Employees: NN (None)Legal category: SCA (commandite par actions)Size: ETICreation date: 2010-09-14 (15 years)Status: ActiveBusiness sector: Commerce d'électricitéLocation: COURBEVOIE (92400), Hauts-de-Seine
ALPIQ SOLUTIONS FRANCE SAS : revenue, balance sheet and financial ratios
ALPIQ SOLUTIONS FRANCE SAS is a French company
founded 15 years ago,
specialized in the sector Commerce d'électricité.
Based in COURBEVOIE (92400),
this company of category ETI
shows in 2024 a revenue of 104.4 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - ALPIQ SOLUTIONS FRANCE SAS (SIREN 528316284)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
104 389 558 €
141 069 752 €
315 085 719 €
148 355 576 €
65 682 867 €
77 781 019 €
87 704 198 €
42 919 077 €
5 086 535 €
Net income
6 090 233 €
19 912 660 €
4 640 677 €
2 080 119 €
1 582 614 €
2 354 646 €
4 243 152 €
876 489 €
197 978 €
EBITDA
5 231 559 €
24 416 095 €
6 411 561 €
2 895 450 €
2 296 965 €
3 551 527 €
6 534 164 €
1 410 576 €
203 985 €
Net margin
5.8%
14.1%
1.5%
1.4%
2.4%
3.0%
4.8%
2.0%
3.9%
Revenue and income statement
In 2024, ALPIQ SOLUTIONS FRANCE SAS achieves revenue of 104.4 M€. Over the period 2016-2024, the company shows strong growth with a CAGR (compound annual growth rate) of +45.9%. Significant drop of -26% vs 2023. After deducting consumption (90.1 M€), gross margin stands at 14.3 M€, i.e. a rate of 14%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches 5.2 M€, representing 5.0% of revenue. Warning negative scissor effect: despite revenue change (-26%), EBITDA varies by -79%, reducing margin by 12.3 pts. This reflects costs rising faster than revenue. The operating margin remains fragile, requiring cost vigilance. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 6.1 M€, i.e. 5.8% 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
104 389 558 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
14 258 631 €
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
5 231 559 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
5 231 559 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
6 090 233 €
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
5.0%
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 5%. 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 53%. 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 0.4 years of cash flow to repay all financial debt. This short period demonstrates excellent debt sustainability. Cash flow represents 5.8% of revenue. Cash flow measures resources generated by operations, available for investment and debt repayment. Satisfactory level allowing partial financing of growth.
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
5.034%
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
52.676%
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
5.834%
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
0.352
Solvency indicators evolution ALPIQ SOLUTIONS FRANCE SAS
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Debt ratio
249.395
20.285
0.0
32.844
0.04
0.033
14.468
7.286
5.034
Financial autonomy
23.845
23.06
27.456
42.592
44.89
16.648
9.462
31.264
52.676
Repayment capacity
21.635
0.6
0.0
1.16
0.002
0.002
0.517
0.13
0.352
Cash flow / Revenue
3.892%
2.042%
4.838%
3.027%
2.409%
1.402%
1.473%
14.461%
5.834%
Sector positioning
Debt ratio
5.032024
2022
2023
2024
Q1: 0.0
Med: 2.82
Q3: 79.83
Average
In 2024, the debt ratio of ALPIQ SOLUTIONS FRANCE SAS (5.03) 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
52.68%2024
2022
2023
2024
Q1: 0.0%
Med: 18.67%
Q3: 46.45%
Excellent+42 pts over 3 years
In 2024, the financial autonomy of ALPIQ SOLUTIONS FRANCE SAS (52.7%) 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
0.35 years2024
2022
2023
2024
Q1: 0.0 years
Med: 0.02 years
Q3: 1.51 years
Average
In 2024, the repayment capacity of ALPIQ SOLUTIONS FRANCE SAS (0.35) 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 222.24. 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 1.6x. Coverage is limited: any activity downturn would jeopardize interest payments.
