Empleados: 01 (2023.0)Categoría jurídica: Société à responsabilité limitée (sans autre indication)Tamaño: PMEFecha de creación: 2011-01-25 (15 años)Estado: ActivaSector de actividad: Activités des sociétés holdingUbicación: BOIS-DE-HAYE (54840), Meurthe-et-Moselle
AUGUSTINE : revenue, balance sheet and financial ratios
AUGUSTINE is a French company
founded 15 years ago,
specialized in the sector Activités des sociétés holding.
Based in BOIS-DE-HAYE (54840),
this company of category PME
shows in 2024 a revenue of 468 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
In 2024, AUGUSTINE achieves revenue of 468 k€. Over the period 2017-2024, the company shows strong growth with a CAGR (compound annual growth rate) of +14.1%. Vs 2023: +8%. After deducting consumption (0 €), gross margin stands at 468 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 28 k€, representing 6.0% of revenue. Warning negative scissor effect: despite revenue change (+8%), EBITDA varies by -40%, reducing margin by 4.8 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 101 k€, i.e. 21.6% of revenue. This profit can be retained or distributed to shareholders.
Ingresos (2024)
?
Ingresos
Definición
Importe total de las ventas de bienes y servicios realizadas por la empresa.
Fórmula
Ventas de mercancías + Producción vendida
467 511 €
Margen bruto (2024)
?
Margen bruto
Definición
Diferencia entre los ingresos y el coste de las mercancías vendidas.
Fórmula
Ingresos - Compras consumidas
467 511 €
EBITDA (2024)
?
EBITDA (Excedente bruto de explotación)
Definición
Ressource générée par l'activité courante, avant amortissements et charges financières.
Fórmula
Valor añadido - Gastos de personal - Impuestos
Interpretación
Positivo = actividad rentable
28 203 €
EBIT (2024)
?
EBIT (Resultado de explotación)
Definición
Resultado operativo, incluyendo amortizaciones y provisiones.
Fórmula
EBITDA - Amortizaciones y provisiones + Reversiones
38 644 €
Resultado neto (2024)
?
Resultado neto
Definición
Bénéfice ou perte après toutes les charges, y compris impôts et éléments exceptionnels.
Fórmula
Resultado corriente + Resultado excepcional - Impuesto sobre beneficios
Le compte de résultat détaillé n'est pas disponible pour cette entreprise (liasse simplifiée ou données confidentielles).
Évolution graphique
Mostrar :
Visualización creada con numbers.finance Sources : INPI & BCE - Ajustes : Ministère de l'Économie
Activo
Chargement des données...
Poste
Bruto
Amort.
Neto
%
Evolución
Données de bilan actif non disponibles pour cette entreprise
Pasivo
Chargement des données...
Poste
Ejercicio
%
Evolución
Données de bilan passif non disponibles pour cette entreprise
Ratios de solvencia y endeudamiento
The debt ratio (= Financial debt / Equity x 100) stands at 4%. 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 88%. 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 0.5 years of cash flow to repay all financial debt. This short period demonstrates excellent debt sustainability. Cash flow represents 19.5% of revenue. Cash flow measures resources generated by operations, available for investment and debt repayment. This high level provides strong self-financing capacity.
Ratio de endeudamiento (2024)
?
Ratio de endeudamiento
Definición
Mide la proporción de deuda respecto a los fondos propios.
Fórmula
(Deuda financiera / Fondos propios) x 100
Interpretación
< 50% : Faible 50-100% : Moderado > 100% : Alto
3.706%
Autonomía financiera (2024)
?
Autonomía financiera
Definición
Porcentaje de fondos propios en la financiación total.
Visualización creada con numbers.finance Sources : INPI & BCE - Ajustes : Ministère de l'Économie
Indicador
2017
2019
2021
2022
2023
2024
Ratio de endeudamiento
34.082
53.309
29.775
24.935
6.115
3.706
Autonomía financiera
70.529
58.44
66.457
69.074
84.192
87.977
Capacidad de reembolso
16.544
1.709
1.079
1.262
0.396
0.493
Flujo de caja / Ingresos
3.976%
41.858%
61.313%
45.394%
40.365%
19.469%
Positionnement sectoriel
Debt ratio
3.712024
2022
2023
2024
Q1: 0.01
Méd: 8.77
Q3: 62.6
Good-19 pts durante 3 años
In 2024, the debt ratio of AUGUSTINE (3.71) 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
87.98%2024
2022
2023
2024
Q1: 15.71%
Méd: 62.26%
Q3: 91.3%
Good+16 pts durante 3 años
In 2024, the financial autonomy of AUGUSTINE (88.0%) 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
0.49 years2024
2022
2023
2024
Q1: 0.0 years
Méd: 0.09 years
Q3: 3.07 years
Average-6 pts durante 3 años
In 2024, the repayment capacity of AUGUSTINE (0.49) 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.
Ratios de liquidez
The liquidity ratio (= Current assets / Current liabilities) stands at 870.65. 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 3.4x. Financial charges are adequately covered by operations.
Ratio de liquidez (2024)
?
