ALAINE SUD EST : revenue, balance sheet and financial ratios
ALAINE SUD EST is a French company
founded 24 years ago,
specialized in the sector Transports routiers de fret interurbains.
Based in NIMES (30000),
this company of category ETI
shows in 2024 a revenue of 5.9 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - ALAINE SUD EST (SIREN 440711182)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
5 860 366 €
7 078 912 €
8 009 562 €
6 086 235 €
6 576 470 €
7 941 515 €
8 579 317 €
8 652 071 €
9 714 809 €
Net income
3 208 €
187 277 €
100 662 €
84 113 €
100 000 €
9 664 €
7 445 €
-35 574 €
152 670 €
EBITDA
-309 871 €
139 288 €
267 450 €
87 295 €
243 361 €
172 297 €
182 736 €
255 145 €
513 837 €
Net margin
0.1%
2.6%
1.3%
1.4%
1.5%
0.1%
0.1%
-0.4%
1.6%
Revenue and income statement
In 2024, ALAINE SUD EST achieves revenue of 5.9 M€. Revenue is declining over the period 2016-2024 (CAGR: -6.1%). Significant drop of -17% vs 2023. After deducting consumption (605 k€), gross margin stands at 5.3 M€, i.e. a rate of 90%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches -310 k€, representing -5.3% of revenue. Warning negative scissor effect: despite revenue change (-17%), EBITDA varies by -322%, reducing margin by 7.3 pts. This reflects costs rising faster than revenue. Negative EBITDA means operations do not cover current expenses: concerning situation. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 3 k€, i.e. 0.1% 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
5 860 366 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
5 255 411 €
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
-309 871 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
-56 340 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
3 208 €
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
-5.3%
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 18%. 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 40%. The balance between equity and debt is satisfactory.
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
17.74%
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
39.582%
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
-4.785%
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
-0.664
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
156.762
191.3
174.318
129.317
118.257
112.872
78.144
32.518
17.74
Financial autonomy
18.312
17.833
19.751
26.057
27.818
26.654
26.744
36.1
39.582
Repayment capacity
2.932
6.875
7.653
7.436
4.23
10.483
2.817
3.558
-0.664
Cash flow / Revenue
4.647%
2.613%
2.188%
1.839%
3.949%
1.594%
3.454%
1.535%
-4.785%
Sector positioning
Debt ratio
17.742024
2022
2023
2024
Q1: 3.42
Med: 30.72
Q3: 89.85
Good-29 pts over 3 years
In 2024, the debt ratio of ALAINE SUD EST (17.74) 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
39.58%2024
2022
2023
2024
Q1: 17.96%
Med: 34.26%
Q3: 52.09%
Good+18 pts over 3 years
In 2024, the financial autonomy of ALAINE SUD EST (39.6%) 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
-0.66 years2024
2022
2023
2024
Q1: -0.01 years
Med: 0.02 years
Q3: 1.91 years
Excellent-50 pts over 3 years
In 2024, the repayment capacity of ALAINE SUD EST (-0.66) 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 168.79. 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
168.786
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
-0.19
Liquidity indicators evolution ALAINE SUD EST
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
137.243
143.363
158.267
184.315
210.959
194.31
169.606
178.151
168.786
Interest coverage
2.219
4.15
4.358
3.215
1.534
3.624
0.847
0.884
-0.19
Sector positioning
Liquidity ratio
168.792024
2022
2023
2024
Q1: 122.42
Med: 168.88
Q3: 241.43
Good
In 2024, the liquidity ratio of ALAINE SUD EST (168.79) 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
-0.19x2024
2022
2023
2024
Q1: -0.19x
Med: 0.0x
Q3: 4.8x
Average-33 pts over 3 years
In 2024, the interest coverage of ALAINE SUD EST (-0.2x) 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: 53 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 49 days. The company must finance 4 days of gap between collections and payments. Overall, WCR represents 74 days of revenue, i.e. 1.2 M€ to permanently finance. Notable WCR improvement over the period (-33%), freeing up 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
1 209 521 €
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
53 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
49 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
0 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
74 j
WCR and payment terms evolution ALAINE SUD EST
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
1 797 240 €
1 572 254 €
1 568 385 €
987 845 €
1 018 958 €
1 076 412 €
799 114 €
964 573 €
1 209 521 €
Inventory turnover (days)
1
2
2
3
2
6
1
1
0
Customer payment term (days)
63
54
50
34
53
57
46
49
53
Supplier payment term (days)
67
66
55
36
40
55
54
56
49
Positioning of ALAINE SUD EST in its sector
Comparison with sector Transports routiers de fret interurbains
Valuation estimate
Based on 71 transactions of similar company sales
in 2024,
the value of ALAINE SUD EST is estimated at
801 409 €
(range 372 894€ - 1 311 638€).
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. Medium reliability: estimate to be confirmed with in-depth analysis.
Estimated enterprise value2024
71 tx
372k€801k€1311k€
801 409 €Range: 372 894€ - 1 311 638€
NAF 5 année 2024
Valuation detail by method
Ajustez les pondérations selon votre analyse
Revenue Multiple30%
5 860 366 €×0.23x
Estimation1 328 452 €
620 552€ - 2 166 322€
Net Income Multiple20%
3 208 €×3.4x
Estimation10 848 €
1 407€ - 29 613€
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 71 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 (Transports routiers de fret interurbains)
Compare ALAINE SUD EST with other companies in the same sector:
Yes, ALAINE SUD EST generated a net profit of 3 k€ in 2024.
Where is the headquarters of ALAINE SUD EST ?
The headquarters of ALAINE SUD EST is located in NIMES (30000), in the department Gard.
Where to find the tax return of ALAINE SUD EST ?
The tax return of ALAINE SUD EST 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 ALAINE SUD EST operate?
ALAINE SUD EST operates in the sector Transports routiers de fret interurbains (NAF code 49.41A). 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