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
222.238
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
1.644
Liquidity indicators evolution ALPIQ SOLUTIONS FRANCE SAS
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
243.408
138.399
137.227
229.158
177.825
118.914
109.923
150.16
222.238
Interest coverage
2.944
9.119
1.5
1.298
1.513
0.947
1.646
1.806
1.644
Sector positioning
Liquidity ratio
222.242024
2022
2023
2024
Q1: 105.51
Med: 153.55
Q3: 350.77
Good+29 pts over 3 years
In 2024, the liquidity ratio of ALPIQ SOLUTIONS FRANCE SAS (222.24) ranks above the median of the sector. This ratio measures the ability to cover short-term debt with current assets. This comfortable position offers an appreciable safety margin.
Interest coverage
1.64x2024
2022
2023
2024
Q1: 0.0x
Med: 0.17x
Q3: 7.06x
Good-8 pts over 3 years
In 2024, the interest coverage of ALPIQ SOLUTIONS FRANCE SAS (1.6x) 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: 46 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 64 days. Favorable situation: supplier credit is longer than customer credit by 18 days. Overall, WCR represents 214 days of revenue, i.e. 62.0 M€ to permanently finance. Over 2016-2024, WCR increased by +2340%, 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
61 991 739 €
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
46 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
64 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
214 j
WCR and payment terms evolution ALPIQ SOLUTIONS FRANCE SAS
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
2 540 928 €
8 356 773 €
14 622 044 €
14 618 165 €
17 981 998 €
64 390 771 €
156 087 163 €
103 223 559 €
61 991 739 €
Inventory turnover (days)
0
0
0
0
0
0
0
0
0
Customer payment term (days)
29
78
47
39
54
115
54
46
46
Supplier payment term (days)
60
45
38
17
45
129
163
196
64
Positioning of ALPIQ SOLUTIONS FRANCE SAS in its sector
Comparison with sector Commerce d'électricité
Valuation estimate
Based on 93 transactions of similar company sales
(all years),
the value of ALPIQ SOLUTIONS FRANCE SAS is estimated at
27 715 103 €
(range 4 158 691€ - 128 511 098€).
With an EBITDA of 5 231 559€, the sector multiple of 2.3x is applied.
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
93 tx
4158k€27715k€128511k€
27 715 103 €Range: 4 158 691€ - 128 511 098€
NAF 4 all-time
Aggregated at NAF sub-class level
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
5 231 559 €×2.3x
Estimation11 887 205 €
1 337 495€ - 40 092 945€
Revenue Multiple30%
104 389 558 €×0.59x
Estimation61 326 259 €
9 759 997€ - 318 418 179€
Net Income Multiple20%
6 090 233 €×2.8x
Estimation16 868 115 €
2 809 724€ - 64 695 860€
How is this estimate calculated?
This estimate is based on the analysis of 93 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 d'électricité)
Compare ALPIQ SOLUTIONS FRANCE SAS with other companies in the same sector:
Frequently asked questions about ALPIQ SOLUTIONS FRANCE SAS
What is the revenue of ALPIQ SOLUTIONS FRANCE SAS ?
The revenue of ALPIQ SOLUTIONS FRANCE SAS in 2024 is 104.4 M€.
Is ALPIQ SOLUTIONS FRANCE SAS profitable?
Yes, ALPIQ SOLUTIONS FRANCE SAS generated a net profit of 6.1 M€ in 2024.
Where is the headquarters of ALPIQ SOLUTIONS FRANCE SAS ?
The headquarters of ALPIQ SOLUTIONS FRANCE SAS is located in COURBEVOIE (92400), in the department Hauts-de-Seine.
Where to find the tax return of ALPIQ SOLUTIONS FRANCE SAS ?
The tax return of ALPIQ SOLUTIONS FRANCE SAS 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 SOLUTIONS FRANCE SAS operate?
ALPIQ SOLUTIONS FRANCE SAS operates in the sector Commerce d'électricité (NAF code 35.14Z). 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