Employees: 02 (2023.0)Legal category: Société à responsabilité limitée (sans autre indication)Size: PMECreation date: 2014-01-01 (12 years)Status: ActiveBusiness sector: Activités des sociétés holdingLocation: RENNES (35200), Ille-et-Vilaine
AID DEVELOPPEMENT : revenue, balance sheet and financial ratios
AID DEVELOPPEMENT is a French company
founded 12 years ago,
specialized in the sector Activités des sociétés holding.
Based in RENNES (35200),
this company of category PME
shows in 2023 a revenue of 898 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - AID DEVELOPPEMENT (SIREN 799450838)
Indicator
2023
2022
2021
2020
2019
2018
2017
Revenue
898 256 €
992 597 €
1 205 849 €
790 933 €
754 732 €
680 398 €
601 447 €
Net income
-1 568 €
58 312 €
62 089 €
464 €
115 639 €
113 296 €
55 131 €
EBITDA
-88 096 €
-77 029 €
125 315 €
-13 367 €
26 824 €
55 104 €
47 834 €
Net margin
-0.2%
5.9%
5.1%
0.1%
15.3%
16.7%
9.2%
Revenue and income statement
In 2023, AID DEVELOPPEMENT achieves revenue of 898 k€. Over the period 2017-2023, the company shows strong growth with a CAGR (compound annual growth rate) of +6.9%. Slight decline of -10% vs 2022. After deducting consumption (0 €), gross margin stands at 898 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 -88 k€, representing -9.8% of revenue. Warning negative scissor effect: despite revenue change (-10%), EBITDA varies by -14%, reducing margin by 2.0 pts. This reflects costs rising faster than revenue. Negative EBITDA means operations do not cover current expenses: concerning situation. Net income is negative at -2 k€ (-0.2% of revenue), which will impact equity.
Revenue (2023)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
898 256 €
Gross margin (2023)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
898 256 €
EBITDA (2023)
?
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
-88 096 €
EBIT (2023)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
-17 790 €
Net income (2023)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
-1 568 €
EBITDA margin (2023)
?
EBITDA margin
Definition
Measures the company's operating profitability.
Formula
(EBE / CA) x 100
Interpretation
> 10% : Good profitability 5-10% : Average < 5% : Low
-9.8%
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
The debt ratio (= Financial debt / Equity x 100) stands at 43%. Debt remains under control: the company retains capacity to raise new debt if needed. Financial autonomy (= Equity / Total assets x 100) reaches 43%. This high autonomy means the company finances most of its assets through equity, a sign of strength.
Debt ratio (2023)
?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low 50-100% : Moderate > 100% : High
42.825%
Financial autonomy (2023)
?
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
43.351%
Cash flow / Revenue (2023)
?
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
-8.928%
Repayment capacity (2023)
?
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
-4.547
Asset age ratio (2023)
?
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
2017
2018
2019
2020
2021
2022
2023
Debt ratio
19.479
12.253
16.765
30.208
31.174
42.031
42.825
Financial autonomy
71.895
75.847
65.305
56.583
52.481
43.389
43.351
Repayment capacity
2.101
0.819
1.255
237.972
2.092
31.015
-4.547
Cash flow / Revenue
11.023%
18.225%
14.811%
0.13%
10.773%
1.19%
-8.928%
Sector positioning
Debt ratio
42.832023
2021
2022
2023
Q1: 0.03
Med: 10.87
Q3: 70.22
Average+8 pts over 3 years
In 2023, the debt ratio of AID DEVELOPPEMENT (42.83) ranks above the median of the sector. This ratio measures the weight of debt relative to equity. A reduction effort could improve financial strength.
Financial autonomy
43.35%2023
2021
2022
2023
Q1: 17.2%
Med: 61.39%
Q3: 90.77%
Average
In 2023, the financial autonomy of AID DEVELOPPEMENT (43.4%) ranks below the median of the sector. This ratio represents the share of equity in total financing. An improvement would strengthen the competitive position.
Repayment capacity
-4.55 years2023
2021
2022
2023
Q1: 0.0 years
Med: 0.09 years
Q3: 3.23 years
Excellent-39 pts over 3 years
In 2023, the repayment capacity of AID DEVELOPPEMENT (-4.55) 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 126.96. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months.
Liquidity ratio (2023)
?
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
126.962
Interest coverage (2023)
?
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
-11.277
Liquidity indicators evolution AID DEVELOPPEMENT
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2017
2018
2019
2020
2021
2022
2023
Liquidity ratio
175.346
216.06
145.977
147.777
147.994
129.493
126.962
Interest coverage
0.813
0.561
4.015
-8.095
1.307
-3.843
-11.277
Sector positioning
Liquidity ratio
126.962023
2021
2022
2023
Q1: 126.86
Med: 619.0
Q3: 3548.33
Average
In 2023, the liquidity ratio of AID DEVELOPPEMENT (126.96) ranks below the median of the sector. This ratio measures the ability to cover short-term debt with current assets. An improvement would strengthen the competitive position.
Interest coverage
-11.28x2023
2021
2022
2023
Q1: -65.31x
Med: 0.0x
Q3: 0.0x
Average-29 pts over 3 years
In 2023, the interest coverage of AID DEVELOPPEMENT (-11.3x) 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: 234 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 146 days. The gap of 88 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 142 days of revenue, i.e. 355 k€ to permanently finance. Over 2017-2023, WCR increased by +292%, requiring additional financing.
Operating WCR (2023)
?
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
355 045 €
Customer credit (2023)
?
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
234 j
Supplier credit (2023)
?
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
146 j
Inventory turnover (2023)
?
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 (2023)
?
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
142 j
WCR and payment terms evolution AID DEVELOPPEMENT
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2017
2018
2019
2020
2021
2022
2023
Operating WCR
90 650 €
139 999 €
183 173 €
40 448 €
234 538 €
212 297 €
355 045 €
Inventory turnover (days)
0
0
0
0
0
0
0
Customer payment term (days)
80
74
122
82
115
169
234
Supplier payment term (days)
87
62
87
142
129
106
146
Positioning of AID DEVELOPPEMENT in its sector
Comparison with sector Activités des sociétés holding
Valuation estimate
Based on 63 transactions of similar company sales
in 2023,
the value of AID DEVELOPPEMENT is estimated at
216 010 €
(range 157 979€ - 641 528€).
The price/revenue ratio is 0.24x
(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. Medium reliability: estimate to be confirmed with in-depth analysis.
Estimated enterprise value2023
63 tx
157k€216k€641k€
216 010 €Range: 157 979€ - 641 528€
NAF 5 année 2023
Valuation method used
Revenue Multiple
898 256 €
×
0.24x
=216 011 €
Range: 157 979€ - 641 528€
Only this financial indicator is available for this company.
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 63 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 AID DEVELOPPEMENT with other companies in the same sector:
Frequently asked questions about AID DEVELOPPEMENT
What is the revenue of AID DEVELOPPEMENT ?
The revenue of AID DEVELOPPEMENT in 2023 is 898 k€.
Is AID DEVELOPPEMENT profitable?
AID DEVELOPPEMENT recorded a net loss in 2023.
Where is the headquarters of AID DEVELOPPEMENT ?
The headquarters of AID DEVELOPPEMENT is located in RENNES (35200), in the department Ille-et-Vilaine.
Where to find the tax return of AID DEVELOPPEMENT ?
The tax return of AID DEVELOPPEMENT 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 AID DEVELOPPEMENT operate?
AID DEVELOPPEMENT 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