Employees: NN (None)Legal category: Société à responsabilité limitée (sans autre indication)Size: PMECreation date: 2011-12-13 (14 years)Status: ActiveBusiness sector: Promotion immobilière de logementsLocation: AIX-LES-BAINS (73100), Savoie
SARL LE BOIS RENARD : revenue, balance sheet and financial ratios
SARL LE BOIS RENARD is a French company
founded 14 years ago,
specialized in the sector Promotion immobilière de logements.
Based in AIX-LES-BAINS (73100),
this company of category PME
shows in 2017 a revenue of -5 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - SARL LE BOIS RENARD (SIREN 538868704)
Indicator
2017
2016
Revenue
-5 346 €
247 631 €
Net income
-997 €
7 203 €
EBITDA
-11 801 €
21 993 €
Net margin
18.6%
2.9%
Revenue and income statement
In 2017, SARL LE BOIS RENARD records a net loss of 997 €. This deficit will reduce equity on the balance sheet.
Revenue (2017)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
-5 346 €
Gross margin (2017)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
-9 355 €
EBITDA (2017)
?
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
-11 801 €
EBIT (2017)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
-4 000 €
Net income (2017)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
-997 €
EBITDA margin (2017)
?
EBITDA margin
Definition
Measures the company's operating profitability.
Formula
(EBE / CA) x 100
Interpretation
> 10% : Good profitability 5-10% : Average < 5% : Low
220.7%
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 17%. 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 65%. This high autonomy means the company finances most of its assets through equity, a sign of strength. Cash flow represents 164.6% of revenue. Cash flow measures resources generated by operations, available for investment and debt repayment. This high level provides strong self-financing capacity.
Debt ratio (2017)
?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low 50-100% : Moderate > 100% : High
16.595%
Financial autonomy (2017)
?
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
64.756%
Cash flow / Revenue (2017)
?
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
164.572%
Repayment capacity (2017)
?
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
-2.132
Solvency indicators evolution SARL LE BOIS RENARD
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
Debt ratio
16.45
16.595
Financial autonomy
64.702
64.756
Repayment capacity
0.84
-2.132
Cash flow / Revenue
9.02%
164.572%
Sector positioning
Debt ratio
16.592017
2016
2017
Q1: 0.0
Med: 7.11
Q3: 134.39
Average
In 2017, the debt ratio of SARL LE BOIS RENARD (16.59) 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
64.76%2017
2016
2017
Q1: 0.84%
Med: 23.18%
Q3: 62.8%
Excellent
In 2017, the financial autonomy of SARL LE BOIS RENARD (64.8%) 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.
Repayment capacity
-2.13 years2017
2016
2017
Q1: -1.19 years
Med: 0.0 years
Q3: 1.97 years
Excellent-36 pts over 2 years
In 2017, the repayment capacity of SARL LE BOIS RENARD (-2.13) 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 408.20. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months.
Liquidity ratio (2017)
?
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
408.205
Interest coverage (2017)
?
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 SARL LE BOIS RENARD
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
Liquidity ratio
405.61
408.205
Interest coverage
0.468
0.0
Sector positioning
Liquidity ratio
408.22017
2016
2017
Q1: 132.53
Med: 298.76
Q3: 857.84
Good
In 2017, the liquidity ratio of SARL LE BOIS RENARD (408.20) 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
0.0x2017
2016
2017
Q1: -1.94x
Med: 0.0x
Q3: 2.13x
Good
In 2017, the interest coverage of SARL LE BOIS RENARD (0.0x) ranks above the median of the sector. This ratio indicates how many times operating income covers interest expenses. This comfortable position offers an appreciable safety margin.
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: -494 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 2275 days. Excellent situation: suppliers finance 2769 days of the operating cycle (retail model). WCR is negative (-10345 days): operations structurally generate cash.
Operating WCR (2017)
?
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
153 630 €
Customer credit (2017)
?
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
-494 j
Supplier credit (2017)
?
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
2275 j
Inventory turnover (2017)
?
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 (2017)
?
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
-10345 j
WCR and payment terms evolution SARL LE BOIS RENARD
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
Operating WCR
165 774 €
153 630 €
Inventory turnover (days)
0
0
Customer payment term (days)
29
-494
Supplier payment term (days)
272
2275
Positioning of SARL LE BOIS RENARD in its sector
Comparison with sector Promotion immobilière de logements
Similar companies (Promotion immobilière de logements)
Compare SARL LE BOIS RENARD with other companies in the same sector:
Frequently asked questions about SARL LE BOIS RENARD
What is the revenue of SARL LE BOIS RENARD ?
The revenue of SARL LE BOIS RENARD in 2017 is -5 k€.
Is SARL LE BOIS RENARD profitable?
SARL LE BOIS RENARD recorded a net loss in 2017.
Where is the headquarters of SARL LE BOIS RENARD ?
The headquarters of SARL LE BOIS RENARD is located in AIX-LES-BAINS (73100), in the department Savoie.
Where to find the tax return of SARL LE BOIS RENARD ?
The tax return of SARL LE BOIS RENARD 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 LE BOIS RENARD operate?
SARL LE BOIS RENARD operates in the sector Promotion immobilière de logements (NAF code 41.10A). 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