Employees: 03 (2023.0)Legal category: Société à responsabilité limitée (sans autre indication)Size: PMECreation date: 2015-05-18 (10 years)Status: ActiveBusiness sector: SupermarchésLocation: BOBIGNY (93000), Seine-Saint-Denis
AKS SERVICES DU MONDE : revenue, balance sheet and financial ratios
AKS SERVICES DU MONDE is a French company
founded 10 years ago,
specialized in the sector Supermarchés.
Based in BOBIGNY (93000),
this company of category PME
shows in 2024 a revenue of 624 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - AKS SERVICES DU MONDE (SIREN 811763499)
Indicator
2024
2022
2021
2020
2019
2018
2017
Revenue
624 331 €
1 913 493 €
2 030 737 €
1 890 985 €
1 693 438 €
1 654 587 €
1 232 232 €
Net income
17 651 €
1 268 €
11 956 €
20 412 €
42 576 €
53 517 €
30 831 €
EBITDA
23 672 €
1 035 €
-1 202 €
23 845 €
59 998 €
72 781 €
43 672 €
Net margin
2.8%
0.1%
0.6%
1.1%
2.5%
3.2%
2.5%
Revenue and income statement
In 2024, AKS SERVICES DU MONDE achieves revenue of 624 k€. Revenue is declining over the period 2017-2024 (CAGR: -9.3%). Significant drop of -67% vs 2022. After deducting consumption (437 k€), gross margin stands at 188 k€, i.e. a rate of 30%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches 24 k€, representing 3.8% of revenue. Positive scissor effect: EBITDA margin improves by +3.7 pts, sign of improved operational efficiency. The operating margin remains fragile, requiring cost vigilance. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 18 k€, i.e. 2.8% 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
624 331 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
187 738 €
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
23 672 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
22 836 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
17 651 €
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
3.8%
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 81%. Debt level is high: negotiating margin with banks is reduced. Financial autonomy (= Equity / Total assets x 100) reaches 33%. The balance between equity and debt is satisfactory. Debt repayment capacity (= Financial debt / Cash flow) indicates it would take 11.2 years of cash flow to repay all financial debt. Beyond 7 years, banks generally consider credit risk as high. Cash flow represents 2.9% of revenue. Cash flow measures resources generated by operations, available for investment and debt repayment.
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
80.813%
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
33.351%
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
2.894%
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
11.187
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 AKS SERVICES DU MONDE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2017
2018
2019
2020
2021
2022
2024
Debt ratio
42.16
4.185
82.569
177.354
144.24
125.231
80.813
Financial autonomy
29.548
37.64
30.558
24.488
23.946
23.661
33.351
Repayment capacity
0.009
0.0
2.173
13.826
34.216
-177.338
11.187
Cash flow / Revenue
2.913%
3.589%
2.861%
0.994%
0.479%
-0.073%
2.894%
Sector positioning
Debt ratio
80.812024
2021
2022
2024
Q1: 1.08
Med: 38.44
Q3: 110.68
Average-10 pts over 3 years
In 2024, the debt ratio of AKS SERVICES DU MONDE (80.81) 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
33.35%2024
2021
2022
2024
Q1: 14.11%
Med: 31.97%
Q3: 48.09%
Good+12 pts over 3 years
In 2024, the financial autonomy of AKS SERVICES DU MONDE (33.4%) ranks above the median of the sector. This ratio represents the share of equity in total financing. This comfortable position offers an appreciable safety margin.
Repayment capacity
11.19 years2024
2021
2022
2024
Q1: 0.0 years
Med: 0.94 years
Q3: 3.03 years
Average
In 2024, the repayment capacity of AKS SERVICES DU MONDE (11.19) 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 247.76. 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 8.8x. 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
247.763
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
8.757
Liquidity indicators evolution AKS SERVICES DU MONDE
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2017
2018
2019
2020
2021
2022
2024
Liquidity ratio
124.736
150.555
182.788
211.521
237.342
192.71
247.763
Interest coverage
19.603
2.413
0.682
6.878
-95.258
106.667
8.757
Sector positioning
Liquidity ratio
247.762024
2021
2022
2024
Q1: 106.0
Med: 141.72
Q3: 201.57
Excellent
In 2024, the liquidity ratio of AKS SERVICES DU MONDE (247.76) 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
8.76x2024
2021
2022
2024
Q1: 0.0x
Med: 1.64x
Q3: 7.03x
Excellent+51 pts over 3 years
In 2024, the interest coverage of AKS SERVICES DU MONDE (8.8x) 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: 0 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 131 days. Excellent situation: suppliers finance 131 days of the operating cycle (retail model). Inventory turnover is 324 days (= Average inventory / Cost of goods x 360). This high level ties up cash and potentially creates obsolescence risk. Overall, WCR represents 356 days of revenue, i.e. 617 k€ to permanently finance. Over 2017-2024, WCR increased by +138%, 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
616 558 €
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
0 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
131 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
324 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
356 j
WCR and payment terms evolution AKS SERVICES DU MONDE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2017
2018
2019
2020
2021
2022
2024
Operating WCR
258 769 €
320 494 €
581 391 €
790 129 €
853 052 €
758 777 €
616 558 €
Inventory turnover (days)
49
62
85
112
117
144
324
Customer payment term (days)
0
0
0
0
15
0
0
Supplier payment term (days)
47
48
57
48
64
61
131
Positioning of AKS SERVICES DU MONDE in its sector
Comparison with sector Supermarchés
Valuation estimate
Based on 551 transactions of similar company sales
in 2024,
the value of AKS SERVICES DU MONDE is estimated at
119 588 €
(range 52 194€ - 244 726€).
With an EBITDA of 23 672€, the sector multiple of 4.7x is applied.
The price/revenue ratio is 0.23x
(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
551 transactions
52k€119k€244k€
119 588 €Range: 52 194€ - 244 726€
NAF 5 année 2024
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
23 672 €×4.7x
Estimation111 920 €
39 005€ - 238 389€
Revenue Multiple30%
624 331 €×0.23x
Estimation143 544 €
78 046€ - 263 626€
Net Income Multiple20%
17 651 €×5.8x
Estimation102 829 €
46 387€ - 232 220€
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 551 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 (Supermarchés)
Compare AKS SERVICES DU MONDE with other companies in the same sector:
Frequently asked questions about AKS SERVICES DU MONDE
What is the revenue of AKS SERVICES DU MONDE ?
The revenue of AKS SERVICES DU MONDE in 2024 is 624 k€.
Is AKS SERVICES DU MONDE profitable?
Yes, AKS SERVICES DU MONDE generated a net profit of 18 k€ in 2024.
Where is the headquarters of AKS SERVICES DU MONDE ?
The headquarters of AKS SERVICES DU MONDE is located in BOBIGNY (93000), in the department Seine-Saint-Denis.
Where to find the tax return of AKS SERVICES DU MONDE ?
The tax return of AKS SERVICES DU MONDE 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 AKS SERVICES DU MONDE operate?
AKS SERVICES DU MONDE operates in the sector Supermarchés (NAF code 47.11D). 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