Employees: NN (None)Legal category: SCA (commandite par actions)Size: ETICreation date: 1987-04-02 (39 years)Status: ActiveBusiness sector: Production d'électricitéLocation: COURBEVOIE (92400), Hauts-de-Seine
ALPIQ LE BAYET S.A.S : revenue, balance sheet and financial ratios
ALPIQ LE BAYET S.A.S is a French company
founded 39 years ago,
specialized in the sector Production d'électricité.
Based in COURBEVOIE (92400),
this company of category ETI
shows in 2024 a revenue of 1.3 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - ALPIQ LE BAYET S.A.S (SIREN 341820249)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
1 339 576 €
1 205 537 €
816 068 €
919 538 €
1 152 566 €
1 014 548 €
941 871 €
751 683 €
264 883 €
Net income
601 013 €
513 019 €
272 191 €
364 025 €
510 268 €
400 876 €
347 179 €
280 333 €
-163 931 €
EBITDA
957 384 €
840 149 €
507 615 €
611 050 €
841 628 €
706 159 €
657 644 €
472 119 €
-8 756 €
Net margin
44.9%
42.6%
33.4%
39.6%
44.3%
39.5%
36.9%
37.3%
-61.9%
Revenue and income statement
In 2024, ALPIQ LE BAYET S.A.S achieves revenue of 1.3 M€. Over the period 2016-2024, the company shows strong growth with a CAGR (compound annual growth rate) of +22.5%. Vs 2023, growth of +11% (1.2 M€ -> 1.3 M€). After deducting consumption (43 €), gross margin stands at 1.3 M€, i.e. a rate of 100%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches 957 k€, representing 71.5% of revenue. This high EBITDA margin provides strong self-financing capacity and resilience to uncertainties. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 601 k€, i.e. 44.9% 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
1 339 576 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
1 339 533 €
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
957 384 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
801 351 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
601 013 €
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
71.5%
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 96%. This high autonomy means the company finances most of its assets through equity, a sign of strength. Cash flow represents 56.5% 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
0.0%
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
95.912%
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
56.514%
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
0.0
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 ALPIQ LE BAYET S.A.S
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Debt ratio
122.8
97.848
28.954
0.0
3.765
0.0
0.0
0.0
0.0
Financial autonomy
42.61
47.691
67.516
87.892
90.995
81.19
82.188
93.043
95.912
Repayment capacity
-27.803
3.121
1.011
0.0
0.155
0.0
0.0
0.0
0.0
Cash flow / Revenue
-18.331%
57.541%
52.522%
53.163%
55.601%
51.211%
50.609%
55.447%
56.514%
Sector positioning
Debt ratio
0.02024
2022
2023
2024
Q1: -273.65
Med: 0.0
Q3: 120.96
Good
In 2024, the debt ratio of ALPIQ LE BAYET S.A.S (0.00) 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
95.91%2024
2022
2023
2024
Q1: -12.1%
Med: 0.32%
Q3: 40.46%
Excellent
In 2024, the financial autonomy of ALPIQ LE BAYET S.A.S (95.9%) 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
0.0 years2024
2022
2023
2024
Q1: -4.9 years
Med: 0.0 years
Q3: 5.63 years
Good
In 2024, the repayment capacity of ALPIQ LE BAYET S.A.S (0.00) 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 1339.06. 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
1339.062
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
0.0
Liquidity indicators evolution ALPIQ LE BAYET S.A.S
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
126.085
387.905
134.713
137.973
624.141
227.509
193.886
613.928
1339.062
Interest coverage
-242.577
5.719
3.89
1.033
0.362
1.05
0.717
0.0
0.0
Sector positioning
Liquidity ratio
1339.062024
2022
2023
2024
Q1: 83.26
Med: 273.74
Q3: 870.78
Excellent+26 pts over 3 years
In 2024, the liquidity ratio of ALPIQ LE BAYET S.A.S (1339.06) 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
0.0x2024
2022
2023
2024
Q1: -5.49x
Med: 0.0x
Q3: 19.34x
Good
In 2024, the interest coverage of ALPIQ LE BAYET S.A.S (0.0x) 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: 43 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 77 days. Excellent situation: suppliers finance 34 days of the operating cycle (retail model). Overall, WCR represents 46 days of revenue, i.e. 170 k€ to permanently finance. Over 2016-2024, WCR increased by +2591%, 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
169 791 €
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
43 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
77 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
46 j
WCR and payment terms evolution ALPIQ LE BAYET S.A.S
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
-6 815 €
293 €
-107 929 €
90 285 €
67 990 €
-286 022 €
-66 240 €
238 672 €
169 791 €
Inventory turnover (days)
0
0
0
0
0
0
0
0
0
Customer payment term (days)
55
31
28
69
13
30
91
78
43
Supplier payment term (days)
24
80
85
79
186
168
136
84
77
Positioning of ALPIQ LE BAYET S.A.S in its sector
Comparison with sector Production d'électricité
Valuation estimate
Based on 85 transactions of similar company sales
(all years),
the value of ALPIQ LE BAYET S.A.S is estimated at
1 782 448 €
(range 269 730€ - 7 033 873€).
With an EBITDA of 957 384€, the sector multiple of 2.4x is applied.
The price/revenue ratio is 0.69x
(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
85 tx
269k€1782k€7033k€
1 782 448 €Range: 269 730€ - 7 033 873€
NAF 5 all-time
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
957 384 €×2.4x
Estimation2 316 554 €
254 202€ - 8 692 130€
Revenue Multiple30%
1 339 576 €×0.69x
Estimation926 773 €
182 455€ - 4 703 034€
Net Income Multiple20%
601 013 €×2.9x
Estimation1 730 700 €
439 465€ - 6 384 493€
How is this estimate calculated?
This estimate is based on the analysis of 85 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 (Production d'électricité)
Compare ALPIQ LE BAYET S.A.S with other companies in the same sector:
Frequently asked questions about ALPIQ LE BAYET S.A.S
What is the revenue of ALPIQ LE BAYET S.A.S ?
The revenue of ALPIQ LE BAYET S.A.S in 2024 is 1.3 M€.
Is ALPIQ LE BAYET S.A.S profitable?
Yes, ALPIQ LE BAYET S.A.S generated a net profit of 601 k€ in 2024.
Where is the headquarters of ALPIQ LE BAYET S.A.S ?
The headquarters of ALPIQ LE BAYET S.A.S is located in COURBEVOIE (92400), in the department Hauts-de-Seine.
Where to find the tax return of ALPIQ LE BAYET S.A.S ?
The tax return of ALPIQ LE BAYET S.A.S 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 ALPIQ LE BAYET S.A.S operate?
ALPIQ LE BAYET S.A.S operates in the sector Production d'électricité (NAF code 35.11Z). 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