Ratio de liquidez
Definición
Capacidad para pagar las deudas a corto plazo con el activo circulante.
Fórmula
Activo circulante / Pasivo circulante
Interpretación
> 1.5 : Muy bueno 1-1.5 : Correcto < 1 : Risque de liquidité
870.648
Cobertura de intereses (2024)
?
Cobertura de intereses
Definición
Capacidad para cubrir los gastos financieros con el resultado de explotación.
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicador
2017
2019
2021
2022
2023
2024
Ratio de liquidez
805.339
625.093
558.157
584.727
721.123
870.648
Cobertura de intereses
0.0
0.0
0.336
1.256
12.005
3.354
Positionnement sectoriel
Liquidity ratio
870.652024
2022
2023
2024
Q1: 138.65
Méd: 681.09
Q3: 3914.52
Good
In 2024, the liquidity ratio of AUGUSTINE (870.65) 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
3.35x2024
2022
2023
2024
Q1: -74.77x
Méd: 0.0x
Q3: 0.0x
Excellent
In 2024, the interest coverage of AUGUSTINE (3.4x) 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.
Necesidad de fondo de rotación (NFR) y plazos de pago
Working capital requirement (WCR) measures the cash timing gap between customer collections and supplier/inventory payments. Average customer payment term: 119 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 49 days. The gap of 70 days means the company finances its customers for over a month before being paid relative to supplier payments. This weighs on cash flow. Overall, WCR represents 507 days of revenue, i.e. 659 k€ to permanently finance. Over 2017-2024, WCR increased by +753%, requiring additional financing.
NFR de explotación (2024)
?
NFR de explotación
Definición
Besoin de financement généré par le cycle d'exploitation (stocks + créances - dettes fournisseurs).
Fórmula
Stocks + Créances clients - Dettes fournisseurs
Interpretación
Negativo = tesorería liberada Positivo = necesidad de financiación
658 658 €
Crédito clientes (2024)
?
Crédito clientes (días)
Definición
Plazo medio de cobro a clientes.
Fórmula
(Cuentas por cobrar / Ingresos con IVA) x 360
Interpretación
< 45j : Bueno 45-60j : Medio > 60j : Largo
119 j
Crédito proveedores (2024)
?
Crédito proveedores (días)
Definición
Plazo medio de pago a proveedores.
Fórmula
(Cuentas por pagar / Compras con IVA) x 360
Interpretación
Cuanto más largo sea el plazo, mejor para la tesorería
49 j
Rotación de inventario (2024)
?
Rotación de inventario (días)
Definición
Duración media de almacenamiento de mercancías o materiales.
Fórmula
(Existencias / Coste de compra) x 360
Interpretación
Cuanto menor sea el ratio, más rápida es la rotación
0 j
NFR en días de ingresos (2024)
?
NFR en días de ingresos
Definición
Expresa el fondo de maniobra operativo en días de facturación.
Fórmula
(BFR exploitation / CA) x 360
Interpretación
Cuantos menos días, mejor gestión del capital circulante
507 j
Evolución del NFR y plazos AUGUSTINE
Visualización creada con numbers.finance Sources : INPI & BCE - Ajustes : Ministère de l'Économie
Indicador
2017
2019
2021
2022
2023
2024
BFR d'exploitation
77 228 €
438 792 €
599 505 €
705 072 €
763 958 €
658 658 €
Rotación de inventario (días)
0
0
0
0
0
0
Crédit clients (jours)
115
285
541
466
269
119
Crédit fournisseurs (jours)
79
35
18
16
20
49
Positionnement de AUGUSTINE dans son secteur
Comparación con el sector Activités des sociétés holding
Estimación de valoración
Based on 54 transactions of similar company sales
in 2024,
the value of AUGUSTINE is estimated at
180 265 €
(range 81 728€ - 366 570€).
With an EBITDA of 28 203€, the sector multiple of 4.8x is applied.
The price/revenue ratio is 0.59x
(in line with sector norms).
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 value2024
54 tx
81k€180k€366k€
180 265 €Range: 81 728€ - 366 570€
NAF 5 année 2024
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
28 203 €×4.8x
Estimation136 385 €
23 087€ - 235 032€
Revenue Multiple30%
467 511 €×0.59x
Estimation275 257 €
171 245€ - 327 229€
Net Income Multiple20%
101 015 €×1.5x
Estimation147 478 €
94 059€ - 754 427€
Evolución de la valoración
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 54 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 sociétés holding)
Compare AUGUSTINE with other companies in the same sector:
Yes, AUGUSTINE generated a net profit of 101 k€ in 2024.
Where is the headquarters of AUGUSTINE ?
The headquarters of AUGUSTINE is located in BOIS-DE-HAYE (54840), in the department Meurthe-et-Moselle.
Where to find the tax return of AUGUSTINE ?
The tax return of AUGUSTINE 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 AUGUSTINE operate?
AUGUSTINE operates in the sector Activités des sociétés holding (NAF code 64.20Z). See the 'Sector positioning' section above to compare the company with its competitors.
Item evolution
Gire su teléfono en modo horizontal para ver el gráfico