Employees: 12 (2023.0)Legal category: SCA (commandite par actions)Size: PMECreation date: 2002-01-01 (24 years)Status: ActiveBusiness sector: Hôtels et hébergement similaire Location: PARIS (75015), Paris
ALIZE BEAUGRENELLE : revenue, balance sheet and financial ratios
ALIZE BEAUGRENELLE is a French company
founded 24 years ago,
specialized in the sector Hôtels et hébergement similaire .
Based in PARIS (75015),
this company of category PME
shows in 2021 a revenue of 1.0 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - ALIZE BEAUGRENELLE (SIREN 441131794)
Indicator
2021
2020
2019
2018
2017
2016
Revenue
1 049 509 €
787 004 €
3 359 192 €
3 496 810 €
3 256 699 €
2 959 371 €
Net income
-385 048 €
-1 062 943 €
344 988 €
431 973 €
262 383 €
85 971 €
EBITDA
-31 426 €
-694 210 €
782 469 €
815 148 €
617 464 €
424 666 €
Net margin
-36.7%
-135.1%
10.3%
12.4%
8.1%
2.9%
Revenue and income statement
In 2021, ALIZE BEAUGRENELLE achieves revenue of 1.0 M€. Revenue is declining over the period 2016-2021 (CAGR: -18.7%). Vs 2020, growth of +33% (787 k€ -> 1.0 M€). After deducting consumption (26 k€), gross margin stands at 1.0 M€, i.e. a rate of 97%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches -31 k€, representing -3.0% of revenue. Positive scissor effect: EBITDA margin improves by +85.2 pts, sign of improved operational efficiency. Negative EBITDA means operations do not cover current expenses: concerning situation. Net income is negative at -385 k€ (-36.7% of revenue), which will impact equity.
Revenue (2021)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
1 049 509 €
Gross margin (2021)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
1 023 184 €
EBITDA (2021)
?
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
-31 426 €
EBIT (2021)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
-382 464 €
Net income (2021)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
-385 048 €
EBITDA margin (2021)
?
EBITDA margin
Definition
Measures the company's operating profitability.
Formula
(EBE / CA) x 100
Interpretation
> 10% : Good profitability 5-10% : Average < 5% : Low
-2.1%
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 51%. Debt remains under control: the company retains capacity to raise new debt if needed. Financial autonomy (= Equity / Total assets x 100) reaches 50%. This high autonomy means the company finances most of its assets through equity, a sign of strength.
Debt ratio (2021)
?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low 50-100% : Moderate > 100% : High
51.469%
Financial autonomy (2021)
?
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
50.139%
Cash flow / Revenue (2021)
?
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
-2.228%
Repayment capacity (2021)
?
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
-25.351
Asset age ratio (2021)
?
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
Debt ratio
23.009
10.546
0.684
0.023
40.836
51.469
Financial autonomy
74.23
78.018
86.908
82.249
64.43
50.139
Repayment capacity
1.88
0.728
0.038
0.001
-1.248
-25.351
Cash flow / Revenue
13.888%
15.499%
19.618%
19.665%
-82.539%
-2.228%
Sector positioning
Debt ratio
51.472021
2019
2020
2021
Q1: 0.0
Med: 41.15
Q3: 182.48
Average+27 pts over 3 years
In 2021, the debt ratio of ALIZE BEAUGRENELLE (51.47) 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
50.14%2021
2019
2020
2021
Q1: 0.08%
Med: 25.93%
Q3: 55.61%
Good
In 2021, the financial autonomy of ALIZE BEAUGRENELLE (50.1%) 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
-25.35 years2021
2019
2020
2021
Q1: -2.99 years
Med: 0.53 years
Q3: 5.6 years
Excellent
In 2021, the repayment capacity of ALIZE BEAUGRENELLE (-25.35) 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 202.25. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months.
Liquidity ratio (2021)
?
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
202.248
Interest coverage (2021)
?
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
-14.542
Liquidity indicators evolution ALIZE BEAUGRENELLE
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2018
2019
2020
2021
Liquidity ratio
531.541
370.476
356.886
243.623
417.044
202.248
Interest coverage
7.195
3.382
0.406
0.0
0.0
-14.542
Sector positioning
Liquidity ratio
202.252021
2019
2020
2021
Q1: 80.04
Med: 181.6
Q3: 371.28
Good-16 pts over 3 years
In 2021, the liquidity ratio of ALIZE BEAUGRENELLE (202.25) 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
-14.54x2021
2019
2020
2021
Q1: -0.58x
Med: 0.4x
Q3: 6.81x
Average
In 2021, the interest coverage of ALIZE BEAUGRENELLE (-14.5x) 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: 17 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 23 days. Favorable situation: supplier credit is longer than customer credit by 6 days. Inventory turnover is 1 days (= Average inventory / Cost of goods x 360). Fast turnover, sign of good inventory management. WCR is negative (-126 days): operations structurally generate cash. Notable WCR improvement over the period (-893%), freeing up cash.
Operating WCR (2021)
?
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
-368 000 €
Customer credit (2021)
?
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
17 j
Supplier credit (2021)
?
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
23 j
Inventory turnover (2021)
?
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
1 j
WCR in days of revenue (2021)
?
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
-126 j
WCR and payment terms evolution ALIZE BEAUGRENELLE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
Operating WCR
-37 051 €
-329 969 €
36 087 €
-346 870 €
27 522 €
-368 000 €
Inventory turnover (days)
0
0
0
0
0
1
Customer payment term (days)
6
5
9
10
1
17
Supplier payment term (days)
35
23
31
34
9
23
Positioning of ALIZE BEAUGRENELLE in its sector
Comparison with sector Hôtels et hébergement similaire
Valuation estimate
Based on 98 transactions of similar company sales
in 2021,
the value of ALIZE BEAUGRENELLE is estimated at
1 264 467 €
(range 632 747€ - 1 996 191€).
The price/revenue ratio is 1.20x
(premium 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. Medium reliability: estimate to be confirmed with in-depth analysis.
Estimated enterprise value2021
98 tx
632k€1264k€1996k€
1 264 467 €Range: 632 747€ - 1 996 191€
NAF 5 année 2021
Valuation method used
Revenue Multiple
1 049 509 €
×
1.20x
=1 264 468 €
Range: 632 747€ - 1 996 192€
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 98 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 (Hôtels et hébergement similaire )
Compare ALIZE BEAUGRENELLE with other companies in the same sector:
Frequently asked questions about ALIZE BEAUGRENELLE
What is the revenue of ALIZE BEAUGRENELLE ?
The revenue of ALIZE BEAUGRENELLE in 2021 is 1.0 M€.
Is ALIZE BEAUGRENELLE profitable?
ALIZE BEAUGRENELLE recorded a net loss in 2021.
Where is the headquarters of ALIZE BEAUGRENELLE ?
The headquarters of ALIZE BEAUGRENELLE is located in PARIS (75015), in the department Paris.
Where to find the tax return of ALIZE BEAUGRENELLE ?
The tax return of ALIZE BEAUGRENELLE 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 ALIZE BEAUGRENELLE operate?
ALIZE BEAUGRENELLE operates in the sector Hôtels et hébergement similaire (NAF code 55.10Z). 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