Employees: 03 (2023.0)Legal category: SCA (commandite par actions)Size: PMECreation date: 2017-09-20 (8 years)Status: ActiveBusiness sector: Supports juridiques de programmesLocation: PARIS (75016), Paris
ALTADIGE GROUPE DEROMEDI : revenue, balance sheet and financial ratios
ALTADIGE GROUPE DEROMEDI is a French company
founded 8 years ago,
specialized in the sector Supports juridiques de programmes.
Based in PARIS (75016),
this company of category PME
shows in 2024 a revenue of 767 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - ALTADIGE GROUPE DEROMEDI (SIREN 832222053)
Indicator
2024
2023
2022
2021
2020
2019
2018
Revenue
767 124 €
755 068 €
1 488 669 €
706 431 €
692 074 €
563 367 €
752 636 €
Net income
819 903 €
592 525 €
2 180 229 €
1 071 907 €
201 410 €
2 140 859 €
1 004 327 €
EBITDA
-556 112 €
-308 685 €
174 929 €
-257 767 €
-210 107 €
-280 865 €
43 650 €
Net margin
106.9%
78.5%
146.5%
151.7%
29.1%
380.0%
133.4%
Revenue and income statement
In 2024, ALTADIGE GROUPE DEROMEDI achieves revenue of 767 k€. Revenue is growing positively over 7 years (CAGR: +0.3%). Vs 2023: +2%. After deducting consumption (0 €), gross margin stands at 767 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 -556 k€, representing -72.5% of revenue. Warning negative scissor effect: despite revenue change (+2%), EBITDA varies by -80%, reducing margin by 31.6 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 820 k€, i.e. 106.9% 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
767 124 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
767 124 €
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
-556 112 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
-578 958 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
819 903 €
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
-72.5%
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 99%. This high autonomy means the company finances most of its assets through equity, a sign of strength. Cash flow represents 101.4% 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
99.093%
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
101.449%
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 ALTADIGE GROUPE DEROMEDI
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2018
2019
2020
2021
2022
2023
2024
Debt ratio
0.0
0.0
0.0
0.374
35.926
0.0
0.0
Financial autonomy
98.763
98.327
99.64
99.263
72.599
99.699
99.093
Repayment capacity
0.0
0.0
0.0
0.136
4.394
0.0
0.0
Cash flow / Revenue
137.796%
371.347%
132.757%
149.603%
147.455%
130.971%
101.449%
Sector positioning
Debt ratio
0.02024
2022
2023
2024
Q1: -81.1
Med: 0.0
Q3: 70.45
Good-9 pts over 3 years
In 2024, the debt ratio of ALTADIGE GROUPE DEROMEDI (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
99.09%2024
2022
2023
2024
Q1: -3.67%
Med: 2.66%
Q3: 36.27%
Excellent+8 pts over 3 years
In 2024, the financial autonomy of ALTADIGE GROUPE DEROMEDI (99.1%) 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: -4.86 years
Med: 0.0 years
Q3: 0.42 years
Good-25 pts over 3 years
In 2024, the repayment capacity of ALTADIGE GROUPE DEROMEDI (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 2559.94. 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
2559.936
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 ALTADIGE GROUPE DEROMEDI
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2018
2019
2020
2021
2022
2023
2024
Liquidity ratio
1294.885
1141.576
5810.797
6444.88
5281.378
7109.678
2559.936
Interest coverage
135.714
-15.442
-322.777
-3.221
170.259
-129.379
0.0
Sector positioning
Liquidity ratio
2559.942024
2022
2023
2024
Q1: 116.12
Med: 259.63
Q3: 922.99
Excellent
In 2024, the liquidity ratio of ALTADIGE GROUPE DEROMEDI (2559.94) 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: -3.47x
Med: 0.0x
Q3: 0.32x
Good-25 pts over 3 years
In 2024, the interest coverage of ALTADIGE GROUPE DEROMEDI (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: 101 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 78 days. The company must finance 23 days of gap between collections and payments. Overall, WCR represents 177 days of revenue, i.e. 376 k€ to permanently finance. Notable WCR improvement over the period (-25%), freeing up cash.
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
376 343 €
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
101 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
78 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
177 j
WCR and payment terms evolution ALTADIGE GROUPE DEROMEDI
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2018
2019
2020
2021
2022
2023
2024
Operating WCR
500 074 €
1 636 204 €
722 269 €
416 081 €
14 192 390 €
507 745 €
376 343 €
Inventory turnover (days)
0
0
0
0
0
0
0
Customer payment term (days)
0
100
56
29
110
46
101
Supplier payment term (days)
145
57
84
78
62
49
78
Positioning of ALTADIGE GROUPE DEROMEDI in its sector
Comparison with sector Supports juridiques de programmes
Valuation estimate
Based on 80 transactions of similar company sales
(all years),
the value of ALTADIGE GROUPE DEROMEDI is estimated at
898 985 €
(range 285 563€ - 2 435 870€).
The price/revenue ratio is 0.28x
(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. Medium reliability: estimate to be confirmed with in-depth analysis.
Estimated enterprise value2024
80 tx
285k€898k€2435k€
898 985 €Range: 285 563€ - 2 435 870€
NAF 5 all-time
Valuation detail by method
Ajustez les pondérations selon votre analyse
Revenue Multiple30%
767 124 €×0.28x
Estimation214 612 €
77 172€ - 527 825€
Net Income Multiple20%
819 903 €×2.3x
Estimation1 925 546 €
598 152€ - 5 297 939€
How is this estimate calculated?
This estimate is based on the analysis of 80 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 (Supports juridiques de programmes)
Compare ALTADIGE GROUPE DEROMEDI with other companies in the same sector:
Frequently asked questions about ALTADIGE GROUPE DEROMEDI
What is the revenue of ALTADIGE GROUPE DEROMEDI ?
The revenue of ALTADIGE GROUPE DEROMEDI in 2024 is 767 k€.
Is ALTADIGE GROUPE DEROMEDI profitable?
Yes, ALTADIGE GROUPE DEROMEDI generated a net profit of 820 k€ in 2024.
Where is the headquarters of ALTADIGE GROUPE DEROMEDI ?
The headquarters of ALTADIGE GROUPE DEROMEDI is located in PARIS (75016), in the department Paris.
Where to find the tax return of ALTADIGE GROUPE DEROMEDI ?
The tax return of ALTADIGE GROUPE DEROMEDI 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 ALTADIGE GROUPE DEROMEDI operate?
ALTADIGE GROUPE DEROMEDI operates in the sector Supports juridiques de programmes (NAF code 41.10D). 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