Employees: 01 (2023.0)Legal category: SCA (commandite par actions)Size: PMECreation date: 2013-05-15 (12 years)Status: ActiveBusiness sector: Activités des sièges sociauxLocation: LAMBERSART (59130), Nord
ALDICA FINANCES : revenue, balance sheet and financial ratios
ALDICA FINANCES is a French company
founded 12 years ago,
specialized in the sector Activités des sièges sociaux.
Based in LAMBERSART (59130),
this company of category PME
shows in 2023 a revenue of 96 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - ALDICA FINANCES (SIREN 793619347)
Indicator
2023
2022
2021
2020
2019
2018
2017
Revenue
96 399 €
71 409 €
332 072 €
257 207 €
109 159 €
N/C
N/C
Net income
-261 727 €
1 656 227 €
-593 108 €
-837 593 €
-1 777 063 €
23 049 €
199 910 €
EBITDA
-60 560 €
-216 723 €
29 274 €
50 €
2 185 €
-4 744 €
-10 499 €
Net margin
-271.5%
2319.4%
-178.6%
-325.6%
-1628.0%
N/C
N/C
Revenue and income statement
In 2023, ALDICA FINANCES achieves revenue of 96 k€. Activity remains stable over the period (CAGR: -3.1%). Vs 2022, growth of +35% (71 k€ -> 96 k€). After deducting consumption (0 €), gross margin stands at 96 k€, i.e. a rate of 100%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches -61 k€, representing -62.8% of revenue. Positive scissor effect: EBITDA margin improves by +240.7 pts, sign of improved operational efficiency. Negative EBITDA means operations do not cover current expenses: concerning situation. Net income is negative at -262 k€ (-271.5% of revenue), which will impact equity.
Revenue (2023)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
96 399 €
Gross margin (2023)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
96 399 €
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
-60 560 €
EBIT (2023)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
-63 490 €
Net income (2023)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
-261 727 €
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
-62.8%
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 33%. Debt remains under control: the company retains capacity to raise new debt if needed. Financial autonomy (= Equity / Total assets x 100) reaches 75%. This high autonomy means the company finances most of its assets through equity, a sign of strength.
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
32.911%
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
74.63%
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
-37.633%
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
-18.664
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
2017
2018
2019
2020
2021
2022
2023
Debt ratio
8.655
0.669
3.463
4.561
92.996
34.389
32.911
Financial autonomy
91.845
99.262
93.005
84.036
43.617
72.28
74.63
Repayment capacity
1.722
0.12
37.07
0.295
32.067
-3.774
-18.664
Cash flow / Revenue
None%
None%
1.903%
83.428%
6.923%
-312.479%
-37.633%
Sector positioning
Debt ratio
32.912023
2021
2022
2023
Q1: 0.15
Med: 18.69
Q3: 101.54
Average-14 pts over 3 years
In 2023, the debt ratio of ALDICA FINANCES (32.91) 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
74.63%2023
2021
2022
2023
Q1: 13.72%
Med: 51.34%
Q3: 84.19%
Good+24 pts over 3 years
In 2023, the financial autonomy of ALDICA FINANCES (74.6%) 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
-18.66 years2023
2021
2022
2023
Q1: 0.0 years
Med: 0.21 years
Q3: 3.83 years
Excellent-50 pts over 3 years
In 2023, the repayment capacity of ALDICA FINANCES (-18.66) 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 8353.69. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months.
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
8353.694
Interest coverage (2023)
?
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
-383.874
Liquidity indicators evolution ALDICA FINANCES
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2017
2018
2019
2020
2021
2022
2023
Liquidity ratio
1728.661
1296.768
128.411
248.694
231.971
2232.338
8353.694
Interest coverage
-133.537
-4313.09
81420.046
2134184.0
2118.593
-58.339
-383.874
Sector positioning
Liquidity ratio
8353.692023
2021
2022
2023
Q1: 110.3
Med: 414.17
Q3: 1926.34
Excellent+35 pts over 3 years
In 2023, the liquidity ratio of ALDICA FINANCES (8353.69) 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
-383.87x2023
2021
2022
2023
Q1: -38.61x
Med: 0.0x
Q3: 2.71x
Average-50 pts over 3 years
In 2023, the interest coverage of ALDICA FINANCES (-383.9x) 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: 49 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 28 days. The company must finance 21 days of gap between collections and payments. Overall, WCR represents 517 days of revenue, i.e. 139 k€ to permanently finance.
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
138 523 €
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
49 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
28 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
0 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
517 j
WCR and payment terms evolution ALDICA FINANCES
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2017
2018
2019
2020
2021
2022
2023
Operating WCR
0 €
0 €
-18 507 €
333 960 €
355 018 €
176 972 €
138 523 €
Inventory turnover (days)
0
0
0
0
0
0
0
Customer payment term (days)
0
0
162
429
377
386
49
Supplier payment term (days)
259
196
68
178
22
73
28
Positioning of ALDICA FINANCES in its sector
Comparison with sector Activités des sièges sociaux
Valuation estimate
Based on 89 transactions of similar company sales
in 2023,
the value of ALDICA FINANCES is estimated at
50 472 €
(range 20 646€ - 89 449€).
The price/revenue ratio is 0.52x
(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 value2023
89 tx
20k€50k€89k€
50 472 €Range: 20 646€ - 89 449€
NAF 5 année 2023
Valuation method used
Revenue Multiple
96 399 €
×
0.52x
=50 472 €
Range: 20 647€ - 89 449€
Only this financial indicator is available for this company.
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 89 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 des sièges sociaux)
Compare ALDICA FINANCES with other companies in the same sector:
The headquarters of ALDICA FINANCES is located in LAMBERSART (59130), in the department Nord.
Where to find the tax return of ALDICA FINANCES ?
The tax return of ALDICA FINANCES 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 ALDICA FINANCES operate?
ALDICA FINANCES operates in the sector Activités des sièges sociaux (NAF code 70.10Z). 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