Employees: 11 (2023.0)Legal category: SCA (commandite par actions)Size: PMECreation date: 1972-01-01 (54 years)Status: ActiveBusiness sector: Activités des agences de placement de main-d'œuvre Location: ECULLY (69130), Rhone
ALGOE EXECUTIVE : revenue, balance sheet and financial ratios
ALGOE EXECUTIVE is a French company
founded 54 years ago,
specialized in the sector Activités des agences de placement de main-d'œuvre .
Based in ECULLY (69130),
this company of category PME
shows in 2024 a revenue of 2.0 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - ALGOE EXECUTIVE (SIREN 722007317)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
2 022 199 €
1 792 375 €
2 113 064 €
1 709 566 €
1 339 147 €
1 765 071 €
1 651 538 €
2 247 702 €
2 071 169 €
Net income
13 255 €
99 887 €
179 717 €
22 593 €
-130 011 €
-92 710 €
-175 396 €
145 208 €
158 240 €
EBITDA
16 979 €
105 628 €
236 676 €
63 105 €
-134 758 €
-106 520 €
-163 565 €
165 436 €
220 890 €
Net margin
0.7%
5.6%
8.5%
1.3%
-9.7%
-5.3%
-10.6%
6.5%
7.6%
Revenue and income statement
In 2024, ALGOE EXECUTIVE achieves revenue of 2.0 M€. Activity remains stable over the period (CAGR: -0.3%). Vs 2023, growth of +13% (1.8 M€ -> 2.0 M€). After deducting consumption (22 k€), gross margin stands at 2.0 M€, i.e. a rate of 99%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches 17 k€, representing 0.8% of revenue. Warning negative scissor effect: despite revenue change (+13%), EBITDA varies by -84%, reducing margin by 5.1 pts. This reflects costs rising faster than 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 (2024)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
2 022 199 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
2 000 311 €
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
16 979 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
11 438 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
13 255 €
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
0.8%
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 0%. 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 28%. 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
0.0%
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
27.573%
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
-0.219%
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
0.0
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
12.797
58.992
284.895
-619.897
5.94
4.122
0.0
0.001
0.0
Financial autonomy
33.838
26.547
7.564
-6.863
28.441
22.59
34.488
37.369
27.573
Repayment capacity
0.285
1.327
-0.846
-2.857
-0.054
0.089
0.0
0.0
0.0
Cash flow / Revenue
7.517%
6.798%
-10.047%
-5.743%
-10.071%
3.897%
10.97%
5.269%
-0.219%
Sector positioning
Debt ratio
0.02024
2022
2023
2024
Q1: 0.0
Med: 2.18
Q3: 26.9
Excellent
In 2024, the debt ratio of ALGOE EXECUTIVE (0.00) 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
27.57%2024
2022
2023
2024
Q1: 5.01%
Med: 27.87%
Q3: 56.01%
Average-6 pts over 3 years
In 2024, the financial autonomy of ALGOE EXECUTIVE (27.6%) 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
0.0 years2024
2022
2023
2024
Q1: 0.0 years
Med: 0.0 years
Q3: 0.47 years
Excellent
In 2024, the repayment capacity of ALGOE EXECUTIVE (0.00) 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 136.58. 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 11.5x. 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
136.579
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
11.455
Liquidity indicators evolution ALGOE EXECUTIVE
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
131.782
145.041
97.217
112.06
94.399
113.879
155.372
164.332
136.579
Interest coverage
0.122
0.405
-1.455
-5.108
-1.313
0.99
0.951
0.107
11.455
Sector positioning
Liquidity ratio
136.582024
2022
2023
2024
Q1: 118.87
Med: 185.54
Q3: 314.49
Average
In 2024, the liquidity ratio of ALGOE EXECUTIVE (136.58) 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
11.46x2024
2022
2023
2024
Q1: 0.0x
Med: 0.0x
Q3: 0.55x
Excellent
In 2024, the interest coverage of ALGOE EXECUTIVE (11.5x) 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: 57 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 78 days. Favorable situation: supplier credit is longer than customer credit by 21 days. Overall, WCR represents 17 days of revenue, i.e. 96 k€ to permanently finance.
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
95 933 €
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
57 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
78 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
17 j
WCR and payment terms evolution ALGOE EXECUTIVE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
86 886 €
178 243 €
168 705 €
161 222 €
46 937 €
173 709 €
117 909 €
29 592 €
95 933 €
Inventory turnover (days)
0
0
0
0
0
0
0
0
0
Customer payment term (days)
57
68
63
53
36
52
52
44
57
Supplier payment term (days)
84
105
88
66
65
85
62
79
78
Positioning of ALGOE EXECUTIVE in its sector
Comparison with sector Activités des agences de placement de main-d'œuvre
Valuation estimate
Based on 147 transactions of similar company sales
(all years),
the value of ALGOE EXECUTIVE is estimated at
70 870 €
(range 47 373€ - 135 271€).
With an EBITDA of 16 979€, the sector multiple of 2.0x is applied.
The price/revenue ratio is 0.08x
(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 value2024
147 transactions
47k€70k€135k€
70 870 €Range: 47 373€ - 135 271€
Section all-time
Aggregated at NAF section level
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
16 979 €×2.0x
Estimation34 527 €
16 656€ - 74 280€
Revenue Multiple30%
2 022 199 €×0.08x
Estimation161 923 €
122 105€ - 278 126€
Net Income Multiple20%
13 255 €×1.9x
Estimation25 150 €
12 072€ - 73 468€
How is this estimate calculated?
This estimate is based on the analysis of 147 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 agences de placement de main-d'œuvre )
Compare ALGOE EXECUTIVE with other companies in the same sector:
Yes, ALGOE EXECUTIVE generated a net profit of 13 k€ in 2024.
Where is the headquarters of ALGOE EXECUTIVE ?
The headquarters of ALGOE EXECUTIVE is located in ECULLY (69130), in the department Rhone.
Where to find the tax return of ALGOE EXECUTIVE ?
The tax return of ALGOE EXECUTIVE 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 ALGOE EXECUTIVE operate?
ALGOE EXECUTIVE operates in the sector Activités des agences de placement de main-d'œuvre (NAF code 78.10Z). 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