Employees: 01 (2023.0)Legal category: Société à responsabilité limitée (sans autre indication)Size: PMECreation date: 2011-01-17 (15 years)Status: ActiveBusiness sector: Agencement de lieux de venteLocation: MARSEILLE (13015), Bouches-du-Rhone
ALPHASE AGENCEMENT : revenue, balance sheet and financial ratios
ALPHASE AGENCEMENT is a French company
founded 15 years ago,
specialized in the sector Agencement de lieux de vente.
Based in MARSEILLE (13015),
this company of category PME
shows in 2023 a revenue of 3.9 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - ALPHASE AGENCEMENT (SIREN 530383108)
Indicator
2023
2022
2021
2020
2019
2018
2017
2016
2015
Revenue
3 912 817 €
2 925 925 €
2 766 806 €
1 523 827 €
2 303 079 €
2 212 950 €
1 797 318 €
2 500 553 €
899 250 €
Net income
154 800 €
154 920 €
146 169 €
84 921 €
237 109 €
138 741 €
124 587 €
90 773 €
81 086 €
EBITDA
23 456 €
-3 362 €
88 908 €
-26 932 €
159 839 €
94 932 €
42 649 €
34 415 €
-112 165 €
Net margin
4.0%
5.3%
5.3%
5.6%
10.3%
6.3%
6.9%
3.6%
9.0%
Revenue and income statement
In 2023, ALPHASE AGENCEMENT achieves revenue of 3.9 M€. Over the period 2015-2023, the company shows strong growth with a CAGR (compound annual growth rate) of +20.2%. Vs 2022, growth of +34% (2.9 M€ -> 3.9 M€). After deducting consumption (1.4 M€), gross margin stands at 2.5 M€, i.e. a rate of 65%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches 23 k€, representing 0.6% of revenue. The operating margin remains fragile, requiring cost vigilance. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 155 k€, i.e. 4.0% of revenue. This profit can be retained or distributed to shareholders.
Revenue (2023)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
3 912 817 €
Gross margin (2023)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
2 528 178 €
EBITDA (2023)
?
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
23 456 €
EBIT (2023)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
19 722 €
Net income (2023)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
154 800 €
EBITDA margin (2023)
?
EBITDA margin
Definition
Measures the company's operating profitability.
Formula
(EBE / CA) x 100
Interpretation
> 10% : Good profitability 5-10% : Average < 5% : Low
0.6%
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 0%. 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 74%. This high autonomy means the company finances most of its assets through equity, a sign of strength. Debt repayment capacity (= Financial debt / Cash flow) indicates it would take 0.0 years of cash flow to repay all financial debt. This short period demonstrates excellent debt sustainability. Cash flow represents 4.0% of revenue. Cash flow measures resources generated by operations, available for investment and debt repayment.
Debt ratio (2023)
?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low 50-100% : Moderate > 100% : High
0.448%
Financial autonomy (2023)
?
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
73.518%
Cash flow / Revenue (2023)
?
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
4.024%
Repayment capacity (2023)
?
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
0.039
Asset age ratio (2023)
?
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
2015
2016
2017
2018
2019
2020
2021
2022
2023
Debt ratio
3.833
0.299
0.162
1.668
0.902
0.71
0.509
0.014
0.448
Financial autonomy
54.729
51.749
50.523
61.109
54.807
70.898
50.851
60.898
73.518
Repayment capacity
0.101
0.01
0.006
0.069
0.03
0.075
0.035
0.001
0.039
Cash flow / Revenue
9.896%
3.929%
7.266%
6.379%
10.825%
5.661%
5.49%
4.568%
4.024%
Sector positioning
Debt ratio
0.452023
2021
2022
2023
Q1: 1.41
Med: 24.25
Q3: 72.56
Excellent
In 2023, the debt ratio of ALPHASE AGENCEMENT (0.45) ranks in the bottom 25% of the sector, which is positive. This ratio measures the weight of debt relative to equity. A low ratio indicates a solid financial structure with little dependence on creditors.
