Employees: NN (None)Legal category: SCA (commandite par actions)Size: PMECreation date: 2015-12-07 (10 years)Status: ActiveBusiness sector: Activités des marchands de biens immobiliersLocation: NARBONNE (11100), Aude
SM AMENAGEMENT : revenue, balance sheet and financial ratios
SM AMENAGEMENT is a French company
founded 10 years ago,
specialized in the sector Activités des marchands de biens immobiliers.
Based in NARBONNE (11100),
this company of category PME
shows in 2020 a revenue of 1.7 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - SM AMENAGEMENT (SIREN 817635659)
Indicator
2022
2020
2019
2018
2017
2016
Revenue
N/C
1 731 720 €
5 456 428 €
4 648 577 €
20 068 €
N/C
Net income
2 285 990 €
74 486 €
591 638 €
875 440 €
-1 €
-2 091 €
EBITDA
N/C
127 965 €
716 205 €
1 440 873 €
1 994 €
19 575 €
Net margin
N/C
4.3%
10.8%
18.8%
-0.0%
N/C
Revenue and income statement
In 2022, SM AMENAGEMENT generates positive net income of 2.3 M€. Net income represents the final profit after all expenses (operating, financial, exceptional) and corporate tax.
Net income (2022)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
2 285 990 €
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 3%. 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 89%. This high autonomy means the company finances most of its assets through equity, a sign of strength.
Debt ratio (2022)
?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low 50-100% : Moderate > 100% : High
3.307%
Financial autonomy (2022)
?
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
88.598%
Solvency indicators evolution SM AMENAGEMENT
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2022
Debt ratio
32145.935
78529.856
824.831
394.898
463.977
3.307
Financial autonomy
0.307
0.115
9.612
18.503
16.006
88.598
Repayment capacity
-958.247
3678.655
5.92
10.28
80.354
None
Cash flow / Revenue
None%
4.978%
20.367%
9.069%
4.102%
None%
Sector positioning
Debt ratio
3.312022
2019
2020
2022
Q1: 0.0
Med: 24.48
Q3: 282.47
Good-47 pts over 3 years
In 2022, the debt ratio of SM AMENAGEMENT (3.31) 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
88.6%2022
2019
2020
2022
Q1: 0.51%
Med: 24.67%
Q3: 68.95%
Excellent+31 pts over 3 years
In 2022, the financial autonomy of SM AMENAGEMENT (88.6%) 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
80.35 years2020
2019
2020
Q1: -5.86 years
Med: 0.0 years
Q3: 2.91 years
Average
In 2020, the repayment capacity of SM AMENAGEMENT (80.35) 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 1177.61. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months.
Liquidity ratio (2022)
?
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
1177.613
Liquidity indicators evolution SM AMENAGEMENT
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2018
2019
2020
2022
Liquidity ratio
452.646
215.699
350.007
566.677
400.099
1177.613
Interest coverage
110.677
1718.556
5.185
7.276
32.296
None
Sector positioning
Liquidity ratio
1177.612022
2019
2020
2022
Q1: 150.23
Med: 466.6
Q3: 2295.26
Good+8 pts over 3 years
In 2022, the liquidity ratio of SM AMENAGEMENT (1177.61) 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
32.3x2020
2019
2020
Q1: -2.25x
Med: 0.0x
Q3: 3.78x
Excellent
In 2020, the interest coverage of SM AMENAGEMENT (32.3x) 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: 21 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 262 days. Excellent situation: suppliers finance 241 days of the operating cycle (retail model).
Operating WCR (2022)
?
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 (2022)
?
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
21 j
Supplier credit (2022)
?
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
262 j
Inventory turnover (2022)
?
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 SM AMENAGEMENT
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2022
Operating WCR
0 €
6 781 960 €
8 033 299 €
6 415 068 €
8 618 822 €
0 €
Inventory turnover (days)
0
110516
587
345
1440
0
Customer payment term (days)
0
0
1
2
2
21
Supplier payment term (days)
5
51
33
80
62
262
Positioning of SM AMENAGEMENT in its sector
Comparison with sector Activités des marchands de biens immobiliers
Valuation estimate
Indicative estimate only : the number of comparable transactions in this sector is limited (40 transactions).
This range of 2 600 656€ to 23 152 782€ is provided for information purposes only and requires in-depth analysis to be confirmed.
Estimated enterprise value2022
Indicative
2600k€15460k€23152k€
15 460 020 €Range: 2 600 656€ - 23 152 782€
NAF 5 année 2022
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 40 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 (Activités des marchands de biens immobiliers)
Compare SM AMENAGEMENT with other companies in the same sector:
Yes, SM AMENAGEMENT generated a net profit of 2.3 M€ in 2022.
Where is the headquarters of SM AMENAGEMENT ?
The headquarters of SM AMENAGEMENT is located in NARBONNE (11100), in the department Aude.
Where to find the tax return of SM AMENAGEMENT ?
The tax return of SM 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 SM AMENAGEMENT operate?
SM AMENAGEMENT operates in the sector Activités des marchands de biens immobiliers (NAF code 68.10Z). 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