Mitarbeiter: NN (None)Rechtsform: Société à responsabilité limitée (sans autre indication)Größe: PMEGründungsdatum: 2004-04-01 (22 Jahre)Status: AktivBranche: Activités des sociétés holdingStandort: NOUVOITOU (35410), Ille-et-Vilaine
SARL ALIAMUS : revenue, balance sheet and financial ratios
SARL ALIAMUS is a French company
founded 22 years ago,
specialized in the sector Activités des sociétés holding.
Based in NOUVOITOU (35410),
this company of category PME
shows in 2023 a revenue of 104 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
In 2023, SARL ALIAMUS achieves revenue of 104 k€. Revenue is declining over the period 2017-2023 (CAGR: -8.8%). Significant drop of -51% vs 2022. After deducting consumption (0 €), gross margin stands at 104 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 -129 k€, representing -123.8% of revenue. Warning negative scissor effect: despite revenue change (-51%), EBITDA varies by -360%, reducing margin by 110.7 pts. This reflects costs rising faster than revenue. Negative EBITDA means operations do not cover current expenses: concerning situation. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 160 k€, i.e. 153.5% of revenue. This profit can be retained or distributed to shareholders.
Umsatz (2023)
?
Umsatz
Definition
Gesamtbetrag der Verkäufe von Waren und Dienstleistungen des Unternehmens.
Formel
Warenverkäufe + Verkaufte Produktion
104 442 €
Bruttomarge (2023)
?
Bruttomarge
Definition
Differenz zwischen Umsatz und Wareneinsatz.
Formel
Umsatz - Wareneinsatz
104 442 €
EBITDA (2023)
?
EBITDA (Betriebsergebnis vor Abschreibungen)
Definition
Ressource générée par l'activité courante, avant amortissements et charges financières.
Formel
Wertschöpfung - Personalkosten - Steuern
Interpretation
Positiv = rentable Tätigkeit
-129 325 €
EBIT (2023)
?
EBIT (Betriebsergebnis)
Definition
Betriebsergebnis, einschließlich Abschreibungen und Rückstellungen.
Formel
EBITDA - Abschreibungen und Rückstellungen + Auflösungen
-129 730 €
Nettoergebnis (2023)
?
Nettoergebnis
Definition
Bénéfice ou perte après toutes les charges, y compris impôts et éléments exceptionnels.
Le compte de résultat détaillé n'est pas disponible pour cette entreprise (liasse simplifiée ou données confidentielles).
Évolution graphique
Anzeigen :
Visualisierung erstellt mit numbers.finance Sources : INPI & BCE - Anpassungen : Ministère de l'Économie
Aktiva
Chargement des données...
Poste
Brutto
Abschr.
Netto
%
Entwicklung
Données de bilan actif non disponibles pour cette entreprise
Passiva
Chargement des données...
Poste
Jahr
%
Entwicklung
Données de bilan passif non disponibles pour cette entreprise
Solvenz- und Verschuldungskennzahlen
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 96%. This high autonomy means the company finances most of its assets through equity, a sign of strength.
Verschuldungsgrad (2023)
?
Verschuldungsgrad
Definition
Misst das Verhältnis von Schulden zu Eigenkapital.
Formel
(Finanzschulden / Eigenkapital) x 100
Interpretation
< 50% : Faible 50-100% : Moderat > 100% : Hoch
1.976%
Finanzielle Autonomie (2023)
?
Finanzielle Autonomie
Definition
Anteil des Eigenkapitals an der Gesamtfinanzierung.
Visualisierung erstellt mit numbers.finance Sources : INPI & BCE - Anpassungen : Ministère de l'Économie
Kennzahl
2017
2018
2019
2020
2021
2022
2023
Verschuldungsgrad
12.214
14.435
9.548
6.073
0.365
8.494
1.976
Finanzielle Autonomie
83.387
83.438
88.038
88.81
83.544
85.591
96.125
Rückzahlungsfähigkeit
11.544
8.491
2.28
0.989
0.122
1.352
-0.234
Cashflow / Umsatz
4.34%
6.625%
16.269%
23.803%
11.212%
24.024%
-79.097%
Positionnement sectoriel
Debt ratio
1.982023
2021
2022
2023
Q1: 0.03
Méd: 10.87
Q3: 70.22
Good
In 2023, the debt ratio of SARL ALIAMUS (1.98) 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
96.12%2023
2021
2022
2023
Q1: 17.2%
Méd: 61.39%
Q3: 90.77%
Excellent+5 pts über 3 Jahre
In 2023, the financial autonomy of SARL ALIAMUS (96.1%) ranks in the top 25% of the sector. This ratio represents the share of equity in total financing. High autonomy reflects financial independence and ability to absorb shocks.
Repayment capacity
-0.23 years2023
2021
2022
2023
Q1: 0.0 years
Méd: 0.09 years
Q3: 3.23 years
Excellent-25 pts über 3 Jahre
In 2023, the repayment capacity of SARL ALIAMUS (-0.23) 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.