Financial autonomy
73.52%2023
2021
2022
2023
Q1: 14.81%
Med: 32.87%
Q3: 52.37%
Excellent+10 pts over 3 years
In 2023, the financial autonomy of ALPHASE AGENCEMENT (73.5%) ranks in the top 25% of the sector. This ratio represents the share of equity in total financing. High autonomy reflects financial independence and ability to absorb shocks.
Repayment capacity
0.04 years2023
2021
2022
2023
Q1: 0.0 years
Med: 0.22 years
Q3: 1.53 years
Good
In 2023, the repayment capacity of ALPHASE AGENCEMENT (0.04) ranks below the median of the sector. This ratio indicates the number of years needed to repay debt with cash flow. This controlled position reflects prudent management.
Liquidity ratios
The liquidity ratio (= Current assets / Current liabilities) stands at 371.68. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months.
Liquidity ratio (2023)
?
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
371.681
Interest coverage (2023)
?
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
0.0
Liquidity indicators evolution ALPHASE AGENCEMENT
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2015
2016
2017
2018
2019
2020
2021
2022
2023
Liquidity ratio
210.966
197.199
194.816
276.016
225.832
353.945
204.657
248.673
371.681
Interest coverage
0.0
0.0
0.0
0.0
0.0
0.0
0.126
-1.576
0.0
Sector positioning
Liquidity ratio
371.682023
2021
2022
2023
Q1: 144.92
Med: 198.79
Q3: 288.14
Excellent+28 pts over 3 years
In 2023, the liquidity ratio of ALPHASE AGENCEMENT (371.68) 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
0.0x2023
2021
2022
2023
Q1: 0.0x
Med: 0.27x
Q3: 2.23x
Average-26 pts over 3 years
In 2023, the interest coverage of ALPHASE AGENCEMENT (0.0x) 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: 27 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 36 days. Favorable situation: supplier credit is longer than customer credit by 9 days. Overall, WCR represents 50 days of revenue, i.e. 544 k€ to permanently finance. Over 2015-2023, WCR increased by +1131%, requiring additional financing.
Operating WCR (2023)
?
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
544 116 €
Customer credit (2023)
?
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
27 j
Supplier credit (2023)
?
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
36 j
Inventory turnover (2023)
?
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 (2023)
?
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
50 j
WCR and payment terms evolution ALPHASE AGENCEMENT
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2015
2016
2017
2018
2019
2020
2021
2022
2023
Operating WCR
44 216 €
247 505 €
199 538 €
232 072 €
854 212 €
606 803 €
1 101 050 €
959 820 €
544 116 €
Inventory turnover (days)
0
0
0
0
0
0
0
7
0
Customer payment term (days)
3
22
13
7
55
75
93
47
27
Supplier payment term (days)
52
36
72
52
84
52
101
77
36
Positioning of ALPHASE AGENCEMENT in its sector
Comparison with sector Agencement de lieux de vente
Valuation estimate
Indicative estimate only : the number of comparable transactions in this sector is limited (22 transactions).
This range of 112 120€ to 596 117€ is provided for information purposes only and requires in-depth analysis to be confirmed.
Estimated enterprise value2023
Indicative
112k€228k€596k€
228 366 €Range: 112 120€ - 596 117€
NAF 5 année 2023
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 22 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 (Agencement de lieux de vente)
Compare ALPHASE AGENCEMENT with other companies in the same sector:
Frequently asked questions about ALPHASE AGENCEMENT
What is the revenue of ALPHASE AGENCEMENT ?
The revenue of ALPHASE AGENCEMENT in 2023 is 3.9 M€.
Is ALPHASE AGENCEMENT profitable?
Yes, ALPHASE AGENCEMENT generated a net profit of 155 k€ in 2023.
Where is the headquarters of ALPHASE AGENCEMENT ?
The headquarters of ALPHASE AGENCEMENT is located in MARSEILLE (13015), in the department Bouches-du-Rhone.
Where to find the tax return of ALPHASE AGENCEMENT ?
The tax return of ALPHASE AGENCEMENT 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 ALPHASE AGENCEMENT operate?
ALPHASE AGENCEMENT operates in the sector Agencement de lieux de vente (NAF code 43.32C). 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