Employees: NN (None)Legal category: 5202Size: GECreation date: 2015-04-08 (11 years)Status: ActiveBusiness sector: Promotion immobilière de logementsLocation: PARIS (75002), Paris
ALTAREA COGEDIM REGIONS : revenue, balance sheet and financial ratios
ALTAREA COGEDIM REGIONS is a French company
founded 11 years ago,
specialized in the sector Promotion immobilière de logements.
Based in PARIS (75002),
this company of category GE
shows in 2024 a revenue of 48.9 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - ALTAREA COGEDIM REGIONS (SIREN 810847905)
Indicator
2024
2023
2022
2021
2020
2019
2017
2016
Revenue
48 855 370 €
184 813 578 €
140 770 109 €
167 664 743 €
20 983 758 €
126 360 183 €
445 945 €
88 129 €
Net income
10 604 111 €
-6 403 086 €
27 347 538 €
19 137 997 €
21 547 362 €
20 487 041 €
10 491 690 €
-4 099 147 €
EBITDA
5 286 744 €
16 432 529 €
20 552 999 €
12 307 313 €
910 731 €
9 230 535 €
-1 952 143 €
-2 363 709 €
Net margin
21.7%
-3.5%
19.4%
11.4%
102.7%
16.2%
2352.7%
-4651.3%
Revenue and income statement
In 2024, ALTAREA COGEDIM REGIONS achieves revenue of 48.9 M€. Over the period 2016-2024, the company shows strong growth with a CAGR (compound annual growth rate) of +120.3%. Significant drop of -74% vs 2023. After deducting consumption (7.4 M€), gross margin stands at 41.5 M€, i.e. a rate of 85%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches 5.3 M€, representing 10.8% of revenue. This level of operating margin is satisfactory for the sector. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 10.6 M€, i.e. 21.7% 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
48 855 370 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
41 499 388 €
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
5 286 744 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
9 600 627 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
10 604 111 €
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
10.8%
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 88%. Debt level is high: negotiating margin with banks is reduced. Financial autonomy (= Equity / Total assets x 100) reaches 3%. Low autonomy: the company heavily depends on external financing (banks, suppliers). Debt repayment capacity (= Financial debt / Cash flow) indicates it would take 1.6 years of cash flow to repay all financial debt. This short period demonstrates excellent debt sustainability. Cash flow represents 13.2% 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
88.353%
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
3.395%
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
13.172%
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
1.593
Solvency indicators evolution ALTAREA COGEDIM REGIONS
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2019
2020
2021
2022
2023
2024
Debt ratio
-132.349
154.192
375.766
425.783
302.707
334.347
-1435.924
88.353
Financial autonomy
-3.709
3.168
6.041
4.372
4.832
6.326
-1.643
3.395
Repayment capacity
-1.001
1.689
4.538
4.941
2.602
3.306
4.029
1.593
Cash flow / Revenue
-4651.303%
2352.687%
14.079%
92.598%
13.972%
20.367%
10.42%
13.172%
Sector positioning
Debt ratio
88.352024
2022
2023
2024
Q1: 0.0
Med: 1.6
Q3: 105.23
Average
In 2024, the debt ratio of ALTAREA COGEDIM REGIONS (88.35) 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
3.4%2024
2022
2023
2024
Q1: 0.0%
Med: 12.23%
Q3: 54.65%
Average
In 2024, the financial autonomy of ALTAREA COGEDIM REGIONS (3.4%) 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
1.59 years2024
2022
2023
2024
Q1: -4.13 years
Med: 0.0 years
Q3: 1.24 years
Average
In 2024, the repayment capacity of ALTAREA COGEDIM REGIONS (1.59) 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 532.17. 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 36.4x. Operating income very largely covers interest expenses: high safety margin.
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
532.17
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
36.388
Liquidity indicators evolution ALTAREA COGEDIM REGIONS
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2019
2020
2021
2022
2023
2024
Liquidity ratio
159.299
392.083
688.862
847.442
824.215
835.144
346.971
532.17
Interest coverage
-73.42
-140.486
18.317
181.313
17.394
10.566
18.247
36.388
Sector positioning
Liquidity ratio
532.172024
2022
2023
2024
Q1: 134.25
Med: 341.1
Q3: 1144.53
Good-12 pts over 3 years
In 2024, the liquidity ratio of ALTAREA COGEDIM REGIONS (532.17) 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
36.39x2024
2022
2023
2024
Q1: -13.11x
Med: 0.0x
Q3: 2.3x
Excellent
In 2024, the interest coverage of ALTAREA COGEDIM REGIONS (36.4x) ranks in the top 25% of the sector. This ratio indicates how many times operating income covers interest expenses. High coverage means financial charges weigh little on profitability.
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: 868 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 102 days. The gap of 766 days means the company finances its customers for over a month before being paid relative to supplier payments. This weighs on cash flow. Inventory turnover is 1273 days (= Average inventory / Cost of goods x 360). This high level ties up cash and potentially creates obsolescence risk. Overall, WCR represents 128 days of revenue, i.e. 17.4 M€ to permanently finance. Over 2016-2024, WCR increased by +307%, 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
17 426 222 €
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
868 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
102 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
1273 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
128 j
WCR and payment terms evolution ALTAREA COGEDIM REGIONS
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2019
2020
2021
2022
2023
2024
Operating WCR
-8 435 486 €
-1 610 807 €
55 000 797 €
76 194 753 €
44 840 259 €
85 257 417 €
43 407 165 €
17 426 222 €
Inventory turnover (days)
94700
81972
427
3730
408
515
246
1273
Customer payment term (days)
142586
125988
246
2319
233
284
183
868
Supplier payment term (days)
82
20
100
101
55
51
104
102
Positioning of ALTAREA COGEDIM REGIONS in its sector
Comparison with sector Promotion immobilière de logements
Valuation estimate
Based on 80 transactions of similar company sales
(all years),
the value of ALTAREA COGEDIM REGIONS is estimated at
11 733 384 €
(range 4 116 917€ - 31 855 353€).
With an EBITDA of 5 286 744€, the sector multiple of 1.0x is applied.
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
4116k€11733k€31855k€
11 733 384 €Range: 4 116 917€ - 31 855 353€
NAF 5 all-time
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
5 286 744 €×1.0x
Estimation5 304 543 €
2 190 505€ - 16 133 469€
Revenue Multiple30%
48 855 370 €×0.28x
Estimation13 667 840 €
4 914 804€ - 33 615 250€
Net Income Multiple20%
10 604 111 €×2.3x
Estimation24 903 807 €
7 736 119€ - 68 520 217€
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 (Promotion immobilière de logements)
Compare ALTAREA COGEDIM REGIONS with other companies in the same sector:
Frequently asked questions about ALTAREA COGEDIM REGIONS
What is the revenue of ALTAREA COGEDIM REGIONS ?
The revenue of ALTAREA COGEDIM REGIONS in 2024 is 48.9 M€.
Is ALTAREA COGEDIM REGIONS profitable?
Yes, ALTAREA COGEDIM REGIONS generated a net profit of 10.6 M€ in 2024.
Where is the headquarters of ALTAREA COGEDIM REGIONS ?
The headquarters of ALTAREA COGEDIM REGIONS is located in PARIS (75002), in the department Paris.
Where to find the tax return of ALTAREA COGEDIM REGIONS ?
The tax return of ALTAREA COGEDIM REGIONS 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 ALTAREA COGEDIM REGIONS operate?
ALTAREA COGEDIM REGIONS operates in the sector Promotion immobilière de logements (NAF code 41.10A). 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