Employees: 02 (2023.0)Legal category: Société à responsabilité limitée (sans autre indication)Size: PMECreation date: 1992-04-02 (34 years)Status: ActiveBusiness sector: Autres enseignementsLocation: ALES (30100), Gard
ALES BUREAUX CASH : revenue, balance sheet and financial ratios
ALES BUREAUX CASH is a French company
founded 34 years ago,
specialized in the sector Autres enseignements.
Based in ALES (30100),
this company of category PME
shows in 2019 a revenue of 15 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - ALES BUREAUX CASH (SIREN 385214374)
Indicator
2019
2018
2017
2016
Revenue
14 775 €
8 847 €
4 800 €
3 482 €
Net income
7 695 €
743 €
-5 097 €
-5 460 €
EBITDA
7 740 €
760 €
-5 097 €
-4 187 €
Net margin
52.1%
8.4%
-106.2%
-156.8%
Revenue and income statement
In 2019, ALES BUREAUX CASH achieves revenue of 15 k€. Over the period 2016-2019, the company shows strong growth with a CAGR (compound annual growth rate) of +61.9%. Vs 2018, growth of +67% (9 k€ -> 15 k€). After deducting consumption (2 k€), gross margin stands at 13 k€, i.e. a rate of 89%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches 8 k€, representing 52.4% of revenue. Positive scissor effect: EBITDA margin improves by +43.8 pts, sign of improved operational efficiency. This high EBITDA margin provides strong self-financing capacity and resilience to uncertainties. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 8 k€, i.e. 52.1% of revenue. This profit can be retained or distributed to shareholders.
Revenue (2019)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
14 775 €
Gross margin (2019)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
13 095 €
EBITDA (2019)
?
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
7 740 €
EBIT (2019)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
7 740 €
Net income (2019)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
7 695 €
EBITDA margin (2019)
?
EBITDA margin
Definition
Measures the company's operating profitability.
Formula
(EBE / CA) x 100
Interpretation
> 10% : Good profitability 5-10% : Average < 5% : Low
52.4%
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 22%. 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 14%. Low autonomy: the company heavily depends on external financing (banks, suppliers). Debt repayment capacity (= Financial debt / Cash flow) indicates it would take 0.8 years of cash flow to repay all financial debt. This short period demonstrates excellent debt sustainability. Cash flow represents 52.1% 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 (2019)
?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low 50-100% : Moderate > 100% : High
22.469%
Financial autonomy (2019)
?
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
14.092%
Cash flow / Revenue (2019)
?
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
52.081%
Repayment capacity (2019)
?
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
0.82
Solvency indicators evolution ALES BUREAUX CASH
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
Debt ratio
27.652
39.715
46.94
22.469
Financial autonomy
17.245
18.822
21.759
14.092
Repayment capacity
-1.253
-1.531
12.867
0.82
Cash flow / Revenue
-156.806%
-106.188%
8.41%
52.081%
Sector positioning
Debt ratio
22.472019
2017
2018
2019
Q1: 0.0
Med: 3.44
Q3: 56.48
Average-11 pts over 3 years
In 2019, the debt ratio of ALES BUREAUX CASH (22.47) 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
14.09%2019
2017
2018
2019
Q1: 0.79%
Med: 23.05%
Q3: 55.86%
Average
In 2019, the financial autonomy of ALES BUREAUX CASH (14.1%) 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
0.82 years2019
2017
2018
2019
Q1: 0.0 years
Med: 0.0 years
Q3: 0.55 years
Average+50 pts over 3 years
In 2019, the repayment capacity of ALES BUREAUX CASH (0.82) ranks above the median of the sector. This ratio indicates the number of years needed to repay debt with cash flow. A reduction effort could improve financial strength.
Liquidity ratios
The liquidity ratio (= Current assets / Current liabilities) stands at 426.87. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months.
Liquidity ratio (2019)
?
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
426.868
Interest coverage (2019)
?
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
0.0
Liquidity indicators evolution ALES BUREAUX CASH
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2018
2019
Liquidity ratio
484.738
292.712
310.365
426.868
Interest coverage
0.0
0.0
0.0
0.0
Sector positioning
Liquidity ratio
426.872019
2017
2018
2019
Q1: 101.9
Med: 186.78
Q3: 367.37
Excellent+6 pts over 3 years
In 2019, the liquidity ratio of ALES BUREAUX CASH (426.87) 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
0.0x2019
2017
2018
2019
Q1: 0.0x
Med: 0.0x
Q3: 0.36x
Average
In 2019, the interest coverage of ALES BUREAUX CASH (0.0x) 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: 436 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 994 days. Excellent situation: suppliers finance 558 days of the operating cycle (retail model). Overall, WCR represents 739 days of revenue, i.e. 30 k€ to permanently finance.
Operating WCR (2019)
?
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
30 329 €
Customer credit (2019)
?
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
436 j
Supplier credit (2019)
?
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
994 j
Inventory turnover (2019)
?
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 (2019)
?
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
739 j
WCR and payment terms evolution ALES BUREAUX CASH
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
Operating WCR
29 206 €
26 778 €
29 421 €
30 329 €
Inventory turnover (days)
0
0
0
0
Customer payment term (days)
1527
1301
640
436
Supplier payment term (days)
692
1144
1822
994
Positioning of ALES BUREAUX CASH in its sector
Comparison with sector Autres enseignements
Valuation estimate
Based on 134 transactions of similar company sales
(all years),
the value of ALES BUREAUX CASH is estimated at
14 495 €
(range 5 255€ - 49 365€).
With an EBITDA of 7 740€, the sector multiple of 2.2x is applied.
The price/revenue ratio is 0.36x
(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.
Estimated enterprise value2019
134 transactions
5k€14k€49k€
14 495 €Range: 5 255€ - 49 365€
NAF 5 all-time
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
7 740 €×2.2x
Estimation16 782 €
6 081€ - 43 647€
Revenue Multiple30%
14 775 €×0.36x
Estimation5 281 €
1 762€ - 10 326€
Net Income Multiple20%
7 695 €×2.9x
Estimation22 600 €
8 432€ - 122 220€
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 134 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 (Autres enseignements)
Compare ALES BUREAUX CASH with other companies in the same sector:
Frequently asked questions about ALES BUREAUX CASH
What is the revenue of ALES BUREAUX CASH ?
The revenue of ALES BUREAUX CASH in 2019 is 15 k€.
Is ALES BUREAUX CASH profitable?
Yes, ALES BUREAUX CASH generated a net profit of 8 k€ in 2019.
Where is the headquarters of ALES BUREAUX CASH ?
The headquarters of ALES BUREAUX CASH is located in ALES (30100), in the department Gard.
Where to find the tax return of ALES BUREAUX CASH ?
The tax return of ALES BUREAUX CASH 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 ALES BUREAUX CASH operate?
ALES BUREAUX CASH operates in the sector Autres enseignements (NAF code 85.59B). 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