Employees: NN (None)Legal category: SCA (commandite par actions)Size: PMECreation date: 2018-05-07 (8 years)Status: ActiveBusiness sector: Supports juridiques de programmesLocation: BORDEAUX (33300), Gironde
SIGNATURE AMENAGEMENT : revenue, balance sheet and financial ratios
SIGNATURE AMENAGEMENT is a French company
founded 8 years ago,
specialized in the sector Supports juridiques de programmes.
Based in BORDEAUX (33300),
this company of category PME
shows in 2021 a revenue of 5.1 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - SIGNATURE AMENAGEMENT (SIREN 840492409)
Indicator
2021
2020
2019
Revenue
5 141 538 €
1 840 530 €
380 888 €
Net income
771 686 €
207 459 €
68 351 €
EBITDA
1 029 418 €
294 354 €
83 461 €
Net margin
15.0%
11.3%
17.9%
Revenue and income statement
In 2021, SIGNATURE AMENAGEMENT achieves revenue of 5.1 M€. Over the period 2019-2021, the company shows strong growth with a CAGR (compound annual growth rate) of +267.4%. Vs 2020, growth of +179% (1.8 M€ -> 5.1 M€). After deducting consumption (0 €), gross margin stands at 5.1 M€, i.e. a rate of 100%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches 1.0 M€, representing 20.0% of revenue. Positive scissor effect: EBITDA margin improves by +4.0 pts, sign of improved operational efficiency. This high EBITDA margin provides strong self-financing capacity and resilience to uncertainties. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 772 k€, i.e. 15.0% of revenue. This profit can be retained or distributed to shareholders.
Revenue (2021)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
5 141 538 €
Gross margin (2021)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
5 141 538 €
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
1 029 418 €
EBIT (2021)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
1 029 416 €
Net income (2021)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
771 686 €
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
20.0%
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 68%. Debt remains under control: the company retains capacity to raise new debt if needed. Financial autonomy (= Equity / Total assets x 100) reaches 49%. This high autonomy means the company finances most of its assets through equity, a sign of strength. Debt repayment capacity (= Financial debt / Cash flow) indicates it would take 0.7 years of cash flow to repay all financial debt. This short period demonstrates excellent debt sustainability. Cash flow represents 15.0% 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 (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
67.825%
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
48.804%
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
15.009%
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
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2019
2020
2021
Debt ratio
3842.824
1713.503
67.825
Financial autonomy
2.314
5.125
48.804
Repayment capacity
44.05
4.832
0.671
Cash flow / Revenue
17.945%
11.272%
15.009%
Sector positioning
Debt ratio
67.832021
2019
2020
2021
Q1: -90.33
Med: 0.0
Q3: 159.86
Average-14 pts over 3 years
In 2021, the debt ratio of SIGNATURE AMENAGEMENT (67.83) 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
48.8%2021
2019
2020
2021
Q1: -1.19%
Med: 3.5%
Q3: 37.61%
Excellent+40 pts over 3 years
In 2021, the financial autonomy of SIGNATURE AMENAGEMENT (48.8%) 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
0.67 years2021
2019
2020
2021
Q1: -7.2 years
Med: 0.0 years
Q3: 0.53 years
Average
In 2021, the repayment capacity of SIGNATURE AMENAGEMENT (0.67) ranks above the median of the sector. This ratio indicates the number of years needed to repay debt with cash flow. A reduction effort could improve financial strength.
Liquidity ratios
The liquidity ratio (= Current assets / Current liabilities) stands at 366.14. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months. The interest coverage ratio (= EBIT / Interest expenses) is 0.8x. Danger: operating income does not cover interest charges, unsustainable situation.
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
366.139
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
2019
2020
2021
Liquidity ratio
1221.972
130.045
366.139
Interest coverage
0.0
4.018
0.78
Sector positioning
Liquidity ratio
366.142021
2019
2020
2021
Q1: 114.98
Med: 302.13
Q3: 894.23
Good-22 pts over 3 years
In 2021, the liquidity ratio of SIGNATURE AMENAGEMENT (366.14) 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
0.78x2021
2019
2020
2021
Q1: -0.23x
Med: 0.0x
Q3: 0.0x
Excellent+25 pts over 3 years
In 2021, the interest coverage of SIGNATURE AMENAGEMENT (0.8x) ranks in the top 25% of the sector. This ratio indicates how many times operating income covers interest expenses. High coverage means financial charges weigh little on profitability.
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: 2 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 2143 days. Excellent situation: suppliers finance 2141 days of the operating cycle (retail model). Inventory turnover is 126 days (= Average inventory / Cost of goods x 360). This high level ties up cash and potentially creates obsolescence risk. Overall, WCR represents 114 days of revenue, i.e. 1.6 M€ to permanently finance. Notable WCR improvement over the period (-51%), 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
1 627 040 €
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
2 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
2143 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
126 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
114 j
WCR and payment terms evolution SIGNATURE AMENAGEMENT
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2019
2020
2021
Operating WCR
3 291 943 €
5 020 211 €
1 627 040 €
Inventory turnover (days)
3126
984
126
Customer payment term (days)
0
0
2
Supplier payment term (days)
3484
4071
2143
Positioning of SIGNATURE AMENAGEMENT in its sector
Comparison with sector Supports juridiques de programmes
Valuation estimate
Based on 80 transactions of similar company sales
(all years),
the value of SIGNATURE AMENAGEMENT is estimated at
1 310 424 €
(range 481 029€ - 3 629 304€).
With an EBITDA of 1 029 418€, the sector multiple of 1.0x is applied.
The price/revenue ratio is 0.28x
(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
80 tx
481k€1310k€3629k€
1 310 424 €Range: 481 029€ - 3 629 304€
NAF 5 all-time
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
1 029 418 €×1.0x
Estimation1 032 884 €
426 528€ - 3 141 458€
Revenue Multiple30%
5 141 538 €×0.28x
Estimation1 438 403 €
517 234€ - 3 537 668€
Net Income Multiple20%
771 686 €×2.3x
Estimation1 812 308 €
562 976€ - 4 986 377€
How is this estimate calculated?
This estimate is based on the analysis of 80 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 (Supports juridiques de programmes)
Compare SIGNATURE AMENAGEMENT with other companies in the same sector:
Frequently asked questions about SIGNATURE AMENAGEMENT
What is the revenue of SIGNATURE AMENAGEMENT ?
The revenue of SIGNATURE AMENAGEMENT in 2021 is 5.1 M€.
Is SIGNATURE AMENAGEMENT profitable?
Yes, SIGNATURE AMENAGEMENT generated a net profit of 772 k€ in 2021.
Where is the headquarters of SIGNATURE AMENAGEMENT ?
The headquarters of SIGNATURE AMENAGEMENT is located in BORDEAUX (33300), in the department Gironde.
Where to find the tax return of SIGNATURE AMENAGEMENT ?
The tax return of SIGNATURE AMENAGEMENT 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 SIGNATURE AMENAGEMENT operate?
SIGNATURE AMENAGEMENT operates in the sector Supports juridiques de programmes (NAF code 41.10D). 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