity indicators evolution SARL AMADEUS
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2015
2016
2017
2018
2019
2020
2021
Liquidity ratio
217.26
241.373
334.648
369.302
439.753
592.633
1113.615
Interest coverage
10.487
4.498
6.504
3.518
None
None
None
Sector positioning
Liquidity ratio
1113.622021
2019
2020
2021
Q1: 80.04
Med: 181.6
Q3: 371.28
Excellent
In 2021, the liquidity ratio of SARL AMADEUS (1113.62) ranks in the top 25% of the sector. This ratio measures the ability to cover short-term debt with current assets. A ratio above 1 ensures comfortable coverage of short-term maturities.
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 (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
0 €
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
0 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
0 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
0 j
WCR and payment terms evolution SARL AMADEUS
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2015
2016
2017
2018
2019
2020
2021
Operating WCR
5 516 €
-5 356 €
5 619 €
27 810 €
0 €
0 €
0 €
Inventory turnover (days)
0
0
1
0
0
0
0
Customer payment term (days)
16
15
15
26
170
0
0
Supplier payment term (days)
34
35
23
27
169
0
0
Positioning of SARL AMADEUS in its sector
Comparison with sector Hôtels et hébergement similaire
Valuation estimate
Based on 98 transactions of similar company sales
in 2021,
the value of SARL AMADEUS is estimated at
896 145 €
(range 355 696€ - 1 352 467€).
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
98 tx
355k€896k€1352k€
896 145 €Range: 355 696€ - 1 352 467€
NAF 5 année 2021
Valuation method used
Net Income Multiple
108 443 €
×
8.3x
=896 145 €
Range: 355 697€ - 1 352 467€
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 98 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 (Hôtels et hébergement similaire )
Compare SARL AMADEUS with other companies in the same sector:
Yes, SARL AMADEUS generated a net profit of 108 k€ in 2021.
Where is the headquarters of SARL AMADEUS ?
The headquarters of SARL AMADEUS is located in ROUY (58110), in the department Nievre.
Where to find the tax return of SARL AMADEUS ?
The tax return of SARL AMADEUS 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 SARL AMADEUS operate?
SARL AMADEUS operates in the sector Hôtels et hébergement similaire (NAF code 55.10Z). 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