Employees: 01 (2023.0)Legal category: SCA (commandite par actions)Size: PMECreation date: 2012-01-16 (14 years)Status: ActiveBusiness sector: Activités des sociétés holdingLocation: PARIS (75008), Paris
ADOMLINGUA GROUPE : revenue, balance sheet and financial ratios
ADOMLINGUA GROUPE is a French company
founded 14 years ago,
specialized in the sector Activités des sociétés holding.
Based in PARIS (75008),
this company of category PME
shows in 2024 a revenue of 130 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - ADOMLINGUA GROUPE (SIREN 540043650)
Indicator
2024
2023
2021
2020
2019
2018
2017
2016
2015
2014
2013
Revenue
130 000 €
130 000 €
130 000 €
130 000 €
130 000 €
130 000 €
130 000 €
130 000 €
130 000 €
130 000 €
121 000 €
Net income
219 758 €
246 335 €
461 125 €
233 237 €
127 391 €
7 169 €
12 136 €
4 144 €
16 916 €
15 667 €
-171 €
EBITDA
4 415 €
4 434 €
3 383 €
5 657 €
10 732 €
9 960 €
16 878 €
19 592 €
19 442 €
17 967 €
-1 758 €
Net margin
169.0%
189.5%
354.7%
179.4%
98.0%
5.5%
9.3%
3.2%
13.0%
12.1%
-0.1%
Revenue and income statement
In 2024, ADOMLINGUA GROUPE achieves revenue of 130 k€. Revenue is growing positively over 11 years (CAGR: +0.7%). Slight decline of 0% vs 2023. After deducting consumption (0 €), gross margin stands at 130 k€, i.e. a rate of 100%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches 4 k€, representing 3.4% of revenue. The operating margin remains fragile, requiring cost vigilance. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 220 k€, i.e. 169.0% 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
130 000 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
130 000 €
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
4 415 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
4 411 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
219 758 €
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
3.4%
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 97%. This high autonomy means the company finances most of its assets through equity, a sign of strength. Cash flow represents 171.4% of revenue. Cash flow measures resources generated by operations, available for investment and debt repayment. This high level provides strong self-financing capacity.
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
97.398%
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
171.352%
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 ADOMLINGUA GROUPE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2013
2014
2015
2016
2017
2018
2019
2020
2021
2023
2024
Debt ratio
14.188
27.539
27.194
5.404
4.265
0.0
9.421
0.0
0.0
0.0
0.0
Financial autonomy
80.25
73.427
75.514
83.615
81.866
83.162
82.668
79.427
97.0
97.674
97.398
Repayment capacity
-28.27
9.921
9.188
6.15
2.1
0.0
0.486
0.0
0.0
0.0
0.0
Cash flow / Revenue
-2.276%
12.052%
13.012%
3.188%
9.335%
5.515%
97.993%
233.259%
347.019%
193.335%
171.352%
Sector positioning
Debt ratio
0.02024
2021
2023
2024
Q1: 0.01
Med: 8.77
Q3: 62.6
Excellent
In 2024, the debt ratio of ADOMLINGUA GROUPE (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
97.4%2024
2021
2023
2024
Q1: 15.71%
Med: 62.26%
Q3: 91.3%
Excellent
In 2024, the financial autonomy of ADOMLINGUA GROUPE (97.4%) 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
0.0 years2024
2021
2023
2024
Q1: 0.0 years
Med: 0.09 years
Q3: 3.07 years
Excellent
In 2024, the repayment capacity of ADOMLINGUA GROUPE (0.00) 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 2283.94. 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 68.0x. 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
2283.937
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
67.95
Liquidity indicators evolution ADOMLINGUA GROUPE
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2013
2014
2015
2016
2017
2018
2019
2020
2021
2023
2024
Liquidity ratio
321.33
550.274
815.953
224.314
215.136
185.55
388.757
276.029
1891.347
0.0
2283.937
Interest coverage
0.0
0.0
0.0
0.0
0.036
0.0
0.0
1237.405
6.74
112.765
67.95
Sector positioning
Liquidity ratio
2283.942024
2021
2023
2024
Q1: 138.65
Med: 681.09
Q3: 3914.52
Good-7 pts over 3 years
In 2024, the liquidity ratio of ADOMLINGUA GROUPE (2283.94) ranks above the median of the sector. This ratio measures the ability to cover short-term debt with current assets. This comfortable position offers an appreciable safety margin.
Interest coverage
67.95x2024
2021
2023
2024
Q1: -74.77x
Med: 0.0x
Q3: 0.0x
Excellent
In 2024, the interest coverage of ADOMLINGUA GROUPE (68.0x) 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: 0 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 187 days. Excellent situation: suppliers finance 187 days of the operating cycle (retail model). Overall, WCR represents 1223 days of revenue, i.e. 442 k€ to permanently finance. Over 2013-2024, WCR increased by +259%, 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
441 607 €
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
187 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
1223 j
WCR and payment terms evolution ADOMLINGUA GROUPE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2013
2014
2015
2016
2017
2018
2019
2020
2021
2023
2024
Operating WCR
122 966 €
203 340 €
239 382 €
117 084 €
106 727 €
98 348 €
135 873 €
217 125 €
435 919 €
-20 072 €
441 607 €
Inventory turnover (days)
0
0
0
0
0
0
0
0
0
0
0
Customer payment term (days)
359
360
360
360
385
358
22
0
0
0
0
Supplier payment term (days)
0
0
0
0
192
193
243
258
241
520
187
Positioning of ADOMLINGUA GROUPE in its sector
Comparison with sector Activités des sociétés holding
Valuation estimate
Based on 54 transactions of similar company sales
in 2024,
the value of ADOMLINGUA GROUPE is estimated at
97 804 €
(range 57 017€ - 373 944€).
With an EBITDA of 4 415€, the sector multiple of 4.8x is applied.
The price/revenue ratio is 0.59x
(in line with sector norms).
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
54 tx
57k€97k€373k€
97 804 €Range: 57 017€ - 373 944€
NAF 5 année 2024
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
4 415 €×4.8x
Estimation21 350 €
3 614€ - 36 793€
Revenue Multiple30%
130 000 €×0.59x
Estimation76 540 €
47 618€ - 90 992€
Net Income Multiple20%
219 758 €×1.5x
Estimation320 838 €
204 625€ - 1 641 254€
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 54 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 sociétés holding)
Compare ADOMLINGUA GROUPE with other companies in the same sector:
Frequently asked questions about ADOMLINGUA GROUPE
What is the revenue of ADOMLINGUA GROUPE ?
The revenue of ADOMLINGUA GROUPE in 2024 is 130 k€.
Is ADOMLINGUA GROUPE profitable?
Yes, ADOMLINGUA GROUPE generated a net profit of 220 k€ in 2024.
Where is the headquarters of ADOMLINGUA GROUPE ?
The headquarters of ADOMLINGUA GROUPE is located in PARIS (75008), in the department Paris.
Where to find the tax return of ADOMLINGUA GROUPE ?
The tax return of ADOMLINGUA GROUPE 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 ADOMLINGUA GROUPE operate?
ADOMLINGUA GROUPE operates in the sector Activités des sociétés holding (NAF code 64.20Z). 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