Employees: 01 (2023.0)Legal category: Société à responsabilité limitée (sans autre indication)Size: PMECreation date: 2013-12-10 (12 years)Status: ActiveBusiness sector: Gestion de fondsLocation: MARGAUX-CANTENAC (33460), Gironde
WUNUSHAN FRANCE HOLDING : revenue, balance sheet and financial ratios
WUNUSHAN FRANCE HOLDING is a French company
founded 12 years ago,
specialized in the sector Gestion de fonds.
Based in MARGAUX-CANTENAC (33460),
this company of category PME
shows in 2019 a revenue of 119 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - WUNUSHAN FRANCE HOLDING (SIREN 799008396)
Indicator
2019
2018
2016
Revenue
118 508 €
93 420 €
171 000 €
Net income
-60 478 €
7 909 €
-258 986 €
EBITDA
-19 766 €
-22 255 €
-166 969 €
Net margin
-51.0%
8.5%
-151.5%
Revenue and income statement
In 2019, WUNUSHAN FRANCE HOLDING achieves revenue of 119 k€. Revenue is declining over the period 2016-2019 (CAGR: -11.5%). Vs 2018, growth of +27% (93 k€ -> 119 k€). After deducting consumption (12 k€), gross margin stands at 106 k€, i.e. a rate of 90%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches -20 k€, representing -16.7% of revenue. Positive scissor effect: EBITDA margin improves by +7.1 pts, sign of improved operational efficiency. Negative EBITDA means operations do not cover current expenses: concerning situation. Net income is negative at -60 k€ (-51.0% of revenue), which will impact equity.
Revenue (2019)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
118 508 €
Gross margin (2019)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
106 088 €
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
-19 766 €
EBIT (2019)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
-15 188 €
Net income (2019)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
-60 478 €
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
-16.7%
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 2967%. Critical situation: debt significantly exceeds equity, severely limiting borrowing capacity and exposing the company to default risk. Financial autonomy (= Equity / Total assets x 100) reaches 3%. Low autonomy: the company heavily depends on external financing (banks, suppliers).
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
2966.85%
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
3.199%
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
-50.204%
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
-270.946
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 WUNUSHAN FRANCE HOLDING
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2018
2019
Debt ratio
998.057
2694.483
2966.85
Financial autonomy
9.019
3.559
3.199
Repayment capacity
-96.528
156.093
-270.946
Cash flow / Revenue
-97.661%
110.547%
-50.204%
Sector positioning
Debt ratio
2966.852019
2016
2018
2019
Q1: 0.01
Med: 14.09
Q3: 115.95
Average
In 2019, the debt ratio of WUNUSHAN FRANCE HOLDING (2966.85) 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
3.2%2019
2016
2018
2019
Q1: 13.5%
Med: 53.04%
Q3: 87.88%
Average
In 2019, the financial autonomy of WUNUSHAN FRANCE HOLDING (3.2%) 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
-270.95 years2019
2016
2018
2019
Q1: -0.13 years
Med: 0.0 years
Q3: 3.38 years
Excellent
In 2019, the repayment capacity of WUNUSHAN FRANCE HOLDING (-270.95) 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 2778.34. 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
2778.339
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
-756.648
Liquidity indicators evolution WUNUSHAN FRANCE HOLDING
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2018
2019
Liquidity ratio
5412.806
9806.176
2778.339
Interest coverage
0.0
0.0
-756.648
Sector positioning
Liquidity ratio
2778.342019
2016
2018
2019
Q1: 99.47
Med: 355.82
Q3: 1949.83
Excellent
In 2019, the liquidity ratio of WUNUSHAN FRANCE HOLDING (2778.34) 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
-756.65x2019
2016
2018
2019
Q1: -44.24x
Med: 0.0x
Q3: 0.0x
Average-25 pts over 3 years
In 2019, the interest coverage of WUNUSHAN FRANCE HOLDING (-756.6x) 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: 996 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 1594 days. Excellent situation: suppliers finance 598 days of the operating cycle (retail model). Overall, WCR represents 25353 days of revenue, i.e. 8.3 M€ to permanently finance.
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
8 345 907 €
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
996 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
1594 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
0 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
25353 j
WCR and payment terms evolution WUNUSHAN FRANCE HOLDING
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2018
2019
Operating WCR
8 907 004 €
8 195 971 €
8 345 907 €
Inventory turnover (days)
0
0
0
Customer payment term (days)
360
563
996
Supplier payment term (days)
60
116
1594
Positioning of WUNUSHAN FRANCE HOLDING in its sector
Comparison with sector Gestion de fonds
Valuation estimate
Based on 61 transactions of similar company sales
in 2019,
the value of WUNUSHAN FRANCE HOLDING is estimated at
54 108 €
(range 31 375€ - 77 914€).
The price/revenue ratio is 0.46x
(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 value2019
61 tx
31k€54k€77k€
54 108 €Range: 31 375€ - 77 914€
NAF 5 année 2019
Valuation method used
Revenue Multiple
118 508 €
×
0.46x
=54 109 €
Range: 31 375€ - 77 914€
Only this financial indicator is available for this company.
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 61 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 (Gestion de fonds)
Compare WUNUSHAN FRANCE HOLDING with other companies in the same sector:
Frequently asked questions about WUNUSHAN FRANCE HOLDING
What is the revenue of WUNUSHAN FRANCE HOLDING ?
The revenue of WUNUSHAN FRANCE HOLDING in 2019 is 119 k€.
Is WUNUSHAN FRANCE HOLDING profitable?
WUNUSHAN FRANCE HOLDING recorded a net loss in 2019.
Where is the headquarters of WUNUSHAN FRANCE HOLDING ?
The headquarters of WUNUSHAN FRANCE HOLDING is located in MARGAUX-CANTENAC (33460), in the department Gironde.
Where to find the tax return of WUNUSHAN FRANCE HOLDING ?
The tax return of WUNUSHAN FRANCE HOLDING 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 WUNUSHAN FRANCE HOLDING operate?
WUNUSHAN FRANCE HOLDING operates in the sector Gestion de fonds (NAF code 66.30Z). 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