Employees: NN (None)Legal category: SCA (commandite par actions)Size: ETICreation date: 2013-09-27 (12 years)Status: ActiveBusiness sector: Activités des sociétés holdingLocation: AIX-EN-PROVENCE (13540), Bouches-du-Rhone
ALMAVIVA SANTE : revenue, balance sheet and financial ratios
ALMAVIVA SANTE is a French company
founded 12 years ago,
specialized in the sector Activités des sociétés holding.
Based in AIX-EN-PROVENCE (13540),
this company of category ETI
shows in 2024 a revenue of 17 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - ALMAVIVA SANTE (SIREN 798067872)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
16 600 €
18 865 €
20 022 €
N/C
4 588 €
157 832 €
347 287 €
457 033 €
157 185 €
Net income
9 206 386 €
14 749 811 €
43 515 081 €
-4 235 684 €
-6 679 261 €
9 555 221 €
-3 264 875 €
15 185 833 €
1 391 307 €
EBITDA
-166 095 €
-147 149 €
-394 435 €
-661 835 €
-496 459 €
-89 235 €
149 504 €
-3 556 762 €
-1 561 330 €
Net margin
55460.2%
78186.1%
217336.3%
N/C
-145581.1%
6054.0%
-940.1%
3322.7%
885.1%
Revenue and income statement
In 2024, ALMAVIVA SANTE achieves revenue of 17 k€. Revenue is declining over the period 2016-2024 (CAGR: -24.5%). Significant drop of -12% vs 2023. After deducting consumption (0 €), gross margin stands at 17 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 -166 k€, representing -1000.6% of revenue. Warning negative scissor effect: despite revenue change (-12%), EBITDA varies by -13%, reducing margin by 220.6 pts. This reflects costs rising faster than revenue. Negative EBITDA means operations do not cover current expenses: concerning situation. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 9.2 M€, i.e. 55460.2% 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
16 600 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
16 600 €
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
-166 095 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
-174 829 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
9 206 386 €
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
-1000.6%
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 83%. Debt level is high: negotiating margin with banks is reduced. Financial autonomy (= Equity / Total assets x 100) reaches 55%. This high autonomy means the company finances most of its assets through equity, a sign of strength.
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
82.664%
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
54.681%
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
-25291.205%
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
-47.592
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
66.215
116.715
113.382
100.606
140.668
127.33
92.429
67.968
82.664
Financial autonomy
58.011
44.231
45.559
48.673
41.091
43.917
51.141
58.547
54.681
Repayment capacity
4.529
19.898
5.567
21.096
-42.326
-62.399
-55.879
-36.071
-47.592
Cash flow / Revenue
13300.688%
1733.435%
8230.374%
5537.598%
-127942.001%
None%
-17970.328%
-23223.324%
-25291.205%
Sector positioning
Debt ratio
82.662024
2022
2023
2024
Q1: 0.01
Med: 8.77
Q3: 62.6
Average
In 2024, the debt ratio of ALMAVIVA SANTE (82.66) 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
54.68%2024
2022
2023
2024
Q1: 15.71%
Med: 62.26%
Q3: 91.3%
Average
In 2024, the financial autonomy of ALMAVIVA SANTE (54.7%) 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
-47.59 years2024
2022
2023
2024
Q1: 0.0 years
Med: 0.09 years
Q3: 3.07 years
Excellent
In 2024, the repayment capacity of ALMAVIVA SANTE (-47.59) 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 40669.16. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months.
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
40669.156
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
-6624.541
Liquidity indicators evolution ALMAVIVA SANTE
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
361.216
308.404
439.261
767.539
2119.162
18458.092
11909.956
9300.109
40669.156
Interest coverage
-1509.02
-156.198
24773.781
-19107.181
-1288.112
-2721.302
-7771.216
-12577.422
-6624.541
Sector positioning
Liquidity ratio
40669.162024
2022
2023
2024
Q1: 138.65
Med: 681.09
Q3: 3914.52
Excellent
In 2024, the liquidity ratio of ALMAVIVA SANTE (40669.16) 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
-6624.54x2024
2022
2023
2024
Q1: -74.77x
Med: 0.0x
Q3: 0.0x
Average
In 2024, the interest coverage of ALMAVIVA SANTE (-6624.5x) 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: 0 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 254 days. Excellent situation: suppliers finance 254 days of the operating cycle (retail model). Overall, WCR represents 1961158 days of revenue, i.e. 90.4 M€ to permanently finance. Over 2016-2024, WCR increased by +428%, 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
90 431 183 €
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
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
254 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
1961158 j
WCR and payment terms evolution ALMAVIVA SANTE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
17 137 638 €
20 159 936 €
25 459 679 €
41 182 060 €
81 116 056 €
0 €
99 036 387 €
59 625 161 €
90 431 183 €
Inventory turnover (days)
0
0
0
0
0
0
0
0
0
Customer payment term (days)
120
57
207
433
0
0
0
41
0
Supplier payment term (days)
115
91
9
220
25
43
124
298
254
Positioning of ALMAVIVA SANTE in its sector
Comparison with sector Activités des sociétés holding
Valuation estimate
Based on 54 transactions of similar company sales
in 2024,
the value of ALMAVIVA SANTE is estimated at
5 382 253 €
(range 3 432 618€ - 27 509 987€).
The price/revenue ratio is 0.59x
(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
54 tx
3432k€5382k€27509k€
5 382 253 €Range: 3 432 618€ - 27 509 987€
NAF 5 année 2024
Valuation detail by method
Ajustez les pondérations selon votre analyse
Revenue Multiple30%
16 600 €×0.59x
Estimation9 774 €
6 080€ - 11 619€
Net Income Multiple20%
9 206 386 €×1.5x
Estimation13 440 973 €
8 572 425€ - 68 757 541€
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 54 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 sociétés holding)
Compare ALMAVIVA SANTE with other companies in the same sector:
Yes, ALMAVIVA SANTE generated a net profit of 9.2 M€ in 2024.
Where is the headquarters of ALMAVIVA SANTE ?
The headquarters of ALMAVIVA SANTE is located in AIX-EN-PROVENCE (13540), in the department Bouches-du-Rhone.
Where to find the tax return of ALMAVIVA SANTE ?
The tax return of ALMAVIVA SANTE 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 ALMAVIVA SANTE operate?
ALMAVIVA SANTE operates in the sector Activités des sociétés holding (NAF code 64.20Z). 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