Employees: 21 (2023.0)Legal category: SCA (commandite par actions)Size: ETICreation date: 2004-11-18 (21 years)Status: ActiveBusiness sector: Fabrication de tapis et moquettesLocation: MORNAC (16600), Charente
ADLER PELZER FRANCE WEST : revenue, balance sheet and financial ratios
ADLER PELZER FRANCE WEST is a French company
founded 21 years ago,
specialized in the sector Fabrication de tapis et moquettes.
Based in MORNAC (16600),
this company of category ETI
shows in 2024 a revenue of 26.8 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - ADLER PELZER FRANCE WEST (SIREN 479510364)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
26 761 672 €
27 519 492 €
21 573 041 €
16 042 180 €
18 265 201 €
30 341 380 €
31 002 681 €
29 970 909 €
27 277 403 €
Net income
-295 259 €
-734 446 €
-718 927 €
-1 943 006 €
-1 401 773 €
658 678 €
528 604 €
729 795 €
857 556 €
EBITDA
572 505 €
425 841 €
191 235 €
-987 139 €
-524 768 €
2 284 264 €
1 547 943 €
1 366 945 €
1 156 475 €
Net margin
-1.1%
-2.7%
-3.3%
-12.1%
-7.7%
2.2%
1.7%
2.4%
3.1%
Revenue and income statement
In 2024, ADLER PELZER FRANCE WEST achieves revenue of 26.8 M€. Activity remains stable over the period (CAGR: -0.2%). Slight decline of -3% vs 2023. After deducting consumption (13.5 M€), gross margin stands at 13.3 M€, i.e. a rate of 50%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches 573 k€, representing 2.1% of revenue. The operating margin remains fragile, requiring cost vigilance. Net income is negative at -295 k€ (-1.1% of revenue), which will impact equity.
Revenue (2024)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
26 761 672 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
13 299 963 €
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
572 505 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
-201 239 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
-295 259 €
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
2.1%
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 32%. The balance between equity and debt is satisfactory. Cash flow represents 0.8% 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
32.5%
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
0.844%
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
Asset age ratio (2024)
?
Asset age ratio
Definition
Measures the degree of wear of tangible assets.
Formula
Accumulated depreciation / Gross fixed assets x 100
Solvency indicators evolution ADLER PELZER FRANCE WEST
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Debt ratio
1.028
0.259
1.042
0.0
0.0
0.0
0.0
0.0
0.0
Financial autonomy
34.769
33.32
33.022
36.111
29.583
55.396
35.848
22.477
32.5
Repayment capacity
0.105
0.009
0.031
0.0
0.0
0.0
0.0
0.0
0.0
Cash flow / Revenue
1.377%
4.29%
4.712%
6.94%
-4.133%
-7.374%
0.646%
-0.393%
0.844%
Sector positioning
Debt ratio
0.02024
2022
2023
2024
Q1: 7.05
Med: 31.26
Q3: 85.49
Excellent
In 2024, the debt ratio of ADLER PELZER FRANCE WEST (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
32.5%2024
2022
2023
2024
Q1: 12.84%
Med: 29.28%
Q3: 52.69%
Good+14 pts over 3 years
In 2024, the financial autonomy of ADLER PELZER FRANCE WEST (32.5%) 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
0.0 years2024
2022
2023
2024
Q1: -0.07 years
Med: 1.01 years
Q3: 1.95 years
Good
In 2024, the repayment capacity of ADLER PELZER FRANCE WEST (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 102.88. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months. The interest coverage ratio (= EBIT / Interest expenses) is 67.8x. Operating income very largely covers interest expenses: high safety margin.
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
102.876
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
67.797
Liquidity indicators evolution ADLER PELZER FRANCE WEST
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
94.653
87.821
80.704
82.949
72.62
113.674
102.697
98.845
102.876
Interest coverage
11.045
3.098
5.298
4.294
-18.097
-8.282
5.348
232.132
67.797
Sector positioning
Liquidity ratio
102.882024
2022
2023
2024
Q1: 114.82
Med: 198.32
Q3: 248.7
Watch
In 2024, the liquidity ratio of ADLER PELZER FRANCE WEST (102.88) 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
67.8x2024
2022
2023
2024
Q1: 0.3x
Med: 7.14x
Q3: 28.65x
Excellent+13 pts over 3 years
In 2024, the interest coverage of ADLER PELZER FRANCE WEST (67.8x) ranks in the top 25% of the sector. This ratio indicates how many times operating income covers interest expenses. High coverage means financial charges weigh little on profitability.
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: 48 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 95 days. Excellent situation: suppliers finance 47 days of the operating cycle (retail model). Inventory turnover is 36 days (= Average inventory / Cost of goods x 360). Fast turnover, sign of good inventory management. Overall, WCR represents 50 days of revenue, i.e. 3.7 M€ to permanently finance. Over 2016-2024, WCR increased by +25%, 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
3 688 026 €
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
48 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
95 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
36 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
50 j
WCR and payment terms evolution ADLER PELZER FRANCE WEST
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
2 958 234 €
3 479 623 €
1 518 511 €
637 169 €
-361 103 €
2 743 052 €
4 286 563 €
5 230 355 €
3 688 026 €
Inventory turnover (days)
34
33
36
32
44
56
52
37
36
Customer payment term (days)
49
54
41
38
56
48
68
73
48
Supplier payment term (days)
61
74
54
57
74
97
105
95
95
Positioning of ADLER PELZER FRANCE WEST in its sector
Comparison with sector Fabrication de tapis et moquettes
Valuation estimate
Indicative estimate only : the number of comparable transactions in this sector is limited (31 transactions).
This range of 1 176 024€ to 4 283 844€ is provided for information purposes only and requires in-depth analysis to be confirmed.
Estimated enterprise value2024
Indicative
1176k€1657k€4283k€
1 657 194 €Range: 1 176 024€ - 4 283 844€
NAF 4 all-time
Aggregated at NAF sub-class level
How is this estimate calculated?
This estimate is based on the analysis of 31 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 (Fabrication de tapis et moquettes)
Compare ADLER PELZER FRANCE WEST with other companies in the same sector:
Frequently asked questions about ADLER PELZER FRANCE WEST
What is the revenue of ADLER PELZER FRANCE WEST ?
The revenue of ADLER PELZER FRANCE WEST in 2024 is 26.8 M€.
Is ADLER PELZER FRANCE WEST profitable?
ADLER PELZER FRANCE WEST recorded a net loss in 2024.
Where is the headquarters of ADLER PELZER FRANCE WEST ?
The headquarters of ADLER PELZER FRANCE WEST is located in MORNAC (16600), in the department Charente.
Where to find the tax return of ADLER PELZER FRANCE WEST ?
The tax return of ADLER PELZER FRANCE WEST 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 ADLER PELZER FRANCE WEST operate?
ADLER PELZER FRANCE WEST operates in the sector Fabrication de tapis et moquettes (NAF code 13.93Z). 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