Employees: 11 (2023.0)Legal category: SCA (commandite par actions)Size: ETICreation date: 1999-03-08 (27 years)Status: ActiveBusiness sector: Hôtels et hébergement similaire Location: LILLE (59000), Nord
ALIZE OPERA : revenue, balance sheet and financial ratios
ALIZE OPERA is a French company
founded 27 years ago,
specialized in the sector Hôtels et hébergement similaire .
Based in LILLE (59000),
this company of category ETI
shows in 2024 a revenue of 1.5 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
En 2024, ALIZE OPERA alcanza unos ingresos de 1.5 M€. Los ingresos crecen positivamente durante 8 años (TCAC: +1.6%). Vs 2023: +6%. Tras deducir el consumo (42 k€), el margen bruto se sitúa en 1.5 M€, es decir, una tasa del 97%. El EBITDA alcanza 486 k€, representando el 31.7% de los ingresos. Este alto margen EBITDA proporciona una fuerte capacidad de autofinanciación. El resultado neto asciende a 384 k€, es decir, el 25.0% de los ingresos.
Revenue (2024)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
1 533 622 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
1 491 428 €
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
485 630 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
379 261 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
383 584 €
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
31.7%
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
El ratio de endeudamiento (= Deuda financiera / Fondos propios x 100) se sitúa en 668%. Situación crítica: la deuda supera significativamente los fondos propios. La autonomía financiera (= Fondos propios / Total activo x 100) alcanza el 12%. Baja autonomía: la empresa depende fuertemente de financiación externa. La capacidad de reembolso indica que se necesitarían 8.5 años de flujo de caja. Más allá de 7 años, los bancos generalmente consideran el riesgo crediticio como alto. El flujo de caja representa el 28.4% de los ingresos. Este alto nivel proporciona una fuerte capacidad de autofinanciación.
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
667.648%
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
12.186%
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
28.386%
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
8.455
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
2023
2024
Debt ratio
433.939
509.408
611.565
691.057
6821.309
6818.629
931.605
667.648
Financial autonomy
16.358
14.759
12.821
11.46
1.346
1.336
8.907
12.186
Repayment capacity
4.332
5.452
6.365
7.381
104.27
19.649
9.846
8.455
Cash flow / Revenue
25.011%
23.61%
23.532%
22.657%
3.556%
16.893%
23.415%
28.386%
Sector positioning
Ratio de endeudamiento
667.652024
2021
2023
2024
Q1: 0.0
Med: 27.86
Q3: 134.48
Average
En 2024, el ratio de endeudamiento de ALIZE OPERA (667.65) se sitúa por encima de la mediana del sector. Este ratio mide el peso de la deuda en relación con el patrimonio. Un esfuerzo de reducción podría mejorar la solidez financiera.
Autonomía financiera
12.19%2024
2021
2023
2024
Q1: 2.15%
Med: 30.4%
Q3: 60.1%
Average+8 pts over 3 years
En 2024, el autonomía financiera de ALIZE OPERA (12.2%) se sitúa por debajo de la mediana del sector. Este ratio representa la parte del patrimonio en la financiación total. Una mejora fortalecería la posición competitiva.
Capacidad de reembolso
8.46 ans2024
2021
2023
2024
Q1: -0.07 ans
Med: 0.73 ans
Q3: 4.74 ans
Average
En 2024, el capacidad de reembolso de ALIZE OPERA (8.5 ans) se sitúa por encima de la mediana del sector. Este ratio indica el número de años necesarios para pagar la deuda con flujo de caja. Un esfuerzo de reducción podría mejorar la solidez financiera.
Liquidity ratios
El ratio de liquidez se sitúa en 1339.00. La empresa tiene 2€ de activos líquidos por cada 1€ de deuda a corto plazo. El ratio de cobertura de intereses (= EBIT / Gastos financieros) es de 35.9x. El resultado de explotación cubre muy ampliamente los gastos financieros.
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
1339.003
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
35.851
Liquidity indicators evolution ALIZE OPERA
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2018
2019
2020
2021
2023
2024
Liquidity ratio
214.334
369.873
525.565
607.085
888.245
985.859
1029.269
1339.003
Interest coverage
8.787
8.365
6.06
6.46
41.753
17.415
34.667
35.851
Sector positioning
Ratio de liquidez
1339.02024
2021
2023
2024
Q1: 68.47
Med: 157.0
Q3: 342.55
Excelente
En 2024, el ratio de liquidez de ALIZE OPERA (1339.00) se sitúa en el top 25% del sector. Este ratio mide la capacidad de cubrir deuda a corto plazo con activos corrientes. Un ratio superior a 1 asegura cobertura cómoda de vencimientos a corto plazo.
Cobertura de intereses
35.85x2024
2021
2023
2024
Q1: 0.0x
Med: 1.5x
Q3: 11.71x
Excelente
En 2024, el cobertura de intereses de ALIZE OPERA (35.9x) se sitúa en el top 25% del sector. Este ratio indica cuántas veces el resultado operativo cubre los gastos de intereses. Alta cobertura significa que los gastos financieros pesan poco en la rentabilidad.
Working capital requirement (WCR) and payment terms
El fondo de maniobra operativo (FM) mide el desfase temporal de tesorería. Plazo medio de cobro a clientes: 0 días. Plazo proveedores: 48 días. Excelente situación: los proveedores financian 48 días del ciclo operativo. La rotación de existencias es de 1 días. Rotación rápida, señal de buena gestión de existencias. El FM representa 871 días de ingresos. En 2016-2024, el FM aumentó en +792%.
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
3 710 782 €
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
0 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
48 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
1 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
871 j
WCR and payment terms evolution ALIZE OPERA
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2023
2024
Operating WCR
415 998 €
702 177 €
1 058 659 €
1 475 683 €
1 440 486 €
2 469 230 €
3 185 865 €
3 710 782 €
Inventory turnover (days)
0
0
1
1
1
1
1
1
Customer payment term (days)
0
2
1
1
0
1
1
0
Supplier payment term (days)
65
63
63
92
52
89
64
48
Positioning of ALIZE OPERA in its sector
Comparison with sector Hôtels et hébergement similaire
Valuation estimate
Based on 99 transactions of similar company sales
in 2024,
the value of ALIZE OPERA is estimated at
1 723 483 €
(range 559 399€ - 3 261 976€).
With an EBITDA of 485 630€, the sector multiple of 4.8x is applied.
The price/revenue ratio is 0.54x
(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 value2024
99 tx
559k€1723k€3261k€
1 723 483 €Range: 559 399€ - 3 261 976€
NAF 5 année 2024
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
485 630 €×4.8x
Estimation2 318 779 €
541 806€ - 3 993 668€
Revenue Multiple30%
1 533 622 €×0.54x
Estimation833 178 €
414 365€ - 1 909 496€
Net Income Multiple20%
383 584 €×4.1x
Estimation1 570 707 €
820 936€ - 3 461 470€
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 99 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 OPERA with other companies in the same sector:
Yes, ALIZE OPERA generated a net profit of 384 k€ in 2024.
Where is the headquarters of ALIZE OPERA ?
The headquarters of ALIZE OPERA is located in LILLE (59000), in the department Nord.
Where to find the tax return of ALIZE OPERA ?
The tax return of ALIZE OPERA 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 OPERA operate?
ALIZE OPERA 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