Employees: NN (None)Legal category: Société à responsabilité limitée (sans autre indication)Size: PMECreation date: 2014-07-01 (11 years)Status: ActiveBusiness sector: Activités des sièges sociauxLocation: HAGUENAU (67500), Bas-Rhin
ZENTZ INVESTISSEMENTS : revenue, balance sheet and financial ratios
ZENTZ INVESTISSEMENTS is a French company
founded 11 years ago,
specialized in the sector Activités des sièges sociaux.
Based in HAGUENAU (67500),
this company of category PME
shows in 2021 a revenue of 851 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - ZENTZ INVESTISSEMENTS (SIREN 803858034)
Indicator
2021
2020
2019
2018
2017
2016
Revenue
851 460 €
850 760 €
855 075 €
1 072 843 €
1 099 084 €
168 000 €
Net income
600 790 €
560 498 €
811 653 €
463 107 €
1 437 720 €
880 196 €
EBITDA
77 913 €
3 773 €
-22 473 €
40 216 €
143 749 €
154 610 €
Net margin
70.6%
65.9%
94.9%
43.2%
130.8%
523.9%
Revenue and income statement
In 2021, ZENTZ INVESTISSEMENTS achieves revenue of 851 k€. Over the period 2016-2021, the company shows strong growth with a CAGR (compound annual growth rate) of +38.3%. Vs 2020: +0%. After deducting consumption (0 €), gross margin stands at 851 k€, i.e. a rate of 100%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches 78 k€, representing 9.2% of revenue. Positive scissor effect: EBITDA margin improves by +8.7 pts, sign of improved operational efficiency. This level of operating margin is satisfactory for the sector. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 601 k€, i.e. 70.6% 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
851 460 €
Gross margin (2021)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
851 460 €
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
77 913 €
EBIT (2021)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
77 917 €
Net income (2021)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
600 790 €
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
9.2%
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 2%. 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 73%. 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 0.3 years of cash flow to repay all financial debt. This short period demonstrates excellent debt sustainability. Cash flow represents 90.3% 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
2.367%
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
72.707%
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
90.296%
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
2016
2017
2018
2019
2020
2021
Debt ratio
66.938
39.943
21.364
11.171
6.445
2.367
Financial autonomy
52.915
66.192
74.338
74.894
69.605
72.707
Repayment capacity
3.532
1.69
3.229
0.999
0.933
0.262
Cash flow / Revenue
523.926%
130.811%
40.37%
96.214%
64.236%
90.296%
Sector positioning
Debt ratio
2.372021
2019
2020
2021
Q1: 0.58
Med: 25.91
Q3: 117.92
Good-8 pts over 3 years
In 2021, the debt ratio of ZENTZ INVESTISSEMENTS (2.37) 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
72.71%2021
2019
2020
2021
Q1: 18.96%
Med: 52.84%
Q3: 83.08%
Good
In 2021, the financial autonomy of ZENTZ INVESTISSEMENTS (72.7%) 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
0.26 years2021
2019
2020
2021
Q1: 0.0 years
Med: 0.41 years
Q3: 4.52 years
Good-11 pts over 3 years
In 2021, the repayment capacity of ZENTZ INVESTISSEMENTS (0.26) ranks below the median of the sector. This ratio indicates the number of years needed to repay debt with cash flow. This controlled position reflects prudent management.
Liquidity ratios
The liquidity ratio (= Current assets / Current liabilities) stands at 147.45. 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 267.1x. Operating income very largely covers interest expenses: high safety margin.
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
147.448
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
2016
2017
2018
2019
2020
2021
Liquidity ratio
15.929
87.664
135.574
153.832
138.407
147.448
Interest coverage
61.601
54.421
165.536
-1248.761
1030.347
267.079
Sector positioning
Liquidity ratio
147.452021
2019
2020
2021
Q1: 100.27
Med: 320.17
Q3: 1357.57
Average
In 2021, the liquidity ratio of ZENTZ INVESTISSEMENTS (147.45) 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
267.08x2021
2019
2020
2021
Q1: -27.49x
Med: 0.0x
Q3: 3.0x
Excellent+50 pts over 3 years
In 2021, the interest coverage of ZENTZ INVESTISSEMENTS (267.1x) 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: 49 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 169 days. Excellent situation: suppliers finance 120 days of the operating cycle (retail model). WCR is negative (-1150 days): operations structurally generate cash. Notable WCR improvement over the period (-188%), 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
-2 719 699 €
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
49 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
169 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
0 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
-1150 j
WCR and payment terms evolution ZENTZ INVESTISSEMENTS
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
Operating WCR
-944 575 €
-271 518 €
-593 057 €
-1 484 521 €
-2 447 756 €
-2 719 699 €
Inventory turnover (days)
0
0
0
0
0
0
Customer payment term (days)
30
36
0
0
52
49
Supplier payment term (days)
657
78
9
141
223
169
Positioning of ZENTZ INVESTISSEMENTS in its sector
Comparison with sector Activités des sièges sociaux
Valuation estimate
Based on 65 transactions of similar company sales
in 2021,
the value of ZENTZ INVESTISSEMENTS is estimated at
918 668 €
(range 427 057€ - 1 870 232€).
With an EBITDA of 77 913€, the sector multiple of 4.6x is applied.
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 value2021
65 tx
427k€918k€1870k€
918 668 €Range: 427 057€ - 1 870 232€
NAF 5 année 2021
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
77 913 €×4.6x
Estimation355 078 €
193 362€ - 786 735€
Revenue Multiple30%
851 460 €×0.46x
Estimation389 651 €
121 906€ - 686 120€
Net Income Multiple20%
600 790 €×5.2x
Estimation3 121 168 €
1 469 023€ - 6 355 145€
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 65 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 sièges sociaux)
Compare ZENTZ INVESTISSEMENTS with other companies in the same sector:
Frequently asked questions about ZENTZ INVESTISSEMENTS
What is the revenue of ZENTZ INVESTISSEMENTS ?
The revenue of ZENTZ INVESTISSEMENTS in 2021 is 851 k€.
Is ZENTZ INVESTISSEMENTS profitable?
Yes, ZENTZ INVESTISSEMENTS generated a net profit of 601 k€ in 2021.
Where is the headquarters of ZENTZ INVESTISSEMENTS ?
The headquarters of ZENTZ INVESTISSEMENTS is located in HAGUENAU (67500), in the department Bas-Rhin.
Where to find the tax return of ZENTZ INVESTISSEMENTS ?
The tax return of ZENTZ INVESTISSEMENTS 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 ZENTZ INVESTISSEMENTS operate?
ZENTZ INVESTISSEMENTS operates in the sector Activités des sièges sociaux (NAF code 70.10Z). 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