Employees: NN (None)Legal category: SCA (commandite par actions)Size: GECreation date: 2018-11-20 (7 years)Status: ActiveBusiness sector: Télécommunications filairesLocation: COURBEVOIE (92400), Hauts-de-Seine
AGGLO LA ROCHELLE THD : revenue, balance sheet and financial ratios
AGGLO LA ROCHELLE THD is a French company
founded 7 years ago,
specialized in the sector Télécommunications filaires.
Based in COURBEVOIE (92400),
this company of category GE
shows in 2024 a revenue of 1.1 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - AGGLO LA ROCHELLE THD (SIREN 844198796)
Indicator
2024
2023
2022
2021
2020
2019
2018
Revenue
1 101 515 €
1 186 152 €
716 146 €
834 094 €
300 535 €
15 079 €
N/C
Net income
-116 586 €
66 602 €
-480 697 €
-176 886 €
-806 395 €
-463 833 €
0 €
EBITDA
561 997 €
708 479 €
254 270 €
451 237 €
-117 435 €
-225 019 €
N/C
Net margin
-10.6%
5.6%
-67.1%
-21.2%
-268.3%
-3076.0%
N/C
Revenue and income statement
In 2024, AGGLO LA ROCHELLE THD achieves revenue of 1.1 M€. Over the period 2019-2024, the company shows strong growth with a CAGR (compound annual growth rate) of +135.9%. Slight decline of -7% vs 2023. After deducting consumption (0 €), gross margin stands at 1.1 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 562 k€, representing 51.0% of revenue. Warning negative scissor effect: despite revenue change (-7%), EBITDA varies by -21%, reducing margin by 8.7 pts. This reflects costs rising faster than revenue. This high EBITDA margin provides strong self-financing capacity and resilience to uncertainties. Net income is negative at -117 k€ (-10.6% 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
1 101 515 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
1 101 515 €
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
561 997 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
-21 095 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
-116 586 €
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
51.0%
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 -1537%. 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 -4%. Low autonomy: the company heavily depends on external financing (banks, suppliers). Debt repayment capacity (= Financial debt / Cash flow) indicates it would take 22.3 years of cash flow to repay all financial debt. Beyond 7 years, banks generally consider credit risk as high. Cash flow represents 32.9% 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
-1536.501%
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
-4.475%
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
32.869%
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
22.308
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 AGGLO LA ROCHELLE THD
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2018
2019
2020
2021
2022
2023
2024
Debt ratio
0.0
13824.757
-40426.5
-3130.711
-1600.775
-2664.926
-1536.501
Financial autonomy
100.0
0.344
-0.18
-2.309
-4.837
-2.471
-4.475
Repayment capacity
None
-12.556
-16.74
60.486
-87.149
15.489
22.308
Cash flow / Revenue
None%
-2640.958%
-159.019%
15.857%
-12.818%
43.543%
32.869%
Sector positioning
Debt ratio
-1536.52024
2022
2023
2024
Q1: 0.0
Med: 6.02
Q3: 70.57
Excellent
In 2024, the debt ratio of AGGLO LA ROCHELLE THD (-1536.50) 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
-4.47%2024
2022
2023
2024
Q1: 2.18%
Med: 26.5%
Q3: 54.46%
Watch
In 2024, the financial autonomy of AGGLO LA ROCHELLE THD (-4.5%) ranks in the bottom 25% of the sector. This ratio represents the share of equity in total financing. Low autonomy may limit investment capacity and increase vulnerability.
Repayment capacity
22.31 years2024
2022
2023
2024
Q1: 0.0 years
Med: 0.04 years
Q3: 2.12 years
Average+51 pts over 3 years
In 2024, the repayment capacity of AGGLO LA ROCHELLE THD (22.31) 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 613.60. 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 77.7x. 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
613.6
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
77.686
Liquidity indicators evolution AGGLO LA ROCHELLE THD
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2018
2019
2020
2021
2022
2023
2024
Liquidity ratio
None
119.916
255.714
253.925
370.965
438.235
613.6
Interest coverage
None
-84.804
-306.954
79.904
142.403
54.595
77.686
Sector positioning
Liquidity ratio
613.62024
2022
2023
2024
Q1: 107.05
Med: 176.23
Q3: 300.98
Excellent
In 2024, the liquidity ratio of AGGLO LA ROCHELLE THD (613.60) 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
77.69x2024
2022
2023
2024
Q1: 0.0x
Med: 0.32x
Q3: 11.77x
Excellent
In 2024, the interest coverage of AGGLO LA ROCHELLE THD (77.7x) 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: 80 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 300 days. Excellent situation: suppliers finance 220 days of the operating cycle (retail model). Overall, WCR represents 1040 days of revenue, i.e. 3.2 M€ to permanently finance.
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
3 181 175 €
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
80 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
300 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
1040 j
WCR and payment terms evolution AGGLO LA ROCHELLE THD
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2018
2019
2020
2021
2022
2023
2024
Operating WCR
0 €
1 431 655 €
3 939 614 €
3 228 403 €
3 044 093 €
3 107 813 €
3 181 175 €
Inventory turnover (days)
0
0
0
0
0
0
0
Customer payment term (days)
0
2716
1076
593
114
267
80
Supplier payment term (days)
0
551
525
403
311
268
300
Positioning of AGGLO LA ROCHELLE THD in its sector
Comparison with sector Télécommunications filaires
Valuation estimate
Based on 125 transactions of similar company sales
(all years),
the value of AGGLO LA ROCHELLE THD is estimated at
303 005 €
(range 235 705€ - 374 651€).
The price/revenue ratio is 0.28x
(conservative valuation).
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.
Estimated enterprise value2024
125 transactions
235k€303k€374k€
303 005 €Range: 235 705€ - 374 651€
NAF 5 all-time
Valuation method used
Revenue Multiple
1 101 515 €
×
0.28x
=303 005 €
Range: 235 705€ - 374 651€
Only this financial indicator is available for this company.
How is this estimate calculated?
This estimate is based on the analysis of 125 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 (Télécommunications filaires)
Compare AGGLO LA ROCHELLE THD with other companies in the same sector:
Frequently asked questions about AGGLO LA ROCHELLE THD
What is the revenue of AGGLO LA ROCHELLE THD ?
The revenue of AGGLO LA ROCHELLE THD in 2024 is 1.1 M€.
Is AGGLO LA ROCHELLE THD profitable?
AGGLO LA ROCHELLE THD recorded a net loss in 2024.
Where is the headquarters of AGGLO LA ROCHELLE THD ?
The headquarters of AGGLO LA ROCHELLE THD is located in COURBEVOIE (92400), in the department Hauts-de-Seine.
Where to find the tax return of AGGLO LA ROCHELLE THD ?
The tax return of AGGLO LA ROCHELLE THD 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 AGGLO LA ROCHELLE THD operate?
AGGLO LA ROCHELLE THD operates in the sector Télécommunications filaires (NAF code 61.10Z). 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