Employees: NN (None)Legal category: SCA (commandite par actions)Size: PMECreation date: 2021-09-21 (4 years)Status: ActiveBusiness sector: Promotion immobilière de bureauxLocation: PARIS (75008), Paris
ABLIS DEVELOPPEMENT : revenue, balance sheet and financial ratios
ABLIS DEVELOPPEMENT is a French company
founded 4 years ago,
specialized in the sector Promotion immobilière de bureaux.
Based in PARIS (75008),
this company of category PME
shows in 2024 a revenue of 26.3 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - ABLIS DEVELOPPEMENT (SIREN 904024452)
Indicator
2024
2023
2022
2021
Revenue
26 298 753 €
33 700 699 €
66 955 766 €
888 460 €
Net income
360 794 €
215 998 €
641 €
2 559 €
EBITDA
469 101 €
276 148 €
24 663 €
3 482 €
Net margin
1.4%
0.6%
0.0%
0.3%
Revenue and income statement
In 2024, ABLIS DEVELOPPEMENT achieves revenue of 26.3 M€. Over the period 2021-2024, the company shows strong growth with a CAGR (compound annual growth rate) of +209.3%. Significant drop of -22% vs 2023. After deducting consumption (9 k€), gross margin stands at 26.3 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 469 k€, representing 1.8% of revenue. The operating margin remains fragile, requiring cost vigilance. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 361 k€, i.e. 1.4% 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
26 298 753 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
26 289 483 €
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
469 101 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
469 099 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
360 794 €
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
1.8%
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 0%. 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 9%. Low autonomy: the company heavily depends on external financing (banks, suppliers). Cash flow represents 1.4% of revenue. Cash flow measures resources generated by operations, available for investment and debt repayment.
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
0.0%
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
9.239%
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
1.372%
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
0.0
Solvency indicators evolution ABLIS DEVELOPPEMENT
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2021
2022
2023
2024
Debt ratio
0.015
0.0
0.002
0.0
Financial autonomy
0.527
0.826
4.555
9.239
Repayment capacity
0.002
0.0
0.0
0.0
Cash flow / Revenue
0.288%
0.001%
0.641%
1.372%
Sector positioning
Debt ratio
0.02024
2022
2023
2024
Q1: 0.0
Med: 7.52
Q3: 142.95
Excellent
In 2024, the debt ratio of ABLIS DEVELOPPEMENT (0.00) ranks in the bottom 25% of the sector, which is positive. This ratio measures the weight of debt relative to equity. A low ratio indicates a solid financial structure with little dependence on creditors.
Financial autonomy
9.24%2024
2022
2023
2024
Q1: 1.07%
Med: 24.45%
Q3: 50.25%
Average+9 pts over 3 years
In 2024, the financial autonomy of ABLIS DEVELOPPEMENT (9.2%) 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
0.0 years2024
2022
2023
2024
Q1: -1.9 years
Med: 0.0 years
Q3: 1.08 years
Good
In 2024, the repayment capacity of ABLIS DEVELOPPEMENT (0.00) 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.
Liquidity ratios
The liquidity ratio (= Current assets / Current liabilities) stands at 110.18. 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
110.179
Interest coverage (2024)
?
Interest coverage
Definition
Ability to cover interest charges with operating income.
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2021
2022
2023
2024
Liquidity ratio
89.797
100.832
450.499
110.179
Interest coverage
0.0
0.0
0.0
0.0
Sector positioning
Liquidity ratio
110.182024
2022
2023
2024
Q1: 135.39
Med: 249.61
Q3: 897.68
Watch
In 2024, the liquidity ratio of ABLIS DEVELOPPEMENT (110.18) 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
0.0x2024
2022
2023
2024
Q1: -11.99x
Med: 0.0x
Q3: 3.76x
Good
In 2024, the interest coverage of ABLIS DEVELOPPEMENT (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: 44 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 59 days. Favorable situation: supplier credit is longer than customer credit by 15 days. Overall, WCR represents 52 days of revenue, i.e. 3.8 M€ to permanently finance. Over 2021-2024, WCR increased by +23%, 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
3 769 926 €
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
44 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
52 j
WCR and payment terms evolution ABLIS DEVELOPPEMENT
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2021
2022
2023
2024
Operating WCR
3 056 773 €
3 058 539 €
-201 193 €
3 769 926 €
Inventory turnover (days)
1053
0
0
0
Customer payment term (days)
0
14
0
44
Supplier payment term (days)
451
16
0
59
Positioning of ABLIS DEVELOPPEMENT in its sector
Comparison with sector Promotion immobilière de bureaux
Valuation estimate
Based on 80 transactions of similar company sales
(all years),
the value of ABLIS DEVELOPPEMENT is estimated at
2 612 017 €
(range 943 515€ - 6 610 547€).
With an EBITDA of 469 101€, the sector multiple of 1.0x is applied.
The price/revenue ratio is 0.28x
(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 value2024
80 tx
943k€2612k€6610k€
2 612 017 €Range: 943 515€ - 6 610 547€
NAF 5 all-time
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
469 101 €×1.0x
Estimation470 680 €
194 367€ - 1 431 548€
Revenue Multiple30%
26 298 753 €×0.28x
Estimation7 357 373 €
2 645 630€ - 18 095 025€
Net Income Multiple20%
360 794 €×2.3x
Estimation847 326 €
263 214€ - 2 331 330€
How is this estimate calculated?
This estimate is based on the analysis of 80 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 (Promotion immobilière de bureaux)
Compare ABLIS DEVELOPPEMENT with other companies in the same sector:
Frequently asked questions about ABLIS DEVELOPPEMENT
What is the revenue of ABLIS DEVELOPPEMENT ?
The revenue of ABLIS DEVELOPPEMENT in 2024 is 26.3 M€.
Is ABLIS DEVELOPPEMENT profitable?
Yes, ABLIS DEVELOPPEMENT generated a net profit of 361 k€ in 2024.
Where is the headquarters of ABLIS DEVELOPPEMENT ?
The headquarters of ABLIS DEVELOPPEMENT is located in PARIS (75008), in the department Paris.
Where to find the tax return of ABLIS DEVELOPPEMENT ?
The tax return of ABLIS DEVELOPPEMENT 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 ABLIS DEVELOPPEMENT operate?
ABLIS DEVELOPPEMENT operates in the sector Promotion immobilière de bureaux (NAF code 41.10B). 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