Employees: 12 (2023.0)Legal category: SCA (commandite par actions)Size: PMECreation date: 1993-01-01 (33 years)Status: ActiveBusiness sector: Agencement de lieux de venteLocation: TOULOUSE (31100), Haute-Garonne
ALAIN BONADEI : revenue, balance sheet and financial ratios
ALAIN BONADEI is a French company
founded 33 years ago,
specialized in the sector Agencement de lieux de vente.
Based in TOULOUSE (31100),
this company of category PME
shows in 2025 a revenue of 14.0 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - ALAIN BONADEI (SIREN 390148443)
Indicator
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
14 034 342 €
12 289 830 €
6 623 119 €
12 042 428 €
11 264 492 €
7 115 099 €
10 286 208 €
9 666 126 €
9 128 962 €
7 741 693 €
Net income
1 804 367 €
1 571 225 €
612 756 €
1 063 942 €
626 409 €
670 962 €
671 659 €
1 105 381 €
813 245 €
653 838 €
EBITDA
2 366 892 €
2 021 615 €
827 282 €
1 581 020 €
985 782 €
907 563 €
939 378 €
1 563 136 €
1 153 738 €
929 701 €
Net margin
12.9%
12.8%
9.3%
8.8%
5.6%
9.4%
6.5%
11.4%
8.9%
8.4%
Revenue and income statement
In 2025, ALAIN BONADEI achieves revenue of 14.0 M€. Over the period 2016-2025, the company shows strong growth with a CAGR (compound annual growth rate) of +6.8%. Vs 2024, growth of +14% (12.3 M€ -> 14.0 M€). After deducting consumption (3.5 M€), gross margin stands at 10.5 M€, i.e. a rate of 75%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches 2.4 M€, representing 16.9% 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 1.8 M€, i.e. 12.9% of revenue. This profit can be retained or distributed to shareholders.
Revenue (2025)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
14 034 342 €
Gross margin (2025)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
10 531 828 €
EBITDA (2025)
?
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
2 366 892 €
EBIT (2025)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
2 329 816 €
Net income (2025)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
1 804 367 €
EBITDA margin (2025)
?
EBITDA margin
Definition
Measures the company's operating profitability.
Formula
(EBE / CA) x 100
Interpretation
> 10% : Good profitability 5-10% : Average < 5% : Low
16.8%
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 8%. This very low level reflects a solid financial structure, offering significant room for future investments or acquisitions. Financial autonomy (= Equity / Total assets x 100) reaches 59%. This high autonomy means the company finances most of its assets through equity, a sign of strength. Debt repayment capacity (= Financial debt / Cash flow) indicates it would take 0.2 years of cash flow to repay all financial debt. This short period demonstrates excellent debt sustainability. Cash flow represents 13.2% 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 (2025)
?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low 50-100% : Moderate > 100% : High
8.369%
Financial autonomy (2025)
?
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
58.725%
Cash flow / Revenue (2025)
?
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
13.19%
Repayment capacity (2025)
?
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
0.209
Asset age ratio (2025)
?
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
2025
Debt ratio
2.337
3.941
5.181
4.24
35.206
26.724
31.214
58.349
19.598
8.369
Financial autonomy
68.552
60.602
62.015
59.087
59.922
53.739
46.092
29.646
47.337
58.725
Repayment capacity
0.13
0.211
0.163
0.25
2.517
2.005
0.94
1.629
0.412
0.209
Cash flow / Revenue
8.875%
9.088%
12.047%
7.14%
9.806%
6.651%
10.166%
9.204%
12.655%
13.19%
Sector positioning
Debt ratio
8.372025
2023
2024
2025
Q1: 2.89
Med: 15.03
Q3: 51.89
Good-31 pts over 3 years
In 2025, the debt ratio of ALAIN BONADEI (8.37) ranks below the median of the sector. This ratio measures the weight of debt relative to equity. This controlled position reflects prudent management.
