ALLISON BOARDMAN SARL : revenue, balance sheet and financial ratios

ALLISON BOARDMAN SARL is a French company founded 26 years ago, specialized in the sector Commerce de gros (commerce interentreprises) d'autres biens domestiques . Based in PARIS (75016), this company of category PME shows in 2024 a revenue of 210 k€. Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.

Data updated on 2026-05-09

Sources : INPI & INSEE SIRENE - Processing : Ministry of Economy

Financial history - ALLISON BOARDMAN SARL (SIREN 424231736)
Indicator 2024 2021 2019 2018 2017 2016 2012
Revenue 210 353 € 172 906 € 140 784 € 287 322 € 278 455 € 222 284 € 263 172 €
Net income -28 935 € 48 714 € -65 019 € 23 991 € -15 966 € 299 € 13 700 €
EBITDA -22 984 € 17 935 € -63 338 € 25 324 € -13 399 € 6 529 € 20 748 €
Net margin -13.8% 28.2% -46.2% 8.3% -5.7% 0.1% 5.2%

Revenue and income statement

Im Jahr 2024 erzielt ALLISON BOARDMAN SARL einen Umsatz von 210 k€. Die Aktivität bleibt über den Zeitraum stabil (CAGR: -1.8%). Vs 2021, Wachstum von +22% (173 k€ -> 210 k€). Nach Abzug des Verbrauchs (82 k€) beträgt die Bruttomarge 129 k€, d.h. eine Rate von 61%. Dieses Verhältnis misst die Fähigkeit, aus der Geschäftstätigkeit Wert zu schaffen. EBITDA (= Bruttomarge - Personalkosten - Steuern) erreicht -23 k€, was -10.9% des Umsatzes entspricht. Warnung negativer Schereneffekt: Trotz Umsatzveränderung (+22%) variiert EBITDA um -228%, was die Marge um 21.3 Punkte reduziert. Negatives EBITDA bedeutet, dass der Betrieb die laufenden Kosten nicht deckt. Das Nettoergebnis ist negativ bei -29 k€ (-13.8% des Umsatzes).

Revenue (2024) ?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production

210 353 €

Gross margin (2024) ?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed

128 524 €

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

-22 984 €

EBIT (2024) ?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals

-25 689 €

Net income (2024) ?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax

-28 935 €

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

-10.7%

Loading income statement...

Chart evolution

Show :

Assets

Loading data...

Liabilities

Loading data...

Solvency and debt ratios

Die Verschuldungsquote (= Finanzschulden / Eigenkapital x 100) beträgt 160%. Kritische Situation: Die Schulden übersteigen das Eigenkapital erheblich. Die finanzielle Autonomie (= Eigenkapital / Bilanzsumme x 100) erreicht 29%. Das Gleichgewicht zwischen Eigenkapital und Schulden ist zufriedenstellend.

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

159.846%

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

28.547%

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

-12.995%

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

-1.41

Asset age ratio (2024) ?
Asset age ratio
Definition
Measures the degree of wear of tangible assets.
Formula
Accumulated depreciation / Gross fixed assets x 100
Interpretation
< 50% : Recent assets
50-70% : Normal wear
> 70% : Aging assets

2.8%

Solvency indicators evolution
ALLISON BOARDMAN SARL

Sector positioning

Verschuldungsgrad
159.85 2024
2019
2021
2024
Q1: 0.08
Med: 13.95
Q3: 53.28
Average +16 pts over 3 years

Im Jahr 2024 liegt über dem Median der Branche das verschuldungsgrad von ALLISON BOARDMAN SARL (159.85). Dieses Verhältnis misst das Gewicht der Schulden im Verhältnis zum Eigenkapital. Eine Reduzierung könnte die finanzielle Stärke verbessern.

Finanzielle Autonomie
28.55% 2024
2019
2021
2024
Q1: 15.13%
Med: 40.89%
Q3: 62.7%
Average -25 pts over 3 years

Im Jahr 2024 liegt unter dem Median der Branche das finanzielle autonomie von ALLISON BOARDMAN SARL (28.6%). Dieses Verhältnis stellt den Anteil des Eigenkapitals an der Gesamtfinanzierung dar. Eine Verbesserung würde die Wettbewerbsposition stärken.

