Empleados: NN (None)Categoría jurídica: Société à responsabilité limitée (sans autre indication)Tamaño: PMEFecha de creación: 2007-03-01 (19 años)Estado: ActivaSector de actividad: Réparation de produits électroniques grand publicUbicación: STRASBOURG (67100), Bas-Rhin
AZE TECHNIQUE : revenue, balance sheet and financial ratios
AZE TECHNIQUE is a French company
founded 19 years ago,
specialized in the sector Réparation de produits électroniques grand public.
Based in STRASBOURG (67100),
this company of category PME
shows in 2022 a revenue of 79 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
In 2022, AZE TECHNIQUE achieves revenue of 79 k€. Revenue is growing positively over 7 years (CAGR: +0.7%). Vs 2021, growth of +20% (65 k€ -> 79 k€). After deducting consumption (28 k€), gross margin stands at 50 k€, i.e. a rate of 64%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches 4 k€, representing 5.2% of revenue. Positive scissor effect: EBITDA margin improves by +5.6 pts, sign of improved operational efficiency. The operating margin remains fragile, requiring cost vigilance. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 1 k€, i.e. 1.4% of revenue. This profit can be retained or distributed to shareholders.
Ingresos (2022)
?
Ingresos
Definición
Importe total de las ventas de bienes y servicios realizadas por la empresa.
Fórmula
Ventas de mercancías + Producción vendida
78 551 €
Margen bruto (2022)
?
Margen bruto
Definición
Diferencia entre los ingresos y el coste de las mercancías vendidas.
Fórmula
Ingresos - Compras consumidas
50 389 €
EBITDA (2022)
?
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
4 049 €
EBIT (2022)
?
EBIT (Resultado de explotación)
Definición
Resultado operativo, incluyendo amortizaciones y provisiones.
Fórmula
EBITDA - Amortizaciones y provisiones + Reversiones
1 444 €
Resultado neto (2022)
?
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 42%. Debt remains under control: the company retains capacity to raise new debt if needed. Financial autonomy (= Equity / Total assets x 100) reaches 22%. The balance between equity and debt is satisfactory. 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 4.4% of revenue. Cash flow measures resources generated by operations, available for investment and debt repayment.
Ratio de endeudamiento (2022)
?
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
41.652%
Autonomía financiera (2022)
?
Autonomía financiera
Definición
Porcentaje de fondos propios en la financiación total.
Evolución de indicadores de solvencia AZE TECHNIQUE
Visualización creada con numbers.finance Sources : INPI & BCE - Ajustes : Ministère de l'Économie
Indicador
2016
2017
2018
2019
2020
2021
2022
Ratio de endeudamiento
0.138
0.0
0.183
10.192
11.57
5.613
41.652
Autonomía financiera
0.085
0.0
0.123
7.002
8.048
4.07
22.254
Capacidad de reembolso
0.01
0.0
0.015
0.0
-0.016
0.064
0.022
Flujo de caja / Ingresos
3.226%
2.664%
2.955%
2.088%
-3.332%
1.078%
4.418%
Positionnement sectoriel
Debt ratio
41.652022
2020
2021
2022
Q1: 0.01
Méd: 8.29
Q3: 45.86
Average+26 pts durante 3 años
In 2022, the debt ratio of AZE TECHNIQUE (41.65) 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
22.25%2022
2020
2021
2022
Q1: 18.91%
Méd: 45.03%
Q3: 65.47%
Average+5 pts durante 3 años
In 2022, the financial autonomy of AZE TECHNIQUE (22.2%) 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
0.02 years2022
2020
2021
2022
Q1: 0.0 years
Méd: 0.05 years
Q3: 1.89 years
Good+12 pts durante 3 años
In 2022, the repayment capacity of AZE TECHNIQUE (0.02) 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.
Ratios de liquidez
The liquidity ratio (= Current assets / Current liabilities) stands at 151.28. 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 8.1x. Operating income very largely covers interest expenses: high safety margin.
