Employees: 32 (2023.0)Legal category: SCA (commandite par actions)Size: GECreation date: 2010-07-20 (15 years)Status: ActiveBusiness sector: Autres activités de télécommunication Location: ELANCOURT (78990), Yvelines
AIRBUS DS SLC : revenue, balance sheet and financial ratios
AIRBUS DS SLC is a French company
founded 15 years ago,
specialized in the sector Autres activités de télécommunication .
Based in ELANCOURT (78990),
this company of category GE
shows in 2024 a revenue of 140.8 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - AIRBUS DS SLC (SIREN 523940971)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
140 828 149 €
159 759 459 €
134 318 074 €
129 668 896 €
159 871 680 €
177 914 463 €
161 130 496 €
153 191 476 €
166 176 336 €
Net income
-9 860 022 €
-11 446 667 €
3 111 299 €
10 702 149 €
11 738 151 €
5 249 834 €
10 275 323 €
816 586 €
14 257 628 €
EBITDA
-20 913 788 €
-10 794 477 €
-2 088 934 €
10 223 747 €
20 177 182 €
4 518 902 €
3 715 312 €
-2 485 268 €
16 478 615 €
Net margin
-7.0%
-7.2%
2.3%
8.3%
7.3%
3.0%
6.4%
0.5%
8.6%
Revenue and income statement
In 2024, AIRBUS DS SLC achieves revenue of 140.8 M€. Activity remains stable over the period (CAGR: -2.0%). Significant drop of -12% vs 2023. After deducting consumption (33.3 M€), gross margin stands at 107.5 M€, i.e. a rate of 76%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches -20.9 M€, representing -14.9% of revenue. Warning negative scissor effect: despite revenue change (-12%), EBITDA varies by -94%, reducing margin by 8.1 pts. This reflects costs rising faster than revenue. Negative EBITDA means operations do not cover current expenses: concerning situation. Net income is negative at -9.9 M€ (-7.0% 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
140 828 149 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
107 498 803 €
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
-20 913 788 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
-9 830 253 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
-9 860 022 €
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
-14.8%
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 101%. Debt level is high: negotiating margin with banks is reduced. Financial autonomy (= Equity / Total assets x 100) reaches 17%. Low autonomy: the company heavily depends on external financing (banks, suppliers).
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
100.777%
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
17.067%
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
-4.977%
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
-3.613
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
2023
2024
Debt ratio
1.903
5.334
15.283
12.613
22.292
15.591
2.401
0.4
100.777
Financial autonomy
34.552
30.489
12.89
14.686
23.25
32.313
32.002
22.738
17.067
Repayment capacity
0.07
0.523
0.332
0.572
0.37
0.697
-1.976
-0.013
-3.613
Cash flow / Revenue
14.236%
4.915%
7.446%
3.88%
16.085%
9.255%
-0.44%
-6.649%
-4.977%
Sector positioning
Debt ratio
100.782024
2022
2023
2024
Q1: 0.0
Med: 6.16
Q3: 54.89
Average+44 pts over 3 years
In 2024, the debt ratio of AIRBUS DS SLC (100.78) 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
17.07%2024
2022
2023
2024
Q1: 2.18%
Med: 26.44%
Q3: 49.52%
Average-12 pts over 3 years
In 2024, the financial autonomy of AIRBUS DS SLC (17.1%) 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
-3.61 years2024
2022
2023
2024
Q1: 0.0 years
Med: 0.0 years
Q3: 0.66 years
Excellent
In 2024, the repayment capacity of AIRBUS DS SLC (-3.61) 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 177.09. 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
177.089
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
-8.247
Liquidity indicators evolution AIRBUS DS SLC
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
118.159
113.27
116.337
118.582
146.858
162.672
149.215
141.816
177.089
Interest coverage
4.406
-38.504
37.656
63.649
8.94
8.499
-53.509
-5.311
-8.247
Sector positioning
Liquidity ratio
177.092024
2022
2023
2024
Q1: 100.89
Med: 167.97
Q3: 282.13
Good+12 pts over 3 years
In 2024, the liquidity ratio of AIRBUS DS SLC (177.09) ranks above the median of the sector. This ratio measures the ability to cover short-term debt with current assets. This comfortable position offers an appreciable safety margin.
Interest coverage
-8.25x2024
2022
2023
2024
Q1: 0.0x
Med: 0.0x
Q3: 3.92x
Average
In 2024, the interest coverage of AIRBUS DS SLC (-8.2x) 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: 122 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 151 days. Favorable situation: supplier credit is longer than customer credit by 29 days. Inventory turnover is 142 days (= Average inventory / Cost of goods x 360). This high level ties up cash and potentially creates obsolescence risk. Overall, WCR represents 219 days of revenue, i.e. 85.8 M€ to permanently finance. Over 2016-2024, WCR increased by +34%, 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
85 806 591 €
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
122 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
151 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
142 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
219 j
WCR and payment terms evolution AIRBUS DS SLC
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
63 991 183 €
52 872 506 €
78 381 930 €
64 762 644 €
84 124 478 €
110 158 914 €
89 932 666 €
79 413 232 €
85 806 591 €
Inventory turnover (days)
71
117
145
148
158
211
207
121
142
Customer payment term (days)
229
179
164
134
120
102
83
114
122
Supplier payment term (days)
139
126
167
142
171
275
218
182
151
Positioning of AIRBUS DS SLC in its sector
Comparison with sector Autres activités de télécommunication
Valuation estimate
Based on 101 transactions of similar company sales
(all years),
the value of AIRBUS DS SLC is estimated at
17 967 603 €
(range 10 823 374€ - 118 232 215€).
The price/revenue ratio is 0.13x
(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
101 transactions
10823k€17967k€118232k€
17 967 603 €Range: 10 823 374€ - 118 232 215€
NAF 5 all-time
Valuation method used
Revenue Multiple
140 828 149 €
×
0.13x
=17 967 604 €
Range: 10 823 374€ - 118 232 216€
Only this financial indicator is available for this company.
How is this estimate calculated?
This estimate is based on the analysis of 101 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 télécommunication )
Compare AIRBUS DS SLC with other companies in the same sector:
The headquarters of AIRBUS DS SLC is located in ELANCOURT (78990), in the department Yvelines.
Where to find the tax return of AIRBUS DS SLC ?
The tax return of AIRBUS DS SLC 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 AIRBUS DS SLC operate?
AIRBUS DS SLC operates in the sector Autres activités de télécommunication (NAF code 61.90Z). 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