Employees: 12 (2023.0)Legal category: Société à responsabilité limitée (sans autre indication)Size: PMECreation date: 1995-05-09 (31 years)Status: ActiveBusiness sector: Restauration de type rapideLocation: RODEZ (12000), Aveyron
AKTIS GRAND RODEZ : revenue, balance sheet and financial ratios
AKTIS GRAND RODEZ is a French company
founded 31 years ago,
specialized in the sector Restauration de type rapide.
Based in RODEZ (12000),
this company of category PME
shows in 2024 a revenue of 4.4 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - AKTIS GRAND RODEZ (SIREN 400942314)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
4 430 497 €
4 462 308 €
4 238 950 €
3 571 597 €
3 540 751 €
5 076 137 €
N/C
N/C
N/C
Net income
290 359 €
220 158 €
195 958 €
382 711 €
288 023 €
427 196 €
364 316 €
243 670 €
563 261 €
EBITDA
933 877 €
855 082 €
794 766 €
959 695 €
928 119 €
1 358 200 €
N/C
N/C
N/C
Net margin
6.6%
4.9%
4.6%
10.7%
8.1%
8.4%
N/C
N/C
N/C
Revenue and income statement
In 2024, AKTIS GRAND RODEZ achieves revenue of 4.4 M€. Activity remains stable over the period (CAGR: -2.7%). Slight decline of -1% vs 2023. After deducting consumption (1.0 M€), gross margin stands at 3.4 M€, i.e. a rate of 77%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches 934 k€, representing 21.1% of revenue. This high EBITDA margin provides strong self-financing capacity and resilience to uncertainties. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 290 k€, i.e. 6.6% 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
4 430 497 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
3 417 800 €
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
933 877 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
408 046 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
290 359 €
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
21.1%
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 174%. Critical situation: debt significantly exceeds equity, severely limiting borrowing capacity and exposing the company to default risk. Financial autonomy (= Equity / Total assets x 100) reaches 26%. The balance between equity and debt is satisfactory. Debt repayment capacity (= Financial debt / Cash flow) indicates it would take 1.2 years of cash flow to repay all financial debt. This short period demonstrates excellent debt sustainability. Cash flow represents 11.0% 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
174.095%
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
25.501%
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
10.98%
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
1.206
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
9.175
129.279
9.466
12.954
51.402
141.705
170.93
214.747
174.095
Financial autonomy
57.376
28.304
46.298
47.951
35.07
30.443
22.839
18.939
25.501
Repayment capacity
None
None
None
0.121
0.707
1.155
1.094
1.425
1.206
Cash flow / Revenue
None%
None%
None%
9.96%
6.737%
13.406%
8.944%
8.975%
10.98%
Sector positioning
Debt ratio
174.092024
2022
2023
2024
Q1: 0.0
Med: 16.12
Q3: 113.7
Average
In 2024, the debt ratio of AKTIS GRAND RODEZ (174.09) 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
25.5%2024
2022
2023
2024
Q1: 0.43%
Med: 16.82%
Q3: 42.04%
Good+11 pts over 3 years
In 2024, the financial autonomy of AKTIS GRAND RODEZ (25.5%) 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
1.21 years2024
2022
2023
2024
Q1: 0.0 years
Med: 0.04 years
Q3: 1.89 years
Average
In 2024, the repayment capacity of AKTIS GRAND RODEZ (1.21) 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 117.91. 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 1.8x. Coverage is limited: any activity downturn would jeopardize interest payments.
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
117.914
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
1.848
Liquidity indicators evolution AKTIS GRAND RODEZ
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
184.416
227.632
142.884
146.085
154.348
151.073
83.367
81.002
117.914
Interest coverage
None
None
None
0.056
0.236
0.273
0.315
0.483
1.848
Sector positioning
Liquidity ratio
117.912024
2022
2023
2024
Q1: 55.0
Med: 110.69
Q3: 196.26
Good+16 pts over 3 years
In 2024, the liquidity ratio of AKTIS GRAND RODEZ (117.91) 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
1.85x2024
2022
2023
2024
Q1: 0.0x
Med: 0.01x
Q3: 2.83x
Good+12 pts over 3 years
In 2024, the interest coverage of AKTIS GRAND RODEZ (1.9x) ranks above the median of the sector. This ratio indicates how many times operating income covers interest expenses. This comfortable position offers an appreciable safety margin.
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: 4 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 27 days. Favorable situation: supplier credit is longer than customer credit by 23 days. Inventory turnover is 2 days (= Average inventory / Cost of goods x 360). Fast turnover, sign of good inventory management. WCR is negative (-3 days): operations structurally generate cash.
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
-36 640 €
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
4 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
27 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
2 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
-3 j
WCR and payment terms evolution AKTIS GRAND RODEZ
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
0 €
0 €
0 €
-81 421 €
125 697 €
57 181 €
-54 725 €
43 418 €
-36 640 €
Inventory turnover (days)
0
0
0
2
2
3
3
1
2
Customer payment term (days)
0
0
0
0
1
2
1
1
4
Supplier payment term (days)
0
0
0
30
45
31
31
52
27
Positioning of AKTIS GRAND RODEZ in its sector
Comparison with sector Restauration de type rapide
Valuation estimate
Based on 698 transactions of similar company sales
in 2024,
the value of AKTIS GRAND RODEZ is estimated at
3 681 685 €
(range 1 883 167€ - 6 985 674€).
With an EBITDA of 933 877€, the sector multiple of 5.4x is applied.
The price/revenue ratio is 0.57x
(in line with sector norms).
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
698 transactions
1883k€3681k€6985k€
3 681 685 €Range: 1 883 167€ - 6 985 674€
NAF 5 année 2024
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
933 877 €×5.4x
Estimation5 040 908 €
2 483 288€ - 9 912 075€
Revenue Multiple30%
4 430 497 €×0.57x
Estimation2 524 647 €
1 466 613€ - 3 717 308€
Net Income Multiple20%
290 359 €×7.0x
Estimation2 019 186 €
1 007 700€ - 4 572 223€
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 698 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 (Restauration de type rapide)
Compare AKTIS GRAND RODEZ with other companies in the same sector:
Frequently asked questions about AKTIS GRAND RODEZ
What is the revenue of AKTIS GRAND RODEZ ?
The revenue of AKTIS GRAND RODEZ in 2024 is 4.4 M€.
Is AKTIS GRAND RODEZ profitable?
Yes, AKTIS GRAND RODEZ generated a net profit of 290 k€ in 2024.
Where is the headquarters of AKTIS GRAND RODEZ ?
The headquarters of AKTIS GRAND RODEZ is located in RODEZ (12000), in the department Aveyron.
Where to find the tax return of AKTIS GRAND RODEZ ?
The tax return of AKTIS GRAND RODEZ 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 AKTIS GRAND RODEZ operate?
AKTIS GRAND RODEZ operates in the sector Restauration de type rapide (NAF code 56.10C). 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