Financial autonomy
58.73%2025
2023
2024
2025
Q1: 20.23%
Med: 38.15%
Q3: 58.73%
Excellent+30 pts over 3 years
In 2025, the financial autonomy of ALAIN BONADEI (58.7%) 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
0.21 years2025
2023
2024
2025
Q1: 0.0 years
Med: 0.35 years
Q3: 1.31 years
Good-35 pts over 3 years
In 2025, the repayment capacity of ALAIN BONADEI (0.21) ranks below the median of the sector. This ratio indicates the number of years needed to repay debt with cash flow. This controlled position reflects prudent management.
Liquidity ratios
The liquidity ratio (= Current assets / Current liabilities) stands at 283.34. 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 0.1x. Danger: operating income does not cover interest charges, unsustainable situation.
Liquidity ratio (2025)
?
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
283.338
Interest coverage (2025)
?
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
0.104
Liquidity indicators evolution ALAIN BONADEI
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
2025
Liquidity ratio
240.433
261.018
288.738
275.291
534.921
377.609
293.04
204.567
264.666
283.338
Interest coverage
0.092
0.094
0.064
0.069
0.075
0.595
0.444
0.339
0.226
0.104
Sector positioning
Liquidity ratio
283.342025
2023
2024
2025
Q1: 149.73
Med: 210.46
Q3: 283.97
Good+23 pts over 3 years
In 2025, the liquidity ratio of ALAIN BONADEI (283.34) 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
0.1x2025
2023
2024
2025
Q1: 0.0x
Med: 0.75x
Q3: 3.09x
Average-22 pts over 3 years
In 2025, the interest coverage of ALAIN BONADEI (0.1x) 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: 59 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 59 days. Inventory turnover is 5 days (= Average inventory / Cost of goods x 360). Fast turnover, sign of good inventory management. Overall, WCR represents 95 days of revenue, i.e. 3.7 M€ to permanently finance. Over 2016-2025, WCR increased by +208%, requiring additional financing.
Operating WCR (2025)
?
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
3 695 383 €
Customer credit (2025)
?
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
59 j
Supplier credit (2025)
?
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
59 j
Inventory turnover (2025)
?
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
5 j
WCR in days of revenue (2025)
?
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
95 j
WCR and payment terms evolution ALAIN BONADEI
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
2025
Operating WCR
1 200 504 €
3 848 040 €
1 635 025 €
2 407 898 €
1 751 951 €
2 517 839 €
3 684 260 €
1 574 647 €
2 962 832 €
3 695 383 €
Inventory turnover (days)
5
7
4
5
5
7
8
14
6
5
Customer payment term (days)
58
81
68
68
65
70
65
110
67
59
Supplier payment term (days)
59
91
56
74
68
68
65
114
58
59
Positioning of ALAIN BONADEI in its sector
Comparison with sector Agencement de lieux de vente
Valuation estimate
Indicative estimate only : the number of comparable transactions in this sector is limited (21 transactions).
This range of 3 419 523€ to 11 828 629€ is provided for information purposes only and requires in-depth analysis to be confirmed.
Estimated enterprise value2025
Indicative
3419k€7517k€11828k€
7 517 849 €Range: 3 419 523€ - 11 828 629€
NAF 5 année 2025
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 21 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 (Agencement de lieux de vente)
Compare ALAIN BONADEI with other companies in the same sector:
Yes, ALAIN BONADEI generated a net profit of 1.8 M€ in 2025.
Where is the headquarters of ALAIN BONADEI ?
The headquarters of ALAIN BONADEI is located in TOULOUSE (31100), in the department Haute-Garonne.
Where to find the tax return of ALAIN BONADEI ?
The tax return of ALAIN BONADEI 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 ALAIN BONADEI operate?
ALAIN BONADEI operates in the sector Agencement de lieux de vente (NAF code 43.32C). 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