Employees: 01 (2023.0)Legal category: Société à responsabilité limitée (sans autre indication)Size: PMECreation date: 2008-11-01 (17 years)Status: ActiveBusiness sector: Activités comptablesLocation: BLOIS (41000), Loir-et-Cher
AL3C : revenue, balance sheet and financial ratios
AL3C is a French company
founded 17 years ago,
specialized in the sector Activités comptables.
Based in BLOIS (41000),
this company of category PME
shows in 2024 a revenue of 214 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Signal structurel : exploitation déficitaire (EBE négatif).
In summary, AL3C combines a growing business with positive profitability. Its financial structure is broadly in line with its sector.
Financial history - AL3C (SIREN 508665957)
Indicator
2024
2021
2020
2019
2017
Revenue
213 911 €
232 804 €
229 968 €
222 386 €
190 224 €
Net income
134 627 €
198 548 €
154 640 €
146 516 €
202 657 €
EBITDA
-7 515 €
38 509 €
26 821 €
29 235 €
55 234 €
Net margin
62.9%
85.3%
67.2%
65.9%
106.5%
Revenue and income statement
In 2024, AL3C achieves revenue of 214 k€. Revenue is growing positively over 5 years (CAGR: +1.7%). EBITDA (= Gross margin - Personnel expenses - Taxes) reaches -8 k€, representing -3.5% of revenue. Negative EBITDA means operations do not cover current expenses: concerning situation. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 135 k€, i.e. 62.9% 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
213 911 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
213 911 €
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
-7 515 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
-3 433 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
134 627 €
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
-3.5%
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 35%. This ratio is slightly less favorable than the sector median (14.1%). Financial autonomy (= Equity / Total assets x 100) reaches 71%. Compared with its sector, this ratio places the company among the best positioned (sector median: 46.3%). Debt repayment capacity (= Financial debt / Cash flow) indicates it would take 3.5 years of cash flow to repay all financial debt. This ratio is less favorable than the sector median (0.6 years) and warrants attention. Cash flow represents 61.0% of revenue. Cash flow measures resources generated by operations, available for investment and debt repayment. Compared with its sector, this ratio places the company among the best positioned (sector median: 10.1%).
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
35.42%
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
71.45%
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
61.03%
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
3.51
Solvency indicators evolution AL3C
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2017
2019
2020
2021
2024
Debt ratio
232.146
142.43
101.856
70.455
35.418
Financial autonomy
29.131
39.512
47.813
56.916
71.452
Repayment capacity
4.81
5.311
4.531
3.059
3.514
Cash flow / Revenue
107.597%
68.691%
70.0%
89.688%
61.026%
Sector positioning
Debt ratio
35.42%2024
Q1: 1.79%
Med: 14.11%
Q3: 47.06%
Average-10 pts over 3 years
In 2024, the debt ratio of AL3C (35.4%) 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
71.45%2024
Q1: 27.55%
Med: 46.34%
Q3: 65.95%
Excellent+25 pts over 3 years
In 2024, the financial autonomy of AL3C (71.5%) 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
3.51 years2024
Q1: 0.01 years
Med: 0.62 years
Q3: 2.27 years
Watch
In 2024, the repayment capacity of AL3C (3.51) ranks in the top 25% of the sector. This ratio indicates the number of years needed to repay debt with cash flow. A long duration may signal heavy debt relative to repayment capacity.
Liquidity ratios
The liquidity ratio (= Current assets / Current liabilities) stands at 9.76. Compared with its sector, this ratio places the company among the best positioned (sector median: 2.3).
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
9.76
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
-100.68
Liquidity indicators evolution AL3C
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2017
2019
2020
2021
2024
Liquidity ratio
4.37474
0.0
0.0
0.0
9.76341
Interest coverage
4.709
25.805
24.828
14.973
-100.679
Sector positioning
Liquidity ratio
9.762024
Q1: 1.55
Med: 2.27
Q3: 4.0
Excellent+74 pts over 3 years
In 2024, the liquidity ratio of AL3C (9.76) 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
-100.68x2024
Q1: 0.0x
Med: 0.69x
Q3: 5.94x
Watch-61 pts over 3 years
In 2024, the interest coverage of AL3C (-100.7x) ranks in the bottom 25% of the sector. This ratio indicates how many times operating income covers interest expenses. Low coverage may indicate fragility to rate or income variations.
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: 45 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 67 days. Favorable situation: supplier credit is longer than customer credit by 22 days. Inventory turnover is 20 days (= Average inventory / Cost of goods x 360). Fast turnover, sign of good inventory management. WCR is negative (-23 days): operations structurally generate cash. Between 2019 and 2024, WCR worsened by 46 days of revenue, signaling an increased financing need.
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
-13 502 €
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
45 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
67 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
20 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
-23 j
WCR and payment terms evolution AL3C
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2017
2019
2020
2021
2024
Operating WCR
128 626 €
-42 542 €
-53 233 €
-63 134 €
-13 502 €
Inventory turnover (days)
20
0
0
0
20
Customer payment term (days)
32
0
0
0
45
Supplier payment term (days)
65
102
78
51
67
Positioning of AL3C in its sector
Comparison with sector Activités comptables
Valuation estimate
Based on 106 transactions of similar company sales
(all years),
the value of AL3C is estimated at
132 950 €
(range 47 228€ - 423 524€).
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
106 transactions
47k€132k€423k€
132 950 €Range: 47 228€ - 423 524€
NAF 5 all-time
Valuation detail by method
Ajustez les pondérations selon votre analyse
Revenue Multiple30%
213 911 €×0.23x
Estimation49 183 €
25 292€ - 128 348€
Net Income Multiple20%
134 627 €×1.9x
Estimation258 601 €
80 134€ - 866 289€
How is this estimate calculated?
This estimate is based on the analysis of 106 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 comptables)
Compare AL3C with other companies in the same sector:
Yes, AL3C generated a net profit of 135 k€ in 2024.
Where is the headquarters of AL3C ?
The headquarters of AL3C is located in BLOIS (41000), in the department Loir-et-Cher.
Where to find the tax return of AL3C ?
The tax return of AL3C 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 AL3C operate?
AL3C operates in the sector Activités comptables (NAF code 69.20Z). See the 'Sector positioning' section above to compare the company with its competitors.