Employees: 12 (2023.0)Legal category: Société à responsabilité limitée (sans autre indication)Size: PMECreation date: 2007-04-13 (19 years)Status: ActiveBusiness sector: Autres activités de nettoyage n.c.a.Location: BIACHE-SAINT-VAAST (62118), Pas-de-Calais
AGILICE SERVICES : revenue, balance sheet and financial ratios
AGILICE SERVICES is a French company
founded 19 years ago,
specialized in the sector Autres activités de nettoyage n.c.a..
Based in BIACHE-SAINT-VAAST (62118),
this company of category PME
shows in 2024 a revenue of 104 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - AGILICE SERVICES (SIREN 497499657)
Indicator
2024
2023
2022
2021
2020
2019
2018
2016
Revenue
104 467 €
114 959 €
114 746 €
102 701 €
79 901 €
78 939 €
96 698 €
91 436 €
Net income
11 526 €
3 283 €
6 858 €
2 225 €
2 853 €
5 505 €
2 308 €
11 986 €
EBITDA
14 431 €
5 515 €
8 690 €
3 202 €
2 771 €
7 029 €
3 924 €
15 372 €
Net margin
11.0%
2.9%
6.0%
2.2%
3.6%
7.0%
2.4%
13.1%
Revenue and income statement
Im Jahr 2024 erzielt AGILICE SERVICES einen Umsatz von 104 k€. Der Umsatz wächst über 8 Jahre positiv (CAGR: +1.7%). Leichter Rückgang von -9% vs 2023. Nach Abzug des Verbrauchs (0 €) beträgt die Bruttomarge 104 k€, d.h. eine Rate von 100%. Dieses Verhältnis misst die Fähigkeit, aus der Geschäftstätigkeit Wert zu schaffen. EBITDA (= Bruttomarge - Personalkosten - Steuern) erreicht 14 k€, was 13.8% des Umsatzes entspricht. Positiver Schereneffekt: EBITDA-Marge verbessert sich um +9.0 Punkte. Dieses Niveau der operativen Marge ist für die Branche zufriedenstellend. Das Nettoergebnis beträgt 12 k€, d.h. 11.0% des Umsatzes.
Revenue (2024)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
104 467 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
104 467 €
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
14 431 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
14 485 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
11 526 €
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
13.8%
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
Die Verschuldungsquote (= Finanzschulden / Eigenkapital x 100) beträgt 23%. Dieses niedrige Niveau spiegelt eine solide Finanzstruktur wider. Die finanzielle Autonomie (= Eigenkapital / Bilanzsumme x 100) erreicht 33%. Das Gleichgewicht zwischen Eigenkapital und Schulden ist zufriedenstellend. Die Schuldenrückzahlungskapazität zeigt, dass es 0.3 Jahre Cashflow braucht. Diese kurze Periode zeigt eine ausgezeichnete Schuldentragfähigkeit. Der Cashflow beträgt 11.0% des Umsatzes. Dieses hohe Niveau bietet eine starke Selbstfinanzierungskapazität.
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
23.079%
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
33.151%
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
11.033%
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
0.316
Solvency indicators evolution AGILICE SERVICES
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2018
2019
2020
2021
2022
2023
2024
Debt ratio
39.184
112.672
1.536
75.596
2.504
22.29
6.335
23.079
Financial autonomy
29.101
14.856
28.377
24.238
17.924
24.865
17.583
33.151
Repayment capacity
0.479
2.77
0.005
1.969
0.071
0.357
0.144
0.316
Cash flow / Revenue
13.044%
2.387%
6.974%
3.308%
2.166%
5.977%
2.856%
11.033%
Sector positioning
Verschuldungsgrad
23.082024
2022
2023
2024
Q1: 0.01
Med: 16.49
Q3: 70.96
Average
Im Jahr 2024 liegt über dem Median der Branche das verschuldungsgrad von AGILICE SERVICES (23.08). Dieses Verhältnis misst das Gewicht der Schulden im Verhältnis zum Eigenkapital. Eine Reduzierung könnte die finanzielle Stärke verbessern.
Finanzielle Autonomie
33.15%2024
2022
2023
2024
Q1: 9.16%
Med: 29.22%
Q3: 53.78%
Gut+14 pts over 3 years
Im Jahr 2024 liegt über dem Median der Branche das finanzielle autonomie von AGILICE SERVICES (33.1%). Dieses Verhältnis stellt den Anteil des Eigenkapitals an der Gesamtfinanzierung dar. Diese komfortable Position bietet eine nennenswerte Sicherheitsmarge.
