Employees: 03 (2023.0)Legal category: SCA (commandite par actions)Size: ETICreation date: 2012-11-26 (13 years)Status: ActiveBusiness sector: Activités des agences de travail temporaire Location: LE MANS (72000), Sarthe
ABALONE TT 72 : revenue, balance sheet and financial ratios
ABALONE TT 72 is a French company
founded 13 years ago,
specialized in the sector Activités des agences de travail temporaire .
Based in LE MANS (72000),
this company of category ETI
shows in 2024 a revenue of 3.4 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - ABALONE TT 72 (SIREN 789610326)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
3 395 271 €
5 706 801 €
6 132 604 €
6 055 602 €
4 790 667 €
6 481 863 €
6 896 065 €
6 867 752 €
6 472 696 €
Net income
26 104 €
186 489 €
192 813 €
172 705 €
131 097 €
198 227 €
366 606 €
382 988 €
345 354 €
EBITDA
-108 094 €
248 389 €
244 643 €
322 120 €
129 893 €
294 685 €
255 100 €
385 578 €
227 610 €
Net margin
0.8%
3.3%
3.1%
2.9%
2.7%
3.1%
5.3%
5.6%
5.3%
Revenue and income statement
In 2024, ABALONE TT 72 achieves revenue of 3.4 M€. Revenue is declining over the period 2016-2024 (CAGR: -7.7%). Significant drop of -41% vs 2023. After deducting consumption (0 €), gross margin stands at 3.4 M€, i.e. a rate of 100%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches -108 k€, representing -3.2% of revenue. Warning negative scissor effect: despite revenue change (-41%), EBITDA varies by -144%, reducing margin by 7.5 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 26 k€, i.e. 0.8% of revenue. This profit can be retained or distributed to shareholders.
Revenue (2024)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
3 395 271 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
3 395 271 €
EBITDA (2024)
?
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
-108 094 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
46 086 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
26 104 €
EBITDA margin (2024)
?
EBITDA margin
Definition
Measures the company's operating profitability.
Formula
(EBE / CA) x 100
Interpretation
> 10% : Good profitability 5-10% : Average < 5% : Low
-3.2%
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 8%. 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 26%. 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
7.63%
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
25.663%
Cash flow / Revenue (2024)
?
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
-3.416%
Repayment capacity (2024)
?
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
-0.216
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
2016
2017
2018
2019
2020
2021
2022
2023
2024
Debt ratio
0.858
7.956
4.29
0.999
1.891
0.989
0.93
0.509
7.63
Financial autonomy
34.318
35.445
41.922
42.354
37.564
27.78
34.681
33.977
25.663
Repayment capacity
0.008
0.001
0.004
0.075
0.061
0.045
0.047
0.033
-0.216
Cash flow / Revenue
0.743%
4.531%
2.276%
1.543%
1.961%
2.025%
2.092%
1.833%
-3.416%
Sector positioning
Debt ratio
7.632024
2022
2023
2024
Q1: 0.0
Med: 2.73
Q3: 26.78
Average+23 pts over 3 years
In 2024, the debt ratio of ABALONE TT 72 (7.63) 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
25.66%2024
2022
2023
2024
Q1: 11.73%
Med: 25.56%
Q3: 44.76%
Good-11 pts over 3 years
In 2024, the financial autonomy of ABALONE TT 72 (25.7%) 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
-0.22 years2024
2022
2023
2024
Q1: 0.0 years
Med: 0.0 years
Q3: 0.27 years
Excellent-28 pts over 3 years
In 2024, the repayment capacity of ABALONE TT 72 (-0.22) 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 116.67. 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
116.673
Interest coverage (2024)
?
Interest coverage
Definition
Ability to cover interest charges with operating income.
Formula
EBIT / Interest expenses
Interpretation
> 3 : Comfortable 1.5-3 : Acceptable < 1.5 : Risk
-1.086
Liquidity indicators evolution ABALONE TT 72
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Liquidity ratio
143.624
147.105
163.767
164.009
150.769
125.565
136.843
130.805
116.673
Interest coverage
1.411
1.475
2.388
2.317
4.411
1.519
1.427
0.197
-1.086
Sector positioning
Liquidity ratio
116.672024
2022
2023
2024
Q1: 111.16
Med: 138.5
Q3: 192.32
Average-11 pts over 3 years
In 2024, the liquidity ratio of ABALONE TT 72 (116.67) 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
-1.09x2024
2022
2023
2024
Q1: -0.69x
Med: 0.0x
Q3: 1.34x
Average-44 pts over 3 years
In 2024, the interest coverage of ABALONE TT 72 (-1.1x) ranks below the median of the sector. This ratio indicates how many times operating income covers interest expenses. An improvement would strengthen the competitive position.
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: 35 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 59 days. Favorable situation: supplier credit is longer than customer credit by 24 days. Overall, WCR represents 30 days of revenue, i.e. 288 k€ to permanently finance. Notable WCR improvement over the period (-67%), freeing up cash.
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
287 647 €
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
35 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
59 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 in days of revenue (2024)
?
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
30 j
WCR and payment terms evolution ABALONE TT 72
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
882 940 €
1 025 767 €
1 051 029 €
890 414 €
769 860 €
584 608 €
585 112 €
585 518 €
287 647 €
Inventory turnover (days)
0
0
0
0
0
0
0
0
0
Customer payment term (days)
51
50
45
36
47
47
36
39
35
Supplier payment term (days)
89
105
104
112
103
107
62
85
59
Positioning of ABALONE TT 72 in its sector
Comparison with sector Activités des agences de travail temporaire
Valuation estimate
Based on 135 transactions of similar company sales
(all years),
the value of ABALONE TT 72 is estimated at
176 029 €
(range 132 696€ - 330 471€).
The price/revenue ratio is 0.08x
(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.
Estimated enterprise value2024
135 transactions
132k€176k€330k€
176 029 €Range: 132 696€ - 330 471€
NAF 5 all-time
Valuation detail by method
Ajustez les pondérations selon votre analyse
Revenue Multiple30%
3 395 271 €×0.08x
Estimation261 207 €
204 995€ - 466 968€
Net Income Multiple20%
26 104 €×1.8x
Estimation48 264 €
24 250€ - 125 728€
How is this estimate calculated?
This estimate is based on the analysis of 135 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 agences de travail temporaire )
Compare ABALONE TT 72 with other companies in the same sector:
Yes, ABALONE TT 72 generated a net profit of 26 k€ in 2024.
Where is the headquarters of ABALONE TT 72 ?
The headquarters of ABALONE TT 72 is located in LE MANS (72000), in the department Sarthe.
Where to find the tax return of ABALONE TT 72 ?
The tax return of ABALONE TT 72 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 ABALONE TT 72 operate?
ABALONE TT 72 operates in the sector Activités des agences de travail temporaire (NAF code 78.20Z). 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