SHADBOLT ARCHITECTE : revenue, balance sheet and financial ratios
SHADBOLT ARCHITECTE is a French company
founded 9 years ago,
specialized in the sector Activités d'architecture .
Based in CANNES (06400),
this company of category PME
shows in 2022 a revenue of 268 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - SHADBOLT ARCHITECTE (SIREN 830580890)
Indicator
2023
2022
2021
2020
2019
2018
Revenue
N/C
267 693 €
589 695 €
580 157 €
687 534 €
139 386 €
Net income
-134 015 €
34 854 €
309 073 €
226 357 €
352 235 €
63 122 €
EBITDA
-92 186 €
92 802 €
465 058 €
357 856 €
521 115 €
80 785 €
Net margin
N/C
13.0%
52.4%
39.0%
51.2%
45.3%
Revenue and income statement
In 2023, SHADBOLT ARCHITECTE records a net loss of 134 k€. This deficit will reduce equity on the balance sheet.
EBITDA (2023)
?
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
-92 186 €
EBIT (2023)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
-131 774 €
Net income (2023)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
-134 015 €
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 124%. Debt level is high: negotiating margin with banks is reduced. Financial autonomy (= Equity / Total assets x 100) reaches 41%. This high autonomy means the company finances most of its assets through equity, a sign of strength.
Debt ratio (2023)
?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low 50-100% : Moderate > 100% : High
123.849%
Financial autonomy (2023)
?
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
40.685%
Repayment capacity (2023)
?
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
-0.887
Asset age ratio (2023)
?
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
2018
2019
2020
2021
2022
2023
Debt ratio
0.014
44.689
10.023
32.801
67.047
123.849
Financial autonomy
0.01
22.622
5.156
15.586
39.956
40.685
Repayment capacity
0.0
0.0
0.0
0.288
1.369
-0.887
Cash flow / Revenue
45.286%
55.262%
45.461%
58.793%
27.281%
None%
Sector positioning
Debt ratio
123.852023
2021
2022
2023
Q1: 0.69
Med: 15.75
Q3: 52.15
Average+18 pts over 3 years
In 2023, the debt ratio of SHADBOLT ARCHITECTE (123.85) 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
40.69%2023
2021
2022
2023
Q1: 19.83%
Med: 46.54%
Q3: 66.26%
Average+20 pts over 3 years
In 2023, the financial autonomy of SHADBOLT ARCHITECTE (40.7%) 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
-0.89 years2023
2021
2022
2023
Q1: 0.0 years
Med: 0.1 years
Q3: 1.49 years
Excellent-28 pts over 3 years
In 2023, the repayment capacity of SHADBOLT ARCHITECTE (-0.89) 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 1596.78. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months.
Liquidity ratio (2023)
?
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
1596.781
Interest coverage (2023)
?
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
2018
2019
2020
2021
2022
2023
Liquidity ratio
317.032
179.581
348.612
868.45
673.169
1596.781
Interest coverage
0.0
0.0
0.0
0.205
3.271
-4.586
Sector positioning
Liquidity ratio
1596.782023
2021
2022
2023
Q1: 170.24
Med: 262.65
Q3: 424.26
Excellent
In 2023, the liquidity ratio of SHADBOLT ARCHITECTE (1596.78) 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.
Interest coverage
-4.59x2023
2021
2022
2023
Q1: 0.0x
Med: 0.0x
Q3: 1.17x
Average-32 pts over 3 years
In 2023, the interest coverage of SHADBOLT ARCHITECTE (-4.6x) 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: 0 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 32 days. Excellent situation: suppliers finance 32 days of the operating cycle (retail model).
Operating WCR (2023)
?
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 (2023)
?
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 (2023)
?
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 (2023)
?
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 SHADBOLT ARCHITECTE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2018
2019
2020
2021
2022
2023
Operating WCR
41 451 €
-289 335 €
-217 924 €
-201 239 €
34 144 €
0 €
Inventory turnover (days)
0
0
0
0
0
0
Customer payment term (days)
149
0
0
0
0
0
Supplier payment term (days)
80
8
4
4
3
32
Positioning of SHADBOLT ARCHITECTE in its sector
Comparison with sector Activités d'architecture
Similar companies (Activités d'architecture )
Compare SHADBOLT ARCHITECTE with other companies in the same sector:
Frequently asked questions about SHADBOLT ARCHITECTE
What is the revenue of SHADBOLT ARCHITECTE ?
The revenue of SHADBOLT ARCHITECTE in 2022 is 268 k€.
Is SHADBOLT ARCHITECTE profitable?
SHADBOLT ARCHITECTE recorded a net loss in 2023.
Where is the headquarters of SHADBOLT ARCHITECTE ?
The headquarters of SHADBOLT ARCHITECTE is located in CANNES (06400), in the department Alpes-Maritimes.
Where to find the tax return of SHADBOLT ARCHITECTE ?
The tax return of SHADBOLT ARCHITECTE 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 SHADBOLT ARCHITECTE operate?
SHADBOLT ARCHITECTE operates in the sector Activités d'architecture (NAF code 71.11Z). 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