Ratio de liquidez (2022)
?
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
151.283
Cobertura de intereses (2022)
?
Cobertura de intereses
Definición
Capacidad para cubrir los gastos financieros con el resultado de explotación.
Evolución de indicadores de liquidez AZE TECHNIQUE
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicador
2016
2017
2018
2019
2020
2021
2022
Ratio de liquidez
193.641
247.001
267.741
294.786
306.998
330.904
151.283
Cobertura de intereses
9.391
8.333
7.543
11.662
-14.37
-115.444
8.076
Positionnement sectoriel
Liquidity ratio
151.282022
2020
2021
2022
Q1: 162.03
Méd: 249.76
Q3: 475.8
Watch-36 pts durante 3 años
In 2022, the liquidity ratio of AZE TECHNIQUE (151.28) 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
8.08x2022
2020
2021
2022
Q1: 0.0x
Méd: 0.0x
Q3: 1.37x
Excellent+54 pts durante 3 años
In 2022, the interest coverage of AZE TECHNIQUE (8.1x) 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.
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: 14 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 26 days. Favorable situation: supplier credit is longer than customer credit by 12 days. Inventory turnover is 14 days (= Average inventory / Cost of goods x 360). Fast turnover, sign of good inventory management. WCR is negative (-33 days): operations structurally generate cash. Notable WCR improvement over the period (-1262%), freeing up cash.
NFR de explotación (2022)
?
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
-7 153 €
Crédito clientes (2022)
?
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
14 j
Crédito proveedores (2022)
?
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
26 j
Rotación de inventario (2022)
?
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
14 j
NFR en días de ingresos (2022)
?
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
-33 j
Evolución del NFR y plazos AZE TECHNIQUE
Visualización creada con numbers.finance Sources : INPI & BCE - Ajustes : Ministère de l'Économie
Indicador
2016
2017
2018
2019
2020
2021
2022
BFR d'exploitation
-525 €
2 942 €
-489 €
2 376 €
2 243 €
1 946 €
-7 153 €
Rotación de inventario (días)
15
19
18
14
21
18
14
Crédit clients (jours)
31
25
14
27
26
21
14
Crédit fournisseurs (jours)
39
30
31
27
16
8
26
Positionnement de AZE TECHNIQUE dans son secteur
Comparación con el sector Réparation de produits électroniques grand public
Estimación de valoración
Based on 100 transactions of similar company sales
(all years),
the value of AZE TECHNIQUE is estimated at
24 739 €
(range 13 770€ - 38 937€).
With an EBITDA of 4 049€, the sector multiple of 5.6x is applied.
The price/revenue ratio is 0.53x
(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.
Estimated enterprise value2022
100 transactions
13k€24k€38k€
24 739 €Range: 13 770€ - 38 937€
NAF 4 all-time
Aggregated at NAF sub-class level
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
4 049 €×5.6x
Estimation22 648 €
10 831€ - 34 803€
Revenue Multiple30%
78 551 €×0.53x
Estimation41 772 €
26 422€ - 66 476€
Net Income Multiple20%
1 117 €×4.0x
Estimation4 417 €
2 141€ - 7 969€
How is this estimate calculated?
This estimate is based on the analysis of 100 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 (Réparation de produits électroniques grand public)
Compare AZE TECHNIQUE with other companies in the same sector:
Yes, AZE TECHNIQUE generated a net profit of 1 k€ in 2022.
Where is the headquarters of AZE TECHNIQUE ?
The headquarters of AZE TECHNIQUE is located in STRASBOURG (67100), in the department Bas-Rhin.
Where to find the tax return of AZE TECHNIQUE ?
The tax return of AZE TECHNIQUE 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 AZE TECHNIQUE operate?
AZE TECHNIQUE operates in the sector Réparation de produits électroniques grand public (NAF code 95.21Z). 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