Rückzahlungsfähigkeit
-1.41 ans 2024
2019
2021
2024
Q1: 0.0 ans
Med: 0.0 ans
Q3: 1.68 ans
Ausgezeichnet

Im Jahr 2024 liegt in den unteren 25% der Branche, was positiv ist das rückzahlungsfähigkeit von ALLISON BOARDMAN SARL (-1.4 an). Dieses Verhältnis gibt die Anzahl der Jahre an, die zur Rückzahlung der Schulden mit dem Cashflow benötigt werden. Eine kurze Kapazität spiegelt kontrollierte Schulden und gute Cashflow-Generierung wider.

Liquidity ratios

Die Liquiditätsquote beträgt 75.68. Das Unternehmen verfügt über 2€ liquide Mittel für jeden 1€ kurzfristiger Schulden.

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

75.678

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

-1.888

Liquidity indicators evolution
ALLISON BOARDMAN SARL

Sector positioning

Liquiditätsquote
75.68 2024
2019
2021
2024
Q1: 148.38
Med: 236.0
Q3: 414.69
Beobachten

Im Jahr 2024 liegt in den unteren 25% der Branche das liquiditätsquote von ALLISON BOARDMAN SARL (75.68). Dieses Verhältnis misst die Fähigkeit, kurzfristige Schulden mit Umlaufvermögen zu decken. Ein Verhältnis unter 1 kann auf potenzielle Liquiditätsspannungen hinweisen.

Zinsdeckung
-1.89x 2024
2019
2021
2024
Q1: 0.0x
Med: 0.11x
Q3: 6.38x
Average

Im Jahr 2024 liegt unter dem Median der Branche das zinsdeckung von ALLISON BOARDMAN SARL (-1.9x). Dieses Verhältnis gibt an, wie oft das Betriebsergebnis die Zinsaufwendungen deckt. Eine Verbesserung würde die Wettbewerbsposition stärken.

Working capital requirement (WCR) and payment terms

Der Betriebskapitalbedarf (WCR) misst die zeitliche Lücke. Durchschnittliche Kundenzahlungsfrist: 12 Tage. Lieferantenfrist: 20 Tage. Günstige Situation. Die Bestandsumschlagsdauer beträgt 13 Tage. Schneller Umschlag, Zeichen guter Bestandsführung. Der WCR repräsentiert 9 Tage Umsatz. Bemerkenswerte WCR-Verbesserung über den Zeitraum (-94%), Freisetzung von Liquidität.

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

4 985 €

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

12 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

20 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

13 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

9 j

WCR and payment terms evolution
ALLISON BOARDMAN SARL

Positioning of ALLISON BOARDMAN SARL in its sector

Comparison with sector Commerce de gros (commerce interentreprises) d'autres biens domestiques

Valuation estimate

Based on 145 transactions of similar company sales (all years), the value of ALLISON BOARDMAN SARL is estimated at 40 246 € (range 22 651€ - 102 600€). The price/revenue ratio is 0.19x (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 value 2024
145 transactions
22k€ 40k€ 102k€
40 246 € Range: 22 651€ - 102 600€
NAF 5 all-time

Valuation method used

Revenue Multiple
210 353 € × 0.19x = 40 246 €
Range: 22 651€ - 102 600€

Only this financial indicator is available for this company.

Valuation evolution

How is this estimate calculated?

This estimate is based on the analysis of 145 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 (Commerce de gros (commerce interentreprises) d'autres biens domestiques )

Compare ALLISON BOARDMAN SARL with other companies in the same sector:

Voir toutes les statistiques du secteur Commerce de gros (commerce interentreprises) d'autres biens domestiques

Frequently asked questions about ALLISON BOARDMAN SARL

What is the revenue of ALLISON BOARDMAN SARL ?

The revenue of ALLISON BOARDMAN SARL in 2024 is 210 k€.

Is ALLISON BOARDMAN SARL profitable?

ALLISON BOARDMAN SARL recorded a net loss in 2024.

Where is the headquarters of ALLISON BOARDMAN SARL ?

The headquarters of ALLISON BOARDMAN SARL is located in PARIS (75016), in the department Paris.

Where to find the tax return of ALLISON BOARDMAN SARL ?

The tax return of ALLISON BOARDMAN SARL 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 ALLISON BOARDMAN SARL operate?

ALLISON BOARDMAN SARL operates in the sector Commerce de gros (commerce interentreprises) d'autres biens domestiques (NAF code 46.49Z). See the 'Sector positioning' section above to compare the company with its competitors.