Employees: 11 (2023.0)Legal category: SCA (commandite par actions)Size: PMECreation date: 2000-01-01 (26 years)Status: ActiveBusiness sector: Activités liées aux systèmes de sécurité Location: ROYAN (17200), Charente-Maritime
ALARMES CHARENTAISES : revenue, balance sheet and financial ratios
ALARMES CHARENTAISES is a French company
founded 26 years ago,
specialized in the sector Activités liées aux systèmes de sécurité .
Based in ROYAN (17200),
this company of category PME
shows in 2023 a revenue of 1.9 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - ALARMES CHARENTAISES (SIREN 429231756)
Indicator
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
1 853 249 €
1 841 589 €
1 764 601 €
1 772 662 €
1 896 097 €
1 821 448 €
2 110 114 €
3 191 265 €
Net income
12 759 €
22 646 €
49 710 €
28 441 €
75 269 €
8 520 €
168 769 €
87 240 €
EBITDA
20 291 €
11 528 €
36 889 €
-946 €
-16 083 €
-27 420 €
-63 047 €
64 428 €
Net margin
0.7%
1.2%
2.8%
1.6%
4.0%
0.5%
8.0%
2.7%
Revenue and income statement
In 2023, ALARMES CHARENTAISES achieves revenue of 1.9 M€. Revenue is declining over the period 2016-2023 (CAGR: -7.5%). Vs 2022: +1%. After deducting consumption (279 k€), gross margin stands at 1.6 M€, i.e. a rate of 85%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches 20 k€, representing 1.1% of revenue. The operating margin remains fragile, requiring cost vigilance. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 13 k€, i.e. 0.7% of revenue. This profit can be retained or distributed to shareholders.
Revenue (2023)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
1 853 249 €
Gross margin (2023)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
1 574 126 €
EBITDA (2023)
?
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
20 291 €
EBIT (2023)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
13 136 €
Net income (2023)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
12 759 €
EBITDA margin (2023)
?
EBITDA margin
Definition
Measures the company's operating profitability.
Formula
(EBE / CA) x 100
Interpretation
> 10% : Good profitability 5-10% : Average < 5% : Low
1.1%
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 110%. Debt level is high: negotiating margin with banks is reduced. Financial autonomy (= Equity / Total assets x 100) reaches 31%. The balance between equity and debt is satisfactory. Debt repayment capacity (= Financial debt / Cash flow) indicates it would take 21.9 years of cash flow to repay all financial debt. Beyond 7 years, banks generally consider credit risk as high. Cash flow represents 1.3% of revenue. Cash flow measures resources generated by operations, available for investment and debt repayment.
Debt ratio (2023)
?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low 50-100% : Moderate > 100% : High
110.357%
Financial autonomy (2023)
?
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
31.094%
Cash flow / Revenue (2023)
?
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
1.329%
Repayment capacity (2023)
?
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
21.889
Asset age ratio (2023)
?
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
Debt ratio
18.691
8.055
32.117
8.361
48.35
59.396
117.814
110.357
Financial autonomy
37.337
45.34
39.927
48.441
38.574
37.459
31.808
31.094
Repayment capacity
1.302
-0.667
-7.993
-1.506
1494.126
31.745
60.515
21.889
Cash flow / Revenue
1.831%
-3.809%
-1.339%
-0.957%
0.011%
0.655%
0.552%
1.329%
Sector positioning
Debt ratio
110.362023
2021
2022
2023
Q1: 0.0
Med: 12.93
Q3: 58.34
Watch+8 pts over 3 years
In 2023, the debt ratio of ALARMES CHARENTAISES (110.36) ranks in the top 25% of the sector. This ratio measures the weight of debt relative to equity. A high ratio may indicate excessive dependence on external financing.
Financial autonomy
31.09%2023
2021
2022
2023
Q1: 9.02%
Med: 30.49%
Q3: 52.41%
Good-10 pts over 3 years
In 2023, the financial autonomy of ALARMES CHARENTAISES (31.1%) 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
21.89 years2023
2021
2022
2023
Q1: 0.0 years
Med: 0.03 years
Q3: 1.18 years
Watch
In 2023, the repayment capacity of ALARMES CHARENTAISES (21.89) 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 130.68. 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 65.7x. Operating income very largely covers interest expenses: high safety margin.
Liquidity ratio (2023)
?
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
130.683
Interest coverage (2023)
?
Interest coverage
Definition
Ability to cover interest charges with operating income.
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
Liquidity ratio
128.27
148.538
153.662
151.47
229.232
207.331
147.696
130.683
Interest coverage
5.316
-3.613
-2.965
-10.657
-80.233
5.519
48.751
65.65
Sector positioning
Liquidity ratio
130.682023
2021
2022
2023
Q1: 129.41
Med: 188.58
Q3: 299.73
Average-31 pts over 3 years
In 2023, the liquidity ratio of ALARMES CHARENTAISES (130.68) ranks below the median of the sector. This ratio measures the ability to cover short-term debt with current assets. An improvement would strengthen the competitive position.
Interest coverage
65.65x2023
2021
2022
2023
Q1: 0.0x
Med: 0.0x
Q3: 1.91x
Excellent
In 2023, the interest coverage of ALARMES CHARENTAISES (65.7x) 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: 90 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 54 days. The gap of 36 days means the company finances its customers for over a month before being paid relative to supplier payments. This weighs on cash flow. Inventory turnover is 10 days (= Average inventory / Cost of goods x 360). Fast turnover, sign of good inventory management. Overall, WCR represents 51 days of revenue, i.e. 261 k€ to permanently finance. Over 2016-2023, WCR increased by +60%, requiring additional financing.
Operating WCR (2023)
?
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
260 511 €
Customer credit (2023)
?
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
90 j
Supplier credit (2023)
?
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
54 j
Inventory turnover (2023)
?
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
10 j
WCR in days of revenue (2023)
?
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
51 j
WCR and payment terms evolution ALARMES CHARENTAISES
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
Operating WCR
163 010 €
226 858 €
258 482 €
169 359 €
360 400 €
288 142 €
347 876 €
260 511 €
Inventory turnover (days)
3
5
6
4
7
7
10
10
Customer payment term (days)
48
63
96
84
108
88
89
90
Supplier payment term (days)
37
62
56
41
45
35
49
54
Positioning of ALARMES CHARENTAISES in its sector
Comparison with sector Activités liées aux systèmes de sécurité
Valuation estimate
Indicative estimate only : the number of comparable transactions in this sector is limited (21 transactions).
This range of 71 308€ to 340 304€ is provided for information purposes only and requires in-depth analysis to be confirmed.
Estimated enterprise value2023
Indicative
71k€163k€340k€
163 729 €Range: 71 308€ - 340 304€
NAF 5 all-time
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 (Activités liées aux systèmes de sécurité )
Compare ALARMES CHARENTAISES with other companies in the same sector:
Frequently asked questions about ALARMES CHARENTAISES
What is the revenue of ALARMES CHARENTAISES ?
The revenue of ALARMES CHARENTAISES in 2023 is 1.9 M€.
Is ALARMES CHARENTAISES profitable?
Yes, ALARMES CHARENTAISES generated a net profit of 13 k€ in 2023.
Where is the headquarters of ALARMES CHARENTAISES ?
The headquarters of ALARMES CHARENTAISES is located in ROYAN (17200), in the department Charente-Maritime.
Where to find the tax return of ALARMES CHARENTAISES ?
The tax return of ALARMES CHARENTAISES 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 ALARMES CHARENTAISES operate?
ALARMES CHARENTAISES operates in the sector Activités liées aux systèmes de sécurité (NAF code 80.20Z). 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