Employees: 01 (2023.0)Legal category: Société à responsabilité limitée (sans autre indication)Size: PMECreation date: 2014-02-20 (12 years)Status: ActiveBusiness sector: Travaux de plâtrerieLocation: LA ROCHELLE (17000), Charente-Maritime
SWISA EUROPA INTERNATIONAL : revenue, balance sheet and financial ratios
SWISA EUROPA INTERNATIONAL is a French company
founded 12 years ago,
specialized in the sector Travaux de plâtrerie.
Based in LA ROCHELLE (17000),
this company of category PME
shows in 2019 a revenue of 233 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - SWISA EUROPA INTERNATIONAL (SIREN 800352767)
Indicator
2019
2018
2017
2016
2015
Revenue
232 908 €
241 779 €
223 468 €
185 969 €
196 919 €
Net income
862 €
4 734 €
2 627 €
811 €
1 856 €
EBITDA
3 579 €
23 086 €
8 592 €
2 749 €
6 079 €
Net margin
0.4%
2.0%
1.2%
0.4%
0.9%
Revenue and income statement
In 2019, SWISA EUROPA INTERNATIONAL achieves revenue of 233 k€. Revenue is growing positively over 5 years (CAGR: +4.3%). Slight decline of -4% vs 2018. After deducting consumption (43 k€), gross margin stands at 189 k€, i.e. a rate of 81%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches 4 k€, representing 1.5% of revenue. Warning negative scissor effect: despite revenue change (-4%), EBITDA varies by -84%, reducing margin by 8.0 pts. This reflects costs rising faster than revenue. The operating margin remains fragile, requiring cost vigilance. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 862 €, i.e. 0.4% of revenue. This profit can be retained or distributed to shareholders.
Revenue (2019)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
232 908 €
Gross margin (2019)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
189 473 €
EBITDA (2019)
?
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
3 579 €
EBIT (2019)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
-545 €
Net income (2019)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
862 €
EBITDA margin (2019)
?
EBITDA margin
Definition
Measures the company's operating profitability.
Formula
(EBE / CA) x 100
Interpretation
> 10% : Good profitability 5-10% : Average < 5% : Low
1.5%
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 34%. Debt remains under control: the company retains capacity to raise new debt if needed. Financial autonomy (= Equity / Total assets x 100) reaches 28%. The balance between equity and debt is satisfactory. Debt repayment capacity (= Financial debt / Cash flow) indicates it would take 0.8 years of cash flow to repay all financial debt. This short period demonstrates excellent debt sustainability. Cash flow represents 2.1% of revenue. Cash flow measures resources generated by operations, available for investment and debt repayment.
Debt ratio (2019)
?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low 50-100% : Moderate > 100% : High
34.033%
Financial autonomy (2019)
?
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
27.532%
Cash flow / Revenue (2019)
?
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
2.145%
Repayment capacity (2019)
?
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
0.818
Asset age ratio (2019)
?
Asset age ratio
Definition
Measures the degree of wear of tangible assets.
Formula
Accumulated depreciation / Gross fixed assets x 100
Solvency indicators evolution SWISA EUROPA INTERNATIONAL
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2015
2016
2017
2018
2019
Debt ratio
51.091
45.45
32.838
24.5
34.033
Financial autonomy
27.133
21.346
31.727
27.75
27.532
Repayment capacity
0.512
1.088
0.432
0.199
0.818
Cash flow / Revenue
2.858%
1.449%
3.088%
7.041%
2.145%
Sector positioning
Debt ratio
34.032019
2017
2018
2019
Q1: 0.69
Med: 12.23
Q3: 44.62
Average
In 2019, the debt ratio of SWISA EUROPA INTERNATIONAL (34.03) 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
27.53%2019
2017
2018
2019
Q1: 5.41%
Med: 27.75%
Q3: 49.63%
Average-6 pts over 3 years
In 2019, the financial autonomy of SWISA EUROPA INTERNATIONAL (27.5%) 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
0.82 years2019
2017
2018
2019
Q1: 0.0 years
Med: 0.02 years
Q3: 0.76 years
Average+11 pts over 3 years
In 2019, the repayment capacity of SWISA EUROPA INTERNATIONAL (0.82) 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 117.62. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months.
