Employees: NN (None)Legal category: 5202Size: ETICreation date: 2007-11-01 (18 years)Status: ActiveBusiness sector: Production d'électricitéLocation: MAMOUDZOU (97600), Mayotte
ALBIOMA SOLAIRE MAYOTTE : revenue, balance sheet and financial ratios
ALBIOMA SOLAIRE MAYOTTE is a French company
founded 18 years ago,
specialized in the sector Production d'électricité.
Based in MAMOUDZOU (97600),
this company of category ETI
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 - ALBIOMA SOLAIRE MAYOTTE (SIREN 500768866)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
4 431 439 €
4 064 480 €
3 414 918 €
2 611 739 €
2 262 330 €
2 271 611 €
1 983 439 €
2 030 184 €
2 094 659 €
Net income
-7 747 751 €
-2 330 205 €
-1 681 510 €
-436 085 €
-166 943 €
212 965 €
219 107 €
398 454 €
262 681 €
EBITDA
1 778 970 €
1 476 475 €
590 585 €
827 841 €
907 838 €
1 272 687 €
819 493 €
1 397 134 €
1 295 974 €
Net margin
-174.8%
-57.3%
-49.2%
-16.7%
-7.4%
9.4%
11.0%
19.6%
12.5%
Revenue and income statement
In 2024, ALBIOMA SOLAIRE MAYOTTE achieves revenue of 4.4 M€. Over the period 2016-2024, the company shows strong growth with a CAGR (compound annual growth rate) of +9.8%. Vs 2023: +9%. After deducting consumption (-13 k€), gross margin stands at 4.4 M€, i.e. a rate of 100%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches 1.8 M€, representing 40.1% of revenue. Positive scissor effect: EBITDA margin improves by +3.8 pts, sign of improved operational efficiency. This high EBITDA margin provides strong self-financing capacity and resilience to uncertainties. Net income is negative at -7.7 M€ (-174.8% of revenue), which will impact equity.
Revenue (2024)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
4 431 439 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
4 444 078 €
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
1 778 970 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
-647 216 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
-7 747 751 €
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
40.1%
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 -340%. 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 -39%. Low autonomy: the company heavily depends on external financing (banks, suppliers). Debt repayment capacity (= Financial debt / Cash flow) indicates it would take 126.9 years of cash flow to repay all financial debt. Beyond 7 years, banks generally consider credit risk as high. Cash flow represents 6.4% of revenue. Cash flow measures resources generated by operations, available for investment and debt repayment. Satisfactory level allowing partial financing of growth.
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
-340.368%
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
-39.237%
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
6.441%
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
126.93
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
681.054
543.141
584.985
932.038
1283.333
2273.515
-5785.159
-1159.017
-340.368
Financial autonomy
11.967
14.404
13.299
8.527
6.729
3.971
-1.665
-8.958
-39.237
Repayment capacity
8.335
6.467
20.634
13.121
54.316
128.562
-209.131
318.597
126.93
Cash flow / Revenue
41.525%
49.68%
20.298%
44.214%
17.083%
7.952%
-4.256%
2.575%
6.441%
Sector positioning
Debt ratio
-340.372024
2022
2023
2024
Q1: -273.65
Med: 0.0
Q3: 120.96
Excellent
In 2024, the debt ratio of ALBIOMA SOLAIRE MAYOTTE (-340.37) ranks in the bottom 25% of the sector, which is positive. This ratio measures the weight of debt relative to equity. A low ratio indicates a solid financial structure with little dependence on creditors.
Financial autonomy
-39.24%2024
2022
2023
2024
Q1: -12.1%
Med: 0.32%
Q3: 40.46%
Average-6 pts over 3 years
In 2024, the financial autonomy of ALBIOMA SOLAIRE MAYOTTE (-39.2%) ranks below the median of the sector. This ratio represents the share of equity in total financing. An improvement would strengthen the competitive position.
