Employees: NN (None)Legal category: SCA (commandite par actions)Size: PMECreation date: 1993-11-10 (32 years)Status: ActiveBusiness sector: Vente à distance sur catalogue spécialiséLocation: LE PERREUX-SUR-MARNE (94170), Val-de-Marne
A D H CONCEPT : revenue, balance sheet and financial ratios
A D H CONCEPT is a French company
founded 32 years ago,
specialized in the sector Vente à distance sur catalogue spécialisé.
Based in LE PERREUX-SUR-MARNE (94170),
this company of category PME
shows in 2023 a revenue of 1.5 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - A D H CONCEPT (SIREN 393175575)
Indicator
2024
2023
2021
2020
2019
2017
2016
2015
Revenue
N/C
1 502 442 €
977 786 €
953 400 €
956 875 €
872 424 €
872 867 €
875 309 €
Net income
70 306 €
2 624 026 €
138 294 €
205 262 €
349 110 €
99 645 €
172 596 €
175 700 €
EBITDA
N/C
605 425 €
462 593 €
447 836 €
359 063 €
299 152 €
401 218 €
417 219 €
Net margin
N/C
174.7%
14.1%
21.5%
36.5%
11.4%
19.8%
20.1%
Revenue and income statement
In 2024, A D H CONCEPT generates positive net income of 70 k€. Net income represents the final profit after all expenses (operating, financial, exceptional) and corporate tax. Change over 2015-2024: 176 k€ -> 70 k€.
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
70 306 €
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 129%. Debt level is high: negotiating margin with banks is reduced. Financial autonomy (= Equity / Total assets x 100) reaches 40%. The balance between equity and debt is satisfactory.
Debt ratio (2024)
?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low 50-100% : Moderate > 100% : High
129.347%
Financial autonomy (2024)
?
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
39.676%
Asset age ratio (2024)
?
Asset age ratio
Definition
Measures the degree of wear of tangible assets.
Formula
Accumulated depreciation / Gross fixed assets x 100
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2015
2016
2017
2019
2020
2021
2023
2024
Debt ratio
265.013
282.787
495.992
206.367
188.823
159.093
31.635
129.347
Financial autonomy
22.732
22.606
15.11
28.216
30.901
31.439
60.358
39.676
Repayment capacity
4.168
4.279
12.0
11.59
5.164
4.69
-9.683
None
Cash flow / Revenue
34.562%
33.953%
25.966%
18.185%
35.764%
28.597%
-5.836%
None%
Sector positioning
Debt ratio
129.352024
2021
2023
2024
Q1: 0.0
Med: 3.84
Q3: 53.12
Average
In 2024, the debt ratio of A D H CONCEPT (129.35) 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
39.68%2024
2021
2023
2024
Q1: 0.0%
Med: 20.06%
Q3: 53.53%
Good+12 pts over 3 years
In 2024, the financial autonomy of A D H CONCEPT (39.7%) 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
-9.68 years2023
2021
2023
Q1: -0.09 years
Med: 0.0 years
Q3: 0.36 years
Excellent-50 pts over 2 years
In 2023, the repayment capacity of A D H CONCEPT (-9.68) 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 100.75. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months.
Liquidity ratio (2024)
?
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
100.753
Liquidity indicators evolution A D H CONCEPT
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2015
2016
2017
2019
2020
2021
2023
2024
Liquidity ratio
27.306
82.729
747.841
157.75
246.638
69.109
289.964
100.753
Interest coverage
10.488
8.667
10.917
10.466
7.279
5.694
3.493
None
Sector positioning
Liquidity ratio
100.752024
2021
2023
2024
Q1: 109.05
Med: 201.82
Q3: 390.18
Average+8 pts over 3 years
In 2024, the liquidity ratio of A D H CONCEPT (100.75) 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
3.49x2023
2021
2023
Q1: 0.0x
Med: 0.0x
Q3: 0.15x
Excellent
In 2023, the interest coverage of A D H CONCEPT (3.5x) 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: 0 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 77 days. Excellent situation: suppliers finance 77 days of the operating cycle (retail model).
Operating WCR (2024)
?
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
0 €
Customer credit (2024)
?
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
0 j
Supplier credit (2024)
?
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
77 j
Inventory turnover (2024)
?
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 and payment terms evolution A D H CONCEPT
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2015
2016
2017
2019
2020
2021
2023
2024
Operating WCR
-169 337 €
-133 418 €
-88 935 €
-30 735 €
140 522 €
4 860 €
-386 263 €
0 €
Inventory turnover (days)
0
0
0
0
0
0
0
0
Customer payment term (days)
12
13
14
13
12
17
0
0
Supplier payment term (days)
71
29
78
46
28
82
59
77
Positioning of A D H CONCEPT in its sector
Comparison with sector Vente à distance sur catalogue spécialisé
Valuation estimate
Based on 121 transactions of similar company sales
(all years),
the value of A D H CONCEPT is estimated at
264 177 €
(range 86 189€ - 713 265€).
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 value2024
121 transactions
86k€264k€713k€
264 177 €Range: 86 189€ - 713 265€
NAF 5 all-time
Valuation method used
Net Income Multiple
70 306 €
×
3.8x
=264 178 €
Range: 86 189€ - 713 266€
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 121 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 (Vente à distance sur catalogue spécialisé)
Compare A D H CONCEPT with other companies in the same sector:
Yes, A D H CONCEPT generated a net profit of 70 k€ in 2024.
Where is the headquarters of A D H CONCEPT ?
The headquarters of A D H CONCEPT is located in LE PERREUX-SUR-MARNE (94170), in the department Val-de-Marne.
Where to find the tax return of A D H CONCEPT ?
The tax return of A D H CONCEPT 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 A D H CONCEPT operate?
A D H CONCEPT operates in the sector Vente à distance sur catalogue spécialisé (NAF code 47.91B). 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