Employees: 01 (2023.0)Legal category: SCA (commandite par actions)Size: ETICreation date: 2017-05-01 (9 years)Status: ActiveBusiness sector: Activités des agences de travail temporaire Location: LILLE (59800), Nord
ABALONE TT LILLE : revenue, balance sheet and financial ratios
ABALONE TT LILLE is a French company
founded 9 years ago,
specialized in the sector Activités des agences de travail temporaire .
Based in LILLE (59800),
this company of category ETI
shows in 2024 a revenue of 2.4 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - ABALONE TT LILLE (SIREN 829280205)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
Revenue
2 379 713 €
2 249 756 €
1 568 355 €
1 677 328 €
874 296 €
845 843 €
305 527 €
172 030 €
Net income
19 964 €
59 788 €
-1 814 €
827 €
-3 968 €
865 €
-56 596 €
897 €
EBITDA
-7 238 €
58 333 €
-7 254 €
2 753 €
-56 935 €
-55 229 €
-118 930 €
-111 262 €
Net margin
0.8%
2.7%
-0.1%
0.0%
-0.5%
0.1%
-18.5%
0.5%
Revenue and income statement
In 2024, ABALONE TT LILLE achieves revenue of 2.4 M€. Over the period 2017-2024, the company shows strong growth with a CAGR (compound annual growth rate) of +45.5%. Vs 2023: +6%. After deducting consumption (0 €), gross margin stands at 2.4 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 -7 k€, representing -0.3% of revenue. Warning negative scissor effect: despite revenue change (+6%), EBITDA varies by -112%, reducing margin by 2.9 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 20 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
2 379 713 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
2 379 713 €
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
-7 238 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
44 321 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
19 964 €
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
-0.3%
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 18%. 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 20%. 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
17.914%
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
20.21%
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
-1.751%
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
-0.602
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
2017
2018
2019
2020
2021
2022
2023
2024
Debt ratio
0.322
115.794
152.676
96.64
80.758
33.11
20.072
17.914
Financial autonomy
56.186
24.866
18.023
14.672
12.977
14.776
17.377
20.21
Repayment capacity
0.111
-0.661
-2.909
-416.966
-0.02
-2.694
0.618
-0.602
Cash flow / Revenue
2.033%
-12.85%
-2.163%
-0.003%
-0.753%
-0.47%
1.729%
-1.751%
Sector positioning
Debt ratio
17.912024
2022
2023
2024
Q1: 0.0
Med: 2.73
Q3: 26.78
Average-5 pts over 3 years
In 2024, the debt ratio of ABALONE TT LILLE (17.91) 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
20.21%2024
2022
2023
2024
Q1: 11.73%
Med: 25.56%
Q3: 44.76%
Average+13 pts over 3 years
In 2024, the financial autonomy of ABALONE TT LILLE (20.2%) 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
-0.6 years2024
2022
2023
2024
Q1: 0.0 years
Med: 0.0 years
Q3: 0.27 years
Excellent
In 2024, the repayment capacity of ABALONE TT LILLE (-0.60) 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 124.19. 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
124.194
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
0.0
Liquidity indicators evolution ABALONE TT LILLE
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2017
2018
2019
2020
2021
2022
2023
2024
Liquidity ratio
176.431
127.269
130.95
112.675
109.344
116.404
120.069
124.194
Interest coverage
-0.218
-0.304
-3.386
-1.579
52.307
-3.488
3.259
0.0
Sector positioning
Liquidity ratio
124.192024
2022
2023
2024
Q1: 111.16
Med: 138.5
Q3: 192.32
Average+12 pts over 3 years
In 2024, the liquidity ratio of ABALONE TT LILLE (124.19) 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
0.0x2024
2022
2023
2024
Q1: -0.69x
Med: 0.0x
Q3: 1.34x
Good+25 pts over 3 years
In 2024, the interest coverage of ABALONE TT LILLE (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.
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: 72 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 65 days. The company must finance 7 days of gap between collections and payments. Overall, WCR represents 29 days of revenue, i.e. 192 k€ to permanently finance. Over 2017-2024, WCR increased by +92%, requiring additional financing.
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
191 591 €
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
72 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
65 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
29 j
WCR and payment terms evolution ABALONE TT LILLE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
99 779 €
128 838 €
175 808 €
144 950 €
154 197 €
103 449 €
171 296 €
191 591 €
Inventory turnover (days)
0
0
0
0
0
0
0
0
Customer payment term (days)
133
125
84
101
65
65
84
72
Supplier payment term (days)
108
82
90
107
94
89
62
65
Positioning of ABALONE TT LILLE 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 LILLE is estimated at
124 611 €
(range 93 625€ - 234 837€).
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
93k€124k€234k€
124 611 €Range: 93 625€ - 234 837€
NAF 5 all-time
Valuation detail by method
Ajustez les pondérations selon votre analyse
Revenue Multiple30%
2 379 713 €×0.08x
Estimation183 077 €
143 679€ - 327 293€
Net Income Multiple20%
19 964 €×1.8x
Estimation36 912 €
18 546€ - 96 155€
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 LILLE with other companies in the same sector:
The revenue of ABALONE TT LILLE in 2024 is 2.4 M€.
Is ABALONE TT LILLE profitable?
Yes, ABALONE TT LILLE generated a net profit of 20 k€ in 2024.
Where is the headquarters of ABALONE TT LILLE ?
The headquarters of ABALONE TT LILLE is located in LILLE (59800), in the department Nord.
Where to find the tax return of ABALONE TT LILLE ?
The tax return of ABALONE TT LILLE 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 LILLE operate?
ABALONE TT LILLE 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