Liquidity ratio (2019)
?
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
117.621
Interest coverage (2019)
?
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 SWISA EUROPA INTERNATIONAL
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2015
2016
2017
2018
2019
Liquidity ratio
119.424
115.006
145.892
140.262
117.621
Interest coverage
0.115
0.691
0.081
0.0
0.0
Sector positioning
Liquidity ratio
117.622019
2017
2018
2019
Q1: 135.61
Med: 186.59
Q3: 278.2
Watch-12 pts over 3 years
In 2019, the liquidity ratio of SWISA EUROPA INTERNATIONAL (117.62) ranks in the bottom 25% of the sector. This ratio measures the ability to cover short-term debt with current assets. A ratio below 1 may signal potential cash flow tensions.
Interest coverage
0.0x2019
2017
2018
2019
Q1: 0.0x
Med: 0.2x
Q3: 2.51x
Average-10 pts over 3 years
In 2019, the interest coverage of SWISA EUROPA INTERNATIONAL (0.0x) 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: 35 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 25 days. The company must finance 10 days of gap between collections and payments. Inventory turnover is 12 days (= Average inventory / Cost of goods x 360). Fast turnover, sign of good inventory management. Overall, WCR represents 36 days of revenue, i.e. 23 k€ to permanently finance. Over 2015-2019, WCR increased by +542%, requiring additional financing.
Operating WCR (2019)
?
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
23 079 €
Customer credit (2019)
?
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
35 j
Supplier credit (2019)
?
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
25 j
Inventory turnover (2019)
?
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
12 j
WCR in days of revenue (2019)
?
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
36 j
WCR and payment terms evolution SWISA EUROPA INTERNATIONAL
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2015
2016
2017
2018
2019
Operating WCR
3 594 €
3 783 €
16 061 €
11 980 €
23 079 €
Inventory turnover (days)
2
19
0
21
12
Customer payment term (days)
11
6
19
26
35
Supplier payment term (days)
7
14
23
13
25
Positioning of SWISA EUROPA INTERNATIONAL in its sector
Comparison with sector Travaux de plâtrerie
Valuation estimate
Indicative estimate only : the number of comparable transactions in this sector is limited (46 transactions).
This range of 8 791€ to 38 031€ is provided for information purposes only and requires in-depth analysis to be confirmed.
Estimated enterprise value2019
Indicative
8k€20k€38k€
20 130 €Range: 8 791€ - 38 031€
NAF 4 année 2019
Aggregated at NAF sub-class level
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 46 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 (Travaux de plâtrerie)
Compare SWISA EUROPA INTERNATIONAL with other companies in the same sector:
Frequently asked questions about SWISA EUROPA INTERNATIONAL
What is the revenue of SWISA EUROPA INTERNATIONAL ?
The revenue of SWISA EUROPA INTERNATIONAL in 2019 is 233 k€.
Is SWISA EUROPA INTERNATIONAL profitable?
Yes, SWISA EUROPA INTERNATIONAL generated a net profit of 862€ in 2019.
Where is the headquarters of SWISA EUROPA INTERNATIONAL ?
The headquarters of SWISA EUROPA INTERNATIONAL is located in LA ROCHELLE (17000), in the department Charente-Maritime.
Where to find the tax return of SWISA EUROPA INTERNATIONAL ?
The tax return of SWISA EUROPA INTERNATIONAL 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 SWISA EUROPA INTERNATIONAL operate?
SWISA EUROPA INTERNATIONAL operates in the sector Travaux de plâtrerie (NAF code 43.31Z). 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