Employees: NN (2023.0)Legal category: SCA (commandite par actions)Size: ETICreation date: 1980-06-01 (45 years)Status: ActiveBusiness sector: Activités des sièges sociauxLocation: PONT-EVEQUE (38780), Isere
AHLSTROM FRANCE HOLDING : revenue, balance sheet and financial ratios
AHLSTROM FRANCE HOLDING is a French company
founded 45 years ago,
specialized in the sector Activités des sièges sociaux.
Based in PONT-EVEQUE (38780),
this company of category ETI
shows in 2024 a revenue of 175 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - AHLSTROM FRANCE HOLDING (SIREN 318072360)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
174 710 €
222 557 €
266 560 €
205 558 €
348 355 €
479 789 €
2 497 597 €
5 561 768 €
5 849 270 €
Net income
13 698 047 €
-13 469 169 €
7 082 692 €
8 841 566 €
3 792 203 €
-19 369 165 €
-56 317 756 €
11 634 186 €
12 311 931 €
EBITDA
-679 547 €
-735 174 €
-160 193 €
-157 057 €
-70 079 €
-1 289 612 €
-245 509 €
877 477 €
1 737 702 €
Net margin
7840.4%
-6052.0%
2657.1%
4301.3%
1088.6%
-4037.0%
-2254.9%
209.2%
210.5%
Revenue and income statement
In 2024, AHLSTROM FRANCE HOLDING achieves revenue of 175 k€. Revenue is declining over the period 2016-2024 (CAGR: -35.5%). Significant drop of -21% vs 2023. After deducting consumption (0 €), gross margin stands at 175 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 -680 k€, representing -389.0% of revenue. Warning negative scissor effect: despite revenue change (-21%), EBITDA varies by +8%, reducing margin by 58.6 pts. This reflects costs rising faster than revenue. Negative EBITDA means operations do not cover current expenses: concerning situation. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 13.7 M€, i.e. 7840.4% 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
174 710 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
174 710 €
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
-679 547 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
-98 980 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
13 698 047 €
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
-389.0%
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 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 99%. This high autonomy means the company finances most of its assets through equity, a sign of strength. Cash flow represents 6734.3% 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
98.981%
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
6734.29%
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 AHLSTROM FRANCE HOLDING
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Debt ratio
44.228
43.427
147.37
0.235
0.0
0.0
0.0
0.0
0.0
Financial autonomy
64.399
65.085
37.63
96.843
97.507
96.861
98.723
96.51
98.981
Repayment capacity
3.598
4.051
5.784
0.07
0.0
0.0
0.0
0.0
0.0
Cash flow / Revenue
210.859%
196.954%
467.922%
919.907%
2378.54%
9306.477%
2370.685%
-2056.85%
6734.29%
Sector positioning
Debt ratio
0.02024
2022
2023
2024
Q1: 0.06
Med: 14.61
Q3: 89.57
Excellent
In 2024, the debt ratio of AHLSTROM FRANCE HOLDING (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
98.98%2024
2022
2023
2024
Q1: 11.57%
Med: 51.97%
Q3: 85.24%
Excellent
In 2024, the financial autonomy of AHLSTROM FRANCE HOLDING (99.0%) 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
2022
2023
2024
Q1: 0.0 years
Med: 0.2 years
Q3: 3.73 years
Excellent
In 2024, the repayment capacity of AHLSTROM FRANCE HOLDING (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 2755.10. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months.
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
2755.101
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
-669.269
Liquidity indicators evolution AHLSTROM FRANCE HOLDING
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
262.585
286.726
95.179
218.839
642.01
630.972
11199.85
582.78
2755.101
Interest coverage
96.703
185.595
-28659.083
-2132.638
-10424.611
-10799.901
-3690.567
-489.816
-669.269
Sector positioning
Liquidity ratio
2755.12024
2022
2023
2024
Q1: 116.63
Med: 458.65
Q3: 2184.57
Excellent
In 2024, the liquidity ratio of AHLSTROM FRANCE HOLDING (2755.10) 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
-669.27x2024
2022
2023
2024
Q1: -45.56x
Med: 0.0x
Q3: 2.85x
Average
In 2024, the interest coverage of AHLSTROM FRANCE HOLDING (-669.3x) ranks below the median of the sector. This ratio indicates how many times operating income covers interest expenses. An improvement would strengthen the competitive position.
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: 923 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 26 days. The gap of 897 days means the company finances its customers for over a month before being paid relative to supplier payments. This weighs on cash flow. Overall, WCR represents 57813 days of revenue, i.e. 28.1 M€ to permanently finance. Over 2016-2024, WCR increased by +89%, 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
28 056 751 €
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
923 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
26 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
57813 j
WCR and payment terms evolution AHLSTROM FRANCE HOLDING
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
14 868 025 €
15 162 992 €
-184 273 €
3 077 650 €
11 089 038 €
17 227 006 €
30 435 837 €
16 778 519 €
28 056 751 €
Inventory turnover (days)
0
0
0
0
0
0
0
0
0
Customer payment term (days)
28
39
24
0
0
0
0
0
923
Supplier payment term (days)
13
44
27
50
122
132
86
36
26
Positioning of AHLSTROM FRANCE HOLDING in its sector
Comparison with sector Activités des sièges sociaux
Valuation estimate
Based on 103 transactions of similar company sales
in 2024,
the value of AHLSTROM FRANCE HOLDING is estimated at
52 135 553 €
(range 17 906 709€ - 140 358 070€).
The price/revenue ratio is 0.38x
(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
103 transactions
17906k€52135k€140358k€
52 135 553 €Range: 17 906 709€ - 140 358 070€
NAF 5 année 2024
Valuation detail by method
Ajustez les pondérations selon votre analyse
Revenue Multiple30%
174 710 €×0.38x
Estimation65 974 €
31 445€ - 133 244€
Net Income Multiple20%
13 698 047 €×9.5x
Estimation130 239 924 €
44 719 607€ - 350 695 309€
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 103 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 sièges sociaux)
Compare AHLSTROM FRANCE HOLDING with other companies in the same sector:
Frequently asked questions about AHLSTROM FRANCE HOLDING
What is the revenue of AHLSTROM FRANCE HOLDING ?
The revenue of AHLSTROM FRANCE HOLDING in 2024 is 175 k€.
Is AHLSTROM FRANCE HOLDING profitable?
Yes, AHLSTROM FRANCE HOLDING generated a net profit of 13.7 M€ in 2024.
Where is the headquarters of AHLSTROM FRANCE HOLDING ?
The headquarters of AHLSTROM FRANCE HOLDING is located in PONT-EVEQUE (38780), in the department Isere.
Where to find the tax return of AHLSTROM FRANCE HOLDING ?
The tax return of AHLSTROM FRANCE HOLDING 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 AHLSTROM FRANCE HOLDING operate?
AHLSTROM FRANCE HOLDING operates in the sector Activités des sièges sociaux (NAF code 70.10Z). 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