Repayment capacity
126.93 years2024
2022
2023
2024
Q1: -4.9 years
Med: 0.0 years
Q3: 5.63 years
Watch+50 pts over 3 years
In 2024, the repayment capacity of ALBIOMA SOLAIRE MAYOTTE (126.93) 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 148.79. 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 84.6x. Operating income very largely covers interest expenses: high safety margin.
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
148.787
Interest coverage (2024)
?
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
2024
Liquidity ratio
145.63
139.274
130.197
61.167
74.665
106.298
144.189
126.312
148.787
Interest coverage
32.908
27.781
51.106
24.219
57.43
77.826
125.18
92.825
84.551
Sector positioning
Liquidity ratio
148.792024
2022
2023
2024
Q1: 83.26
Med: 273.74
Q3: 870.78
Average-6 pts over 3 years
In 2024, the liquidity ratio of ALBIOMA SOLAIRE MAYOTTE (148.79) 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
84.55x2024
2022
2023
2024
Q1: -5.49x
Med: 0.0x
Q3: 19.34x
Excellent
In 2024, the interest coverage of ALBIOMA SOLAIRE MAYOTTE (84.5x) 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: 115 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 145 days. Favorable situation: supplier credit is longer than customer credit by 30 days. Inventory turnover is 39 days (= Average inventory / Cost of goods x 360). Fast turnover, sign of good inventory management. Overall, WCR represents 142 days of revenue, i.e. 1.7 M€ to permanently finance. Over 2016-2024, WCR increased by +199%, requiring additional financing.
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
1 749 045 €
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
115 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
145 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
39 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
142 j
WCR and payment terms evolution ALBIOMA SOLAIRE MAYOTTE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
585 750 €
641 416 €
172 976 €
-363 753 €
-3 574 €
633 869 €
1 613 173 €
1 423 259 €
1 749 045 €
Inventory turnover (days)
33
34
38
38
40
38
37
34
39
Customer payment term (days)
61
76
80
113
117
170
172
118
115
Supplier payment term (days)
244
333
127
222
180
137
129
154
145
Positioning of ALBIOMA SOLAIRE MAYOTTE in its sector
Comparison with sector Production d'électricité
Valuation estimate
Based on 85 transactions of similar company sales
(all years),
the value of ALBIOMA SOLAIRE MAYOTTE is estimated at
3 840 019 €
(range 521 559€ - 15 928 863€).
With an EBITDA of 1 778 970€, the sector multiple of 2.4x is applied.
The price/revenue ratio is 0.69x
(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. Medium reliability: estimate to be confirmed with in-depth analysis.
Estimated enterprise value2024
85 tx
521k€3840k€15928k€
3 840 019 €Range: 521 559€ - 15 928 863€
NAF 5 all-time
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
1 778 970 €×2.4x
Estimation4 304 522 €
472 348€ - 16 151 343€
Revenue Multiple30%
4 431 439 €×0.69x
Estimation3 065 849 €
603 579€ - 15 558 064€
How is this estimate calculated?
This estimate is based on the analysis of 85 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 (Production d'électricité)
Compare ALBIOMA SOLAIRE MAYOTTE with other companies in the same sector:
Frequently asked questions about ALBIOMA SOLAIRE MAYOTTE
What is the revenue of ALBIOMA SOLAIRE MAYOTTE ?
The revenue of ALBIOMA SOLAIRE MAYOTTE in 2024 is 4.4 M€.
Is ALBIOMA SOLAIRE MAYOTTE profitable?
ALBIOMA SOLAIRE MAYOTTE recorded a net loss in 2024.
Where is the headquarters of ALBIOMA SOLAIRE MAYOTTE ?
The headquarters of ALBIOMA SOLAIRE MAYOTTE is located in MAMOUDZOU (97600), in the department Mayotte.
Where to find the tax return of ALBIOMA SOLAIRE MAYOTTE ?
The tax return of ALBIOMA SOLAIRE MAYOTTE 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 ALBIOMA SOLAIRE MAYOTTE operate?
ALBIOMA SOLAIRE MAYOTTE operates in the sector Production d'électricité (NAF code 35.11Z). 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