Rückzahlungsfähigkeit
0.32 ans2024
2022
2023
2024
Q1: 0.0 ans
Med: 0.07 ans
Q3: 1.9 ans
Average
Im Jahr 2024 liegt über dem Median der Branche das rückzahlungsfähigkeit von AGILICE SERVICES (0.3 an). Dieses Verhältnis gibt die Anzahl der Jahre an, die zur Rückzahlung der Schulden mit dem Cashflow benötigt werden. Eine Reduzierung könnte die finanzielle Stärke verbessern.
Liquidity ratios
Die Liquiditätsquote beträgt 168.93. Das Unternehmen verfügt über 2€ liquide Mittel für jeden 1€ kurzfristiger Schulden. Der Zinsdeckungsgrad (= EBIT / Zinsaufwendungen) beträgt 2.7x. Die Finanzaufwendungen werden vom Betrieb angemessen gedeckt.
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
168.925
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
2.709
Liquidity indicators evolution AGILICE SERVICES
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2018
2019
2020
2021
2022
2023
2024
Liquidity ratio
167.413
145.593
139.027
174.096
122.508
143.689
122.992
168.925
Interest coverage
1.321
2.37
0.413
21.689
12.274
6.168
16.936
2.709
Sector positioning
Liquiditätsquote
168.932024
2022
2023
2024
Q1: 117.25
Med: 200.11
Q3: 372.45
Average+13 pts over 3 years
Im Jahr 2024 liegt unter dem Median der Branche das liquiditätsquote von AGILICE SERVICES (168.93). Dieses Verhältnis misst die Fähigkeit, kurzfristige Schulden mit Umlaufvermögen zu decken. Eine Verbesserung würde die Wettbewerbsposition stärken.
Zinsdeckung
2.71x2024
2022
2023
2024
Q1: 0.0x
Med: 0.06x
Q3: 3.42x
Gut-6 pts over 3 years
Im Jahr 2024 liegt über dem Median der Branche das zinsdeckung von AGILICE SERVICES (2.7x). Dieses Verhältnis gibt an, wie oft das Betriebsergebnis die Zinsaufwendungen deckt. Diese komfortable Position bietet eine nennenswerte Sicherheitsmarge.
Working capital requirement (WCR) and payment terms
Der Betriebskapitalbedarf (WCR) misst die zeitliche Lücke. Durchschnittliche Kundenzahlungsfrist: 73 Tage. Lieferantenfrist: 104 Tage. Ausgezeichnete Situation: Lieferanten finanzieren 31 Tage des Betriebszyklus. Der WCR repräsentiert 64 Tage Umsatz. Im Zeitraum 2016-2024 stieg der WCR um +181%.
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
18 515 €
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
73 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
104 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
64 j
WCR and payment terms evolution AGILICE SERVICES
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2018
2019
2020
2021
2022
2023
2024
Operating WCR
6 588 €
19 049 €
12 666 €
4 268 €
9 289 €
16 758 €
12 316 €
18 515 €
Inventory turnover (days)
0
0
0
0
0
0
0
0
Customer payment term (days)
81
90
77
64
76
89
65
73
Supplier payment term (days)
139
90
92
11
73
84
121
104
Positioning of AGILICE SERVICES in its sector
Comparison with sector Autres activités de nettoyage n.c.a.
Valuation estimate
Indicative estimate only : the number of comparable transactions in this sector is limited (37 transactions).
This range of 17 444€ to 55 255€ is provided for information purposes only and requires in-depth analysis to be confirmed.
Estimated enterprise value2024
Indicative
17k€27k€55k€
27 119 €Range: 17 444€ - 55 255€
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 37 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 (Autres activités de nettoyage n.c.a.)
Compare AGILICE SERVICES with other companies in the same sector:
The revenue of AGILICE SERVICES in 2024 is 104 k€.
Is AGILICE SERVICES profitable?
Yes, AGILICE SERVICES generated a net profit of 12 k€ in 2024.
Where is the headquarters of AGILICE SERVICES ?
The headquarters of AGILICE SERVICES is located in BIACHE-SAINT-VAAST (62118), in the department Pas-de-Calais.
Where to find the tax return of AGILICE SERVICES ?
The tax return of AGILICE SERVICES 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 AGILICE SERVICES operate?
AGILICE SERVICES operates in the sector Autres activités de nettoyage n.c.a. (NAF code 81.29B). 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