Employees: NN (None)Legal category: SCA (commandite par actions)Size: PMECreation date: 2017-03-01 (9 years)Status: ActiveBusiness sector: Construction de réseaux pour fluidesLocation: CHEVRY-COSSIGNY (77173), Seine-et-Marne
ALLIANCE GROUP INVEST : revenue, balance sheet and financial ratios
ALLIANCE GROUP INVEST is a French company
founded 9 years ago,
specialized in the sector Construction de réseaux pour fluides.
Based in CHEVRY-COSSIGNY (77173),
this company of category PME
shows in 2024 a revenue of 99 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - ALLIANCE GROUP INVEST (SIREN 829101641)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
Revenue
99 000 €
95 233 €
100 767 €
105 000 €
36 000 €
45 000 €
38 300 €
75 435 €
Net income
195 750 €
88 943 €
266 896 €
220 883 €
609 771 €
26 057 €
24 879 €
50 869 €
EBITDA
48 478 €
36 845 €
66 192 €
45 773 €
20 880 €
31 178 €
29 272 €
64 916 €
Net margin
197.7%
93.4%
264.9%
210.4%
1693.8%
57.9%
65.0%
67.4%
Revenue and income statement
In 2024, ALLIANCE GROUP INVEST achieves revenue of 99 k€. Revenue is growing positively over 8 years (CAGR: +4.0%). Vs 2023: +4%. After deducting consumption (0 €), gross margin stands at 99 k€, i.e. a rate of 100%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches 48 k€, representing 49.0% of revenue. Positive scissor effect: EBITDA margin improves by +10.3 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 196 k€, i.e. 197.7% 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
99 000 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
99 000 €
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
48 478 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
11 117 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
195 750 €
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
49.0%
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 14%. 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 12%. 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 230.8% 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
13.927%
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
11.807%
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
230.781%
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
0.808
Asset age ratio (2024)
?
Asset age ratio
Definition
Measures the degree of wear of tangible assets.
Formula
Accumulated depreciation / Gross fixed assets x 100
Solvency indicators evolution ALLIANCE GROUP INVEST
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2017
2018
2019
2020
2021
2022
2023
2024
Debt ratio
0.437
0.446
11.093
34.903
47.118
31.047
20.935
13.927
Financial autonomy
0.296
0.427
9.618
25.479
31.701
23.569
16.644
11.807
Repayment capacity
0.0
0.0
0.0
0.378
1.801
1.244
2.152
0.808
Cash flow / Revenue
67.434%
64.958%
59.069%
1700.125%
226.049%
290.601%
124.048%
230.781%
Sector positioning
Debt ratio
13.932024
2022
2023
2024
Q1: 1.15
Med: 24.5
Q3: 76.99
Good-14 pts over 3 years
In 2024, the debt ratio of ALLIANCE GROUP INVEST (13.93) ranks below the median of the sector. This ratio measures the weight of debt relative to equity. This controlled position reflects prudent management.
Financial autonomy
11.81%2024
2022
2023
2024
Q1: 16.46%
Med: 32.68%
Q3: 51.92%
Watch-10 pts over 3 years
In 2024, the financial autonomy of ALLIANCE GROUP INVEST (11.8%) ranks in the bottom 25% of the sector. This ratio represents the share of equity in total financing. Low autonomy may limit investment capacity and increase vulnerability.
Repayment capacity
0.81 years2024
2022
2023
2024
Q1: 0.0 years
Med: 0.65 years
Q3: 2.23 years
Average
In 2024, the repayment capacity of ALLIANCE GROUP INVEST (0.81) 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 1341.75. 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 5.5x. 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
1341.749
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
5.506
Liquidity indicators evolution ALLIANCE GROUP INVEST
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2017
2018
2019
2020
2021
2022
2023
2024
Liquidity ratio
310.999
2319.991
628.036
2340.74
4504.385
9526.824
1217.028
1341.749
Interest coverage
0.0
0.0
0.0
1.197
6.495
7.048
9.163
5.506
Sector positioning
Liquidity ratio
1341.752024
2022
2023
2024
Q1: 137.66
Med: 183.25
Q3: 263.2
Excellent
In 2024, the liquidity ratio of ALLIANCE GROUP INVEST (1341.75) 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
5.51x2024
2022
2023
2024
Q1: 0.0x
Med: 1.07x
Q3: 7.11x
Good-7 pts over 3 years
In 2024, the interest coverage of ALLIANCE GROUP INVEST (5.5x) ranks above the median of the sector. This ratio indicates how many times operating income covers interest expenses. This comfortable position offers an appreciable safety margin.
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: 33 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 13 days. The company must finance 20 days of gap between collections and payments. Overall, WCR represents 837 days of revenue, i.e. 230 k€ to permanently finance. Over 2017-2024, WCR increased by +578%, 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
230 183 €
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
33 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
13 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
837 j
WCR and payment terms evolution ALLIANCE GROUP INVEST
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
33 944 €
47 307 €
41 814 €
59 899 €
58 180 €
33 041 €
252 776 €
230 183 €
Inventory turnover (days)
0
0
0
0
0
0
0
0
Customer payment term (days)
261
300
300
639
195
3
68
33
Supplier payment term (days)
234
80
78
64
14
23
64
13
Positioning of ALLIANCE GROUP INVEST in its sector
Comparison with sector Construction de réseaux pour fluides
Valuation estimate
Indicative estimate only : the number of comparable transactions in this sector is limited (33 transactions).
This range of 24 757€ to 404 535€ is provided for information purposes only and requires in-depth analysis to be confirmed.
Estimated enterprise value2024
Indicative
24k€45k€404k€
45 027 €Range: 24 757€ - 404 535€
NAF 5 all-time
How is this estimate calculated?
This estimate is based on the analysis of 33 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 (Construction de réseaux pour fluides)
Compare ALLIANCE GROUP INVEST with other companies in the same sector:
Frequently asked questions about ALLIANCE GROUP INVEST
What is the revenue of ALLIANCE GROUP INVEST ?
The revenue of ALLIANCE GROUP INVEST in 2024 is 99 k€.
Is ALLIANCE GROUP INVEST profitable?
Yes, ALLIANCE GROUP INVEST generated a net profit of 196 k€ in 2024.
Where is the headquarters of ALLIANCE GROUP INVEST ?
The headquarters of ALLIANCE GROUP INVEST is located in CHEVRY-COSSIGNY (77173), in the department Seine-et-Marne.
Where to find the tax return of ALLIANCE GROUP INVEST ?
The tax return of ALLIANCE GROUP INVEST 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 ALLIANCE GROUP INVEST operate?
ALLIANCE GROUP INVEST operates in the sector Construction de réseaux pour fluides (NAF code 42.21Z). 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