Liquiditätskennzahlen
The liquidity ratio (= Current assets / Current liabilities) stands at 4015.69. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months.
Liquiditätsquote (2023)
?
Liquiditätsquote
Definition
Fähigkeit, kurzfristige Schulden mit dem Umlaufvermögen zu decken.
Formel
Umlaufvermögen / Kurzfristige Verbindlichkeiten
Interpretation
> 1.5 : Sehr gut 1-1.5 : Angemessen < 1 : Risque de liquidité
4015.694
Zinsdeckung (2023)
?
Zinsdeckung
Definition
Fähigkeit, Zinsaufwendungen mit dem Betriebsergebnis zu decken.
Entwicklung der Liquiditätskennzahlen SARL ALIAMUS
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Kennzahl
2017
2018
2019
2020
2021
2022
2023
Liquiditätsquote
218.347
269.011
323.496
227.72
109.404
167.818
4015.694
Zinsdeckung
31.39
76.296
22.843
458.266
5.524
-0.537
-0.012
Positionnement sectoriel
Liquidity ratio
4015.692023
2021
2022
2023
Q1: 126.86
Méd: 619.0
Q3: 3548.33
Excellent+50 pts über 3 Jahre
In 2023, the liquidity ratio of SARL ALIAMUS (4015.69) 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
-0.01x2023
2021
2022
2023
Q1: -65.31x
Méd: 0.0x
Q3: 0.0x
Good-25 pts über 3 Jahre
In 2023, the interest coverage of SARL ALIAMUS (-0.0x) 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.
Umlaufvermögensbedarf und Zahlungsfristen
Working capital requirement (WCR) measures the cash timing gap between customer collections and supplier/inventory payments. Average customer payment term: 2 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 32 days. Favorable situation: supplier credit is longer than customer credit by 30 days. Overall, WCR represents 255 days of revenue, i.e. 74 k€ to permanently finance.
Operatives Working Capital (2023)
?
Operatives Working Capital
Definition
Besoin de financement généré par le cycle d'exploitation (stocks + créances - dettes fournisseurs).
(Lieferantenverbindlichkeiten / Einkäufe inkl. MwSt.) x 360
Interpretation
Je länger die Frist, desto besser für die Liquidität
32 j
Lagerumschlag (2023)
?
Lagerumschlag (Tage)
Definition
Durchschnittliche Lagerdauer für Waren oder Materialien.
Formel
(Vorräte / Einkaufskosten) x 360
Interpretation
Je niedriger das Verhältnis, desto schneller der Umschlag
0 j
Working Capital in Umsatztagen (2023)
?
Working Capital in Umsatztagen
Definition
Drückt den Betriebskapitalbedarf in Umsatztagen aus.
Formel
(BFR exploitation / CA) x 360
Interpretation
Je weniger Tage, desto besser das Working Capital Management
255 j
Entwicklung des Working Capital und der Zahlungsfristen SARL ALIAMUS
Visualisierung erstellt mit numbers.finance Sources : INPI & BCE - Anpassungen : Ministère de l'Économie
Kennzahl
2017
2018
2019
2020
2021
2022
2023
BFR d'exploitation
72 902 €
69 852 €
75 965 €
64 373 €
-49 809 €
54 651 €
74 061 €
Lagerumschlag (Tage)
0
0
0
0
0
0
0
Crédit clients (jours)
30
22
41
62
2
2
2
Crédit fournisseurs (jours)
60
123
41
35
67
25
32
Positionnement de SARL ALIAMUS dans son secteur
Vergleich mit der Branche Activités des sociétés holding
Bewertungsschätzung
Based on 63 transactions of similar company sales
in 2023,
the value of SARL ALIAMUS is estimated at
613 072 €
(range 120 033€ - 932 139€).
The price/revenue ratio is 0.24x
(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 value2023
63 tx
120k€613k€932k€
613 072 €Range: 120 033€ - 932 139€
NAF 5 année 2023
Valuation detail by method
Ajustez les pondérations selon votre analyse
Revenue Multiple30%
104 442 €×0.24x
Estimation25 116 €
18 369€ - 74 592€
Net Income Multiple20%
160 274 €×9.3x
Estimation1 495 007 €
272 531€ - 2 218 462€
Bewertungsentwicklung
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 63 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 SARL ALIAMUS with other companies in the same sector:
Yes, SARL ALIAMUS generated a net profit of 160 k€ in 2023.
Where is the headquarters of SARL ALIAMUS ?
The headquarters of SARL ALIAMUS is located in NOUVOITOU (35410), in the department Ille-et-Vilaine.
Where to find the tax return of SARL ALIAMUS ?
The tax return of SARL ALIAMUS 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 SARL ALIAMUS operate?
SARL ALIAMUS 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
Drehen Sie Ihr Telefon ins Querformat, um das Diagramm anzuzeigen