Employees: 12 (2023.0)Legal category: SCA (commandite par actions)Size: GECreation date: 1988-01-01 (38 years)Status: ActiveBusiness sector: Activités des agents et courtiers d'assurancesLocation: LYON (69003), Rhone
ALIQUIS CONSEIL SAS : revenue, balance sheet and financial ratios
ALIQUIS CONSEIL SAS is a French company
founded 38 years ago,
specialized in the sector Activités des agents et courtiers d'assurances.
Based in LYON (69003),
this company of category GE
shows in 2024 a revenue of 8.0 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - ALIQUIS CONSEIL SAS (SIREN 343277505)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
7 950 921 €
8 082 982 €
4 076 419 €
3 093 141 €
2 370 494 €
1 951 546 €
2 071 219 €
2 093 153 €
2 030 274 €
Net income
1 869 520 €
2 827 179 €
1 131 722 €
928 181 €
525 994 €
188 079 €
607 389 €
512 427 €
553 696 €
EBITDA
3 657 637 €
4 185 354 €
1 670 605 €
1 375 486 €
847 496 €
320 219 €
870 632 €
950 218 €
827 133 €
Net margin
23.5%
35.0%
27.8%
30.0%
22.2%
9.6%
29.3%
24.5%
27.3%
Revenue and income statement
In 2024, ALIQUIS CONSEIL SAS achieves revenue of 8.0 M€. Over the period 2016-2024, the company shows strong growth with a CAGR (compound annual growth rate) of +18.6%. Slight decline of -2% vs 2023. After deducting consumption (0 €), gross margin stands at 8.0 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 3.7 M€, representing 46.0% of revenue. Warning negative scissor effect: despite revenue change (-2%), EBITDA varies by -13%, reducing margin by 5.8 pts. This reflects costs rising faster than revenue. This high EBITDA margin provides strong self-financing capacity and resilience to uncertainties. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 1.9 M€, i.e. 23.5% 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
7 950 921 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
7 950 921 €
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
3 657 637 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
3 623 715 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
1 869 520 €
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
46.0%
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 112%. Debt level is high: negotiating margin with banks is reduced. Financial autonomy (= Equity / Total assets x 100) reaches 45%. This high autonomy means the company finances most of its assets through equity, a sign of strength. Debt repayment capacity (= Financial debt / Cash flow) indicates it would take 9.9 years of cash flow to repay all financial debt. Beyond 7 years, banks generally consider credit risk as high. Cash flow represents 23.9% 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 (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
111.613%
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
45.461%
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
23.901%
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
9.891
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
0.0
6.556
0.0
134.293
76.594
91.56
168.691
78.402
111.613
Financial autonomy
89.661
83.862
81.391
39.795
50.512
46.784
34.85
53.158
45.461
Repayment capacity
0.0
0.275
0.0
99.722
3.453
3.799
8.34
4.19
9.891
Cash flow / Revenue
26.043%
25.323%
30.204%
1.316%
22.731%
30.843%
27.861%
34.815%
23.901%
Sector positioning
Debt ratio
111.612024
2022
2023
2024
Q1: 0.0
Med: 7.62
Q3: 47.38
Average
In 2024, the debt ratio of ALIQUIS CONSEIL SAS (111.61) 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
45.46%2024
2022
2023
2024
Q1: 13.01%
Med: 47.62%
Q3: 76.27%
Average+9 pts over 3 years
In 2024, the financial autonomy of ALIQUIS CONSEIL SAS (45.5%) 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
9.89 years2024
2022
2023
2024
Q1: 0.0 years
Med: 0.12 years
Q3: 1.71 years
Watch
In 2024, the repayment capacity of ALIQUIS CONSEIL SAS (9.89) 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 389.89. 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 14.7x. 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
389.887
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
14.717
Liquidity indicators evolution ALIQUIS CONSEIL SAS
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
607.081
612.64
338.886
343.819
339.576
306.608
397.02
403.186
389.887
Interest coverage
0.021
0.07
0.0
7.292
2.419
1.723
4.311
9.436
14.717
Sector positioning
Liquidity ratio
389.892024
2022
2023
2024
Q1: 123.36
Med: 243.1
Q3: 571.4
Good
In 2024, the liquidity ratio of ALIQUIS CONSEIL SAS (389.89) ranks above the median of the sector. This ratio measures the ability to cover short-term debt with current assets. This comfortable position offers an appreciable safety margin.
Interest coverage
14.72x2024
2022
2023
2024
Q1: 0.0x
Med: 0.0x
Q3: 2.2x
Excellent
In 2024, the interest coverage of ALIQUIS CONSEIL SAS (14.7x) 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: 62 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 51 days. The company must finance 11 days of gap between collections and payments. Overall, WCR represents 73 days of revenue, i.e. 1.6 M€ to permanently finance. Over 2016-2024, WCR increased by +180%, 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
1 613 878 €
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
62 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
51 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
73 j
WCR and payment terms evolution ALIQUIS CONSEIL SAS
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
575 522 €
497 249 €
551 234 €
606 560 €
165 792 €
23 291 €
-27 638 €
648 821 €
1 613 878 €
Inventory turnover (days)
0
0
0
0
0
0
0
0
0
Customer payment term (days)
100
101
121
103
66
72
58
65
62
Supplier payment term (days)
24
22
28
24
51
17
26
53
51
Positioning of ALIQUIS CONSEIL SAS in its sector
Comparison with sector Activités des agents et courtiers d'assurances
Valuation estimate
Based on 193 transactions of similar company sales
(all years),
the value of ALIQUIS CONSEIL SAS is estimated at
5 309 973 €
(range 1 581 325€ - 19 095 524€).
With an EBITDA of 3 657 637€, the sector multiple of 1.2x is applied.
The price/revenue ratio is 0.98x
(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.
Estimated enterprise value2024
193 transactions
1581k€5309k€19095k€
5 309 973 €Range: 1 581 325€ - 19 095 524€
NAF 5 all-time
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
3 657 637 €×1.2x
Estimation4 428 132 €
1 143 742€ - 22 602 465€
Revenue Multiple30%
7 950 921 €×0.98x
Estimation7 811 209 €
2 178 287€ - 14 527 494€
Net Income Multiple20%
1 869 520 €×2.0x
Estimation3 762 726 €
1 779 842€ - 17 180 219€
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 193 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 agents et courtiers d'assurances)
Compare ALIQUIS CONSEIL SAS with other companies in the same sector:
Frequently asked questions about ALIQUIS CONSEIL SAS
What is the revenue of ALIQUIS CONSEIL SAS ?
The revenue of ALIQUIS CONSEIL SAS in 2024 is 8.0 M€.
Is ALIQUIS CONSEIL SAS profitable?
Yes, ALIQUIS CONSEIL SAS generated a net profit of 1.9 M€ in 2024.
Where is the headquarters of ALIQUIS CONSEIL SAS ?
The headquarters of ALIQUIS CONSEIL SAS is located in LYON (69003), in the department Rhone.
Where to find the tax return of ALIQUIS CONSEIL SAS ?
The tax return of ALIQUIS CONSEIL SAS 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 ALIQUIS CONSEIL SAS operate?
ALIQUIS CONSEIL SAS operates in the sector Activités des agents et courtiers d'assurances (NAF code 66.22Z). 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