Employees: NN (None)Legal category: SCA (commandite par actions)Size: ETICreation date: 1998-12-16 (27 years)Status: ActiveBusiness sector: Gestion de fondsLocation: ALFORTVILLE (94140), Val-de-Marne
ADI-GARDINER EMEA : revenue, balance sheet and financial ratios
ADI-GARDINER EMEA is a French company
founded 27 years ago,
specialized in the sector Gestion de fonds.
Based in ALFORTVILLE (94140),
this company of category ETI
shows in 2023 a revenue of 21.2 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - ADI-GARDINER EMEA (SIREN 421419755)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
N/C
21 241 987 €
417 737 €
123 205 €
41 331 €
24 316 €
951 006 €
1 481 293 €
553 998 €
Net income
36 499 780 €
-3 099 117 €
-44 660 388 €
-3 687 036 €
-1 367 253 €
-1 211 212 €
-9 286 994 €
-2 574 675 €
-22 670 828 €
EBITDA
-208 218 €
-2 797 614 €
261 083 €
-84 097 €
36 305 €
-182 731 €
797 684 €
1 302 763 €
320 859 €
Net margin
N/C
-14.6%
-10691.0%
-2992.6%
-3308.1%
-4981.1%
-976.5%
-173.8%
-4092.2%
Revenue and income statement
In 2024, ADI-GARDINER EMEA generates positive net income of 36.5 M€. Net income represents the final profit after all expenses (operating, financial, exceptional) and corporate tax.
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
-208 218 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
-223 963 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
36 499 780 €
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 435%. Critical situation: debt significantly exceeds equity, severely limiting borrowing capacity and exposing the company to default risk. Financial autonomy (= Equity / Total assets x 100) reaches 18%. Low autonomy: the company heavily depends on external financing (banks, suppliers). Debt repayment capacity (= Financial debt / Cash flow) indicates it would take 1.8 years of cash flow to repay all financial debt. This short period demonstrates excellent debt sustainability.
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
434.579%
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
17.611%
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
1.836
Solvency indicators evolution ADI-GARDINER EMEA
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Debt ratio
156.931
719.738
-234205.536
-14683.19
-6657.912
-5978.042
265.268
-135.233
434.579
Financial autonomy
38.419
8.469
-0.043
-0.677
-1.491
-1.68
26.607
-75.77
17.611
Repayment capacity
0.0
50.187
-1733.402
-51.243
150.455
806.68
-30.271
0.0
1.836
Cash flow / Revenue
67.172%
88.723%
-17.441%
-15719.51%
2892.129%
156.58%
-1160.122%
-15.067%
None%
Sector positioning
Debt ratio
434.582024
2022
2023
2024
Q1: 0.0
Med: 8.29
Q3: 92.98
Average
In 2024, the debt ratio of ADI-GARDINER EMEA (434.58) 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
17.61%2024
2022
2023
2024
Q1: 4.66%
Med: 48.47%
Q3: 87.35%
Average
In 2024, the financial autonomy of ADI-GARDINER EMEA (17.6%) 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
1.84 years2024
2022
2023
2024
Q1: -0.01 years
Med: 0.0 years
Q3: 3.01 years
Average+40 pts over 3 years
In 2024, the repayment capacity of ADI-GARDINER EMEA (1.84) 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 11012.40. 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
11012.399
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
-11297.075
Liquidity indicators evolution ADI-GARDINER EMEA
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
5.968
218.582
65247.255
2497.886
17424.667
49654.05
2752.783
53.812
11012.399
Interest coverage
7339.769
342.643
1015.768
-1956.711
14794.483
-5597.09
15587.321
-8.135
-11297.075
Sector positioning
Liquidity ratio
11012.42024
2022
2023
2024
Q1: 100.72
Med: 472.35
Q3: 3121.45
Excellent
In 2024, the liquidity ratio of ADI-GARDINER EMEA (11012.40) ranks in the top 25% of the sector. This ratio measures the ability to cover short-term debt with current assets. A ratio above 1 ensures comfortable coverage of short-term maturities.
Interest coverage
-11297.08x2024
2022
2023
2024
Q1: -71.24x
Med: 0.0x
Q3: 0.0x
Average-50 pts over 3 years
In 2024, the interest coverage of ADI-GARDINER EMEA (-11297.1x) 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: 0 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 242 days. Excellent situation: suppliers finance 242 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
242 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 ADI-GARDINER EMEA
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
1 205 333 €
-30 032 416 €
147 535 219 €
18 792 566 €
10 923 702 €
16 298 619 €
6 970 105 €
4 998 452 €
0 €
Inventory turnover (days)
0
0
0
0
0
0
0
0
0
Customer payment term (days)
285
387
769
22670
3908
0
0
82
0
Supplier payment term (days)
26
27
350
1284
-3175
111
829
52
242
Positioning of ADI-GARDINER EMEA in its sector
Comparison with sector Gestion de fonds
Valuation estimate
Based on 62 transactions of similar company sales
in 2024,
the value of ADI-GARDINER EMEA is estimated at
269 779 223 €
(range 76 597 335€ - 534 461 406€).
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
62 tx
76597k€269779k€534461k€
269 779 223 €Range: 76 597 335€ - 534 461 406€
NAF 5 année 2024
Valuation method used
Net Income Multiple
36 499 780 €
×
7.4x
=269 779 223 €
Range: 76 597 335€ - 534 461 407€
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 62 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 (Gestion de fonds)
Compare ADI-GARDINER EMEA with other companies in the same sector:
Frequently asked questions about ADI-GARDINER EMEA
What is the revenue of ADI-GARDINER EMEA ?
The revenue of ADI-GARDINER EMEA in 2023 is 21.2 M€.
Is ADI-GARDINER EMEA profitable?
Yes, ADI-GARDINER EMEA generated a net profit of 36.5 M€ in 2024.
Where is the headquarters of ADI-GARDINER EMEA ?
The headquarters of ADI-GARDINER EMEA is located in ALFORTVILLE (94140), in the department Val-de-Marne.
Where to find the tax return of ADI-GARDINER EMEA ?
The tax return of ADI-GARDINER EMEA 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 ADI-GARDINER EMEA operate?
ADI-GARDINER EMEA operates in the sector Gestion de fonds (NAF code 66.30Z). 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