Employees: 11 (2023.0)Legal category: SCA (commandite par actions)Size: PMECreation date: 2007-09-15 (18 years)Status: ActiveBusiness sector: Activités d'architecture Location: PARIS (75006), Paris
AFFINE DESIGN-ARCHITECTURE : revenue, balance sheet and financial ratios
AFFINE DESIGN-ARCHITECTURE is a French company
founded 18 years ago,
specialized in the sector Activités d'architecture .
Based in PARIS (75006),
this company of category PME
shows in 2024 a revenue of 2.7 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - AFFINE DESIGN-ARCHITECTURE (SIREN 504647694)
Indicator
2024
2022
2021
2020
2019
2018
2017
2016
Revenue
2 701 633 €
1 008 536 €
1 923 544 €
3 101 101 €
1 621 965 €
2 591 823 €
4 115 471 €
3 862 008 €
Net income
291 404 €
464 884 €
-629 845 €
463 849 €
206 511 €
23 802 €
268 043 €
380 631 €
EBITDA
423 119 €
-546 607 €
-532 780 €
666 324 €
250 650 €
-12 650 €
386 651 €
576 974 €
Net margin
10.8%
46.1%
-32.7%
15.0%
12.7%
0.9%
6.5%
9.9%
Revenue and income statement
In 2024, AFFINE DESIGN-ARCHITECTURE achieves revenue of 2.7 M€. Activity remains stable over the period (CAGR: -4.4%). Vs 2022, growth of +168% (1.0 M€ -> 2.7 M€). After deducting consumption (0 €), gross margin stands at 2.7 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 423 k€, representing 15.7% of revenue. Positive scissor effect: EBITDA margin improves by +69.9 pts, sign of improved operational efficiency. This high EBITDA margin provides strong self-financing capacity and resilience to uncertainties. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 291 k€, i.e. 10.8% 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
2 701 633 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
2 701 633 €
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
423 119 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
386 506 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
291 404 €
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
15.7%
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 5%. 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 48%. This high autonomy means the company finances most of its assets through equity, a sign of strength. Debt repayment capacity (= Financial debt / Cash flow) indicates it would take 0.4 years of cash flow to repay all financial debt. This short period demonstrates excellent debt sustainability. Cash flow represents 11.1% 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
5.255%
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
48.314%
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
11.058%
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
0.364
Asset age ratio (2024)
?
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
2016
2017
2018
2019
2020
2021
2022
2024
Debt ratio
0.0
7.218
0.061
4.22
0.669
23.995
19.387
5.255
Financial autonomy
60.628
27.159
30.6
33.147
34.934
24.597
40.622
48.314
Repayment capacity
0.0
0.0
0.0
0.322
0.0
-0.557
-0.409
0.364
Cash flow / Revenue
10.569%
6.641%
0.916%
11.781%
15.321%
-27.959%
-72.696%
11.058%
Sector positioning
Debt ratio
5.252024
2021
2022
2024
Q1: 0.8
Med: 13.23
Q3: 46.49
Good-19 pts over 3 years
In 2024, the debt ratio of AFFINE DESIGN-ARCHITECTURE (5.25) 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
48.31%2024
2021
2022
2024
Q1: 19.87%
Med: 47.77%
Q3: 67.82%
Good+19 pts over 3 years
In 2024, the financial autonomy of AFFINE DESIGN-ARCHITECTURE (48.3%) 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
0.36 years2024
2021
2022
2024
Q1: 0.0 years
Med: 0.02 years
Q3: 1.15 years
Average+33 pts over 3 years
In 2024, the repayment capacity of AFFINE DESIGN-ARCHITECTURE (0.36) 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 87.63. 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 0.1x. Danger: operating income does not cover interest charges, unsustainable situation.
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
87.629
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
2016
2017
2018
2019
2020
2021
2022
2024
Liquidity ratio
435.939
133.637
140.197
64.266
84.26
75.535
81.562
87.629
Interest coverage
0.0
0.0
0.0
0.0
0.0
0.0
-0.137
0.115
Sector positioning
Liquidity ratio
87.632024
2021
2022
2024
Q1: 169.57
Med: 265.68
Q3: 434.99
Watch
In 2024, the liquidity ratio of AFFINE DESIGN-ARCHITECTURE (87.63) 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
0.12x2024
2021
2022
2024
Q1: 0.0x
Med: 0.0x
Q3: 1.16x
Good+28 pts over 3 years
In 2024, the interest coverage of AFFINE DESIGN-ARCHITECTURE (0.1x) 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: 150 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 438 days. Excellent situation: suppliers finance 288 days of the operating cycle (retail model). Overall, WCR represents 90 days of revenue, i.e. 677 k€ to permanently finance. Notable WCR improvement over the period (-88%), freeing up cash.
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
677 326 €
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
150 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
438 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
90 j
WCR and payment terms evolution AFFINE DESIGN-ARCHITECTURE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2024
Operating WCR
5 824 758 €
2 605 587 €
2 363 717 €
1 168 561 €
1 426 041 €
2 090 277 €
643 910 €
677 326 €
Inventory turnover (days)
0
0
0
0
0
0
0
0
Customer payment term (days)
511
220
443
204
152
216
380
150
Supplier payment term (days)
15
184
598
1210
984
802
967
438
Positioning of AFFINE DESIGN-ARCHITECTURE in its sector
Comparison with sector Activités d'architecture
Valuation estimate
Indicative estimate only : the number of comparable transactions in this sector is limited (22 transactions).
This range of 470 906€ to 988 232€ is provided for information purposes only and requires in-depth analysis to be confirmed.
Estimated enterprise value2024
Indicative
470k€596k€988k€
596 346 €Range: 470 906€ - 988 232€
NAF 5 all-time
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 22 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 d'architecture )
Compare AFFINE DESIGN-ARCHITECTURE with other companies in the same sector:
Frequently asked questions about AFFINE DESIGN-ARCHITECTURE
What is the revenue of AFFINE DESIGN-ARCHITECTURE ?
The revenue of AFFINE DESIGN-ARCHITECTURE in 2024 is 2.7 M€.
Is AFFINE DESIGN-ARCHITECTURE profitable?
Yes, AFFINE DESIGN-ARCHITECTURE generated a net profit of 291 k€ in 2024.
Where is the headquarters of AFFINE DESIGN-ARCHITECTURE ?
The headquarters of AFFINE DESIGN-ARCHITECTURE is located in PARIS (75006), in the department Paris.
Where to find the tax return of AFFINE DESIGN-ARCHITECTURE ?
The tax return of AFFINE DESIGN-ARCHITECTURE 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 AFFINE DESIGN-ARCHITECTURE operate?
AFFINE DESIGN-ARCHITECTURE operates in the sector Activités d'architecture (NAF code 71.11Z). 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