Employees: 03 (2023.0)Legal category: SCA (commandite par actions)Size: PMECreation date: 2017-06-05 (8 years)Status: ActiveBusiness sector: Activités des centres de culture physiqueLocation: CESSY (01170), Ain
AD SERVICES : revenue, balance sheet and financial ratios
AD SERVICES is a French company
founded 8 years ago,
specialized in the sector Activités des centres de culture physique.
Based in CESSY (01170),
this company of category PME
shows in 2023 a revenue of 959 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
In 2025, AD SERVICES generates positive net income of 51 k€. Net income represents the final profit after all expenses (operating, financial, exceptional) and corporate tax.
Net income (2025)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
50 977 €
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 15%. 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 57%. This high autonomy means the company finances most of its assets through equity, a sign of strength.
Debt ratio (2025)
?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low 50-100% : Moderate > 100% : High
14.587%
Financial autonomy (2025)
?
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
56.823%
Asset age ratio (2025)
?
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
2018
2019
2020
2023
2024
2025
Debt ratio
-3816.236
827.972
547.68
88.911
40.735
14.587
Financial autonomy
-2.442
9.316
13.374
42.837
51.578
56.823
Repayment capacity
-24.22
4.112
None
1.164
None
None
Cash flow / Revenue
-26.314%
20.76%
None%
19.17%
None%
None%
Sector positioning
Debt ratio
14.592025
2023
2024
2025
Q1: 2.29
Med: 31.88
Q3: 142.06
Good-26 pts over 3 years
In 2025, the debt ratio of AD SERVICES (14.59) 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
56.82%2025
2023
2024
2025
Q1: 2.52%
Med: 32.76%
Q3: 55.13%
Excellent+7 pts over 3 years
In 2025, the financial autonomy of AD SERVICES (56.8%) 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
1.16 years2023
2023
Q1: 0.0 years
Med: 1.02 years
Q3: 2.61 years
Average
In 2023, the repayment capacity of AD SERVICES (1.16) ranks above the median of the sector. This ratio indicates the number of years needed to repay debt with cash flow. A reduction effort could improve financial strength.
Liquidity ratios
The liquidity ratio (= Current assets / Current liabilities) stands at 84.22. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months.
Liquidity ratio (2025)
?
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
84.219
Liquidity indicators evolution AD SERVICES
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2018
2019
2020
2023
2024
2025
Liquidity ratio
91.787
198.643
263.886
44.322
86.257
84.219
Interest coverage
-16.581
9.483
None
1.821
None
None
Sector positioning
Liquidity ratio
84.222025
2023
2024
2025
Q1: 82.62
Med: 219.01
Q3: 374.19
Average
In 2025, the liquidity ratio of AD SERVICES (84.22) 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
1.82x2023
2023
Q1: 0.0x
Med: 1.0x
Q3: 4.76x
Good
In 2023, the interest coverage of AD SERVICES (1.8x) 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.
Operating WCR (2025)
?
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 (2025)
?
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 (2025)
?
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
0 j
Inventory turnover (2025)
?
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 AD SERVICES
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2018
2019
2020
2023
2024
2025
Operating WCR
62 389 €
-49 972 €
0 €
-27 790 €
0 €
0 €
Inventory turnover (days)
0
2
0
1
0
0
Customer payment term (days)
0
0
0
0
0
0
Supplier payment term (days)
149
34
0
28
0
0
Positioning of AD SERVICES in its sector
Comparison with sector Activités des centres de culture physique
Valuation estimate
Based on 57 transactions of similar company sales
(all years),
the value of AD SERVICES is estimated at
309 063 €
(range 148 481€ - 682 867€).
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 value2025
57 tx
148k€309k€682k€
309 063 €Range: 148 481€ - 682 867€
NAF 5 all-time
Valuation method used
Net Income Multiple
50 977 €
×
6.1x
=309 064 €
Range: 148 482€ - 682 867€
Only this financial indicator is available for this company.
How is this estimate calculated?
This estimate is based on the analysis of 57 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 centres de culture physique)
Compare AD SERVICES with other companies in the same sector:
Yes, AD SERVICES generated a net profit of 51 k€ in 2025.
Where is the headquarters of AD SERVICES ?
The headquarters of AD SERVICES is located in CESSY (01170), in the department Ain.
Where to find the tax return of AD SERVICES ?
The tax return of AD SERVICES 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 AD SERVICES operate?
AD SERVICES operates in the sector Activités des centres de culture physique (NAF code 93.13Z). 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