Employees: 41 (2023.0)Legal category: SCA (commandite par actions)Size: ETICreation date: 1954-01-01 (72 years)Status: ActiveBusiness sector: Nettoyage courant des bâtimentsLocation: PARIS (75020), Paris
UTILE ET AGREABLE : revenue, balance sheet and financial ratios
UTILE ET AGREABLE is a French company
founded 72 years ago,
specialized in the sector Nettoyage courant des bâtiments.
Based in PARIS (75020),
this company of category ETI
shows in 2024 a revenue of 27.8 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - UTILE ET AGREABLE (SIREN 542005236)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
27 769 777 €
24 967 833 €
22 913 575 €
23 551 848 €
22 795 819 €
21 500 867 €
19 913 326 €
17 441 969 €
15 947 880 €
Net income
651 039 €
658 883 €
573 942 €
417 206 €
224 221 €
306 863 €
882 111 €
858 640 €
777 478 €
EBITDA
899 973 €
1 311 377 €
1 270 318 €
981 610 €
476 593 €
749 946 €
1 241 109 €
1 016 926 €
952 412 €
Net margin
2.3%
2.6%
2.5%
1.8%
1.0%
1.4%
4.4%
4.9%
4.9%
Revenue and income statement
In 2024, UTILE ET AGREABLE achieves revenue of 27.8 M€. Over the period 2016-2024, the company shows strong growth with a CAGR (compound annual growth rate) of +7.2%. Vs 2023, growth of +11% (25.0 M€ -> 27.8 M€). After deducting consumption (361 k€), gross margin stands at 27.4 M€, i.e. a rate of 99%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches 900 k€, representing 3.2% of revenue. Warning negative scissor effect: despite revenue change (+11%), EBITDA varies by -31%, reducing margin by 2.0 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 651 k€, i.e. 2.3% of revenue. This profit can be retained or distributed to shareholders.
Revenue (2024)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
27 769 777 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
27 408 682 €
EBITDA (2024)
?
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
899 973 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
1 299 719 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
651 039 €
EBITDA margin (2024)
?
EBITDA margin
Definition
Measures the company's operating profitability.
Formula
(EBE / CA) x 100
Interpretation
> 10% : Good profitability 5-10% : Average < 5% : Low
3.2%
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 0%. 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 44%. 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 0.0 years of cash flow to repay all financial debt. This short period demonstrates excellent debt sustainability. Cash flow represents 1.1% of revenue. Cash flow measures resources generated by operations, available for investment and debt repayment.
Debt ratio (2024)
?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low 50-100% : Moderate > 100% : High
0.106%
Financial autonomy (2024)
?
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
43.867%
Cash flow / Revenue (2024)
?
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
1.055%
Repayment capacity (2024)
?
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
0.019
Asset age ratio (2024)
?
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
2016
2017
2018
2019
2020
2021
2022
2023
2024
Debt ratio
11.222
21.908
17.007
17.263
16.41
11.314
4.415
1.998
0.106
Financial autonomy
47.246
44.458
44.961
40.582
33.309
36.884
41.913
43.781
43.867
Repayment capacity
0.552
1.004
0.797
1.784
1.832
1.03
0.245
0.115
0.019
Cash flow / Revenue
5.164%
5.459%
4.976%
1.961%
1.631%
2.116%
3.756%
3.493%
1.055%
Sector positioning
Debt ratio
0.112024
2022
2023
2024
Q1: 0.0
Med: 9.64
Q3: 46.81
Good-8 pts over 3 years
In 2024, the debt ratio of UTILE ET AGREABLE (0.11) 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
43.87%2024
2022
2023
2024
Q1: 7.62%
Med: 29.57%
Q3: 51.09%
Good
In 2024, the financial autonomy of UTILE ET AGREABLE (43.9%) ranks above the median of the sector. This ratio represents the share of equity in total financing. This comfortable position offers an appreciable safety margin.
Repayment capacity
0.02 years2024
2022
2023
2024
Q1: 0.0 years
Med: 0.0 years
Q3: 0.78 years
Average
In 2024, the repayment capacity of UTILE ET AGREABLE (0.02) 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 127.53. 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 1.7x. Coverage is limited: any activity downturn would jeopardize interest payments.
Liquidity ratio (2024)
?
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
127.534
Interest coverage (2024)
?
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
1.696
Liquidity indicators evolution UTILE ET AGREABLE
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Liquidity ratio
142.715
145.896
143.054
131.174
119.649
124.041
0.0
130.27
127.534
Interest coverage
1.457
2.385
1.418
1.727
1.906
0.656
0.244
0.129
1.696
Sector positioning
Liquidity ratio
127.532024
2022
2023
2024
Q1: 112.03
Med: 158.61
Q3: 240.18
Average+13 pts over 3 years
In 2024, the liquidity ratio of UTILE ET AGREABLE (127.53) ranks below the median of the sector. This ratio measures the ability to cover short-term debt with current assets. An improvement would strengthen the competitive position.
Interest coverage
1.7x2024
2022
2023
2024
Q1: 0.0x
Med: 0.0x
Q3: 1.79x
Good+20 pts over 3 years
In 2024, the interest coverage of UTILE ET AGREABLE (1.7x) 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: 61 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 29 days. The gap of 32 days means the company finances its customers for over a month before being paid relative to supplier payments. This weighs on cash flow. Inventory turnover is 1 days (= Average inventory / Cost of goods x 360). Fast turnover, sign of good inventory management. WCR is negative (-3 days): operations structurally generate cash. Notable WCR improvement over the period (-131%), freeing up cash.
Operating WCR (2024)
?
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
-227 712 €
Customer credit (2024)
?
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
61 j
Supplier credit (2024)
?
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
29 j
Inventory turnover (2024)
?
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
1 j
WCR in days of revenue (2024)
?
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
-3 j
WCR and payment terms evolution UTILE ET AGREABLE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
729 297 €
480 003 €
872 005 €
570 633 €
1 538 718 €
733 169 €
-5 087 730 €
383 007 €
-227 712 €
Inventory turnover (days)
1
1
0
1
0
1
0
0
1
Customer payment term (days)
68
57
68
71
84
73
0
81
61
Supplier payment term (days)
32
45
52
81
145
91
89
31
29
Positioning of UTILE ET AGREABLE in its sector
Comparison with sector Nettoyage courant des bâtiments
Valuation estimate
Indicative estimate only : the number of comparable transactions in this sector is limited (29 transactions).
This range of 2 424 951€ to 7 484 870€ is provided for information purposes only and requires in-depth analysis to be confirmed.
Estimated enterprise value2024
Indicative
2424k€4430k€7484k€
4 430 434 €Range: 2 424 951€ - 7 484 870€
NAF 5 année 2024
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 29 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 (Nettoyage courant des bâtiments)
Compare UTILE ET AGREABLE with other companies in the same sector:
Frequently asked questions about UTILE ET AGREABLE
What is the revenue of UTILE ET AGREABLE ?
The revenue of UTILE ET AGREABLE in 2024 is 27.8 M€.
Is UTILE ET AGREABLE profitable?
Yes, UTILE ET AGREABLE generated a net profit of 651 k€ in 2024.
Where is the headquarters of UTILE ET AGREABLE ?
The headquarters of UTILE ET AGREABLE is located in PARIS (75020), in the department Paris.
Where to find the tax return of UTILE ET AGREABLE ?
The tax return of UTILE ET AGREABLE 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 UTILE ET AGREABLE operate?
UTILE ET AGREABLE operates in the sector Nettoyage courant des bâtiments (NAF code 81.21Z). 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