Employees: 21 (2023.0)Legal category: SCA (commandite par actions)Size: ETICreation date: 1998-08-20 (27 years)Status: ActiveBusiness sector: Activités des agences de publicitéLocation: LILLE (59800), Nord
ALTAVIA WETAIL : revenue, balance sheet and financial ratios
ALTAVIA WETAIL is a French company
founded 27 years ago,
specialized in the sector Activités des agences de publicité.
Based in LILLE (59800),
this company of category ETI
shows in 2024 a revenue of 45.7 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - ALTAVIA WETAIL (SIREN 420075640)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
45 698 249 €
31 051 836 €
30 931 577 €
22 793 578 €
20 538 536 €
14 030 191 €
15 193 237 €
17 046 140 €
15 927 860 €
Net income
1 464 783 €
564 105 €
300 978 €
1 092 089 €
788 877 €
278 081 €
418 393 €
789 061 €
767 732 €
EBITDA
2 021 598 €
1 257 850 €
555 193 €
1 373 828 €
1 396 497 €
471 529 €
630 538 €
1 243 844 €
1 194 882 €
Net margin
3.2%
1.8%
1.0%
4.8%
3.8%
2.0%
2.8%
4.6%
4.8%
Revenue and income statement
In 2024, ALTAVIA WETAIL achieves revenue of 45.7 M€. Over the period 2016-2024, the company shows strong growth with a CAGR (compound annual growth rate) of +14.1%. Vs 2023, growth of +47% (31.1 M€ -> 45.7 M€). After deducting consumption (7.9 M€), gross margin stands at 37.8 M€, i.e. a rate of 83%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches 2.0 M€, representing 4.4% of revenue. The operating margin remains fragile, requiring cost vigilance. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 1.5 M€, i.e. 3.2% 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
45 698 249 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
37 824 392 €
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
2 021 598 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
2 158 904 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
1 464 783 €
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
4.4%
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 13%. 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 16%. Low autonomy: the company heavily depends on external financing (banks, suppliers). Debt repayment capacity (= Financial debt / Cash flow) indicates it would take 0.3 years of cash flow to repay all financial debt. This short period demonstrates excellent debt sustainability. Cash flow represents 3.0% of revenue. Cash flow measures resources generated by operations, available for investment and debt repayment.
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
12.604%
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
16.307%
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
3.009%
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
0.28
Asset age ratio (2024)
?
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
2016
2017
2018
2019
2020
2021
2022
2023
2024
Debt ratio
9.418
0.836
86.965
117.692
11.931
5.189
0.0
7.621
12.604
Financial autonomy
19.292
23.493
15.138
16.56
18.495
21.783
12.538
13.556
16.307
Repayment capacity
0.13
0.013
0.483
6.559
0.188
0.106
0.0
0.165
0.28
Cash flow / Revenue
5.272%
5.151%
3.82%
1.358%
5.25%
4.275%
1.701%
3.106%
3.009%
Sector positioning
Debt ratio
12.62024
2022
2023
2024
Q1: 0.0
Med: 7.82
Q3: 44.59
Average+28 pts over 3 years
In 2024, the debt ratio of ALTAVIA WETAIL (12.60) 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
16.31%2024
2022
2023
2024
Q1: 9.69%
Med: 34.27%
Q3: 59.15%
Average
In 2024, the financial autonomy of ALTAVIA WETAIL (16.3%) 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
0.28 years2024
2022
2023
2024
Q1: 0.0 years
Med: 0.0 years
Q3: 1.14 years
Average+31 pts over 3 years
In 2024, the repayment capacity of ALTAVIA WETAIL (0.28) 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 138.31. 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 2.7x. Financial charges are adequately covered by operations.
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
138.311
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
2.691
Liquidity indicators evolution ALTAVIA WETAIL
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
123.275
128.404
126.296
160.95
140.279
134.839
120.515
139.423
138.311
Interest coverage
0.176
0.016
0.027
0.128
0.028
0.0
1.331
2.584
2.691
Sector positioning
Liquidity ratio
138.312024
2022
2023
2024
Q1: 128.85
Med: 206.6
Q3: 363.72
Average+5 pts over 3 years
In 2024, the liquidity ratio of ALTAVIA WETAIL (138.31) ranks below the median of the sector. This ratio measures the ability to cover short-term debt with current assets. An improvement would strengthen the competitive position.
Interest coverage
2.69x2024
2022
2023
2024
Q1: 0.0x
Med: 0.0x
Q3: 2.56x
Excellent+6 pts over 3 years
In 2024, the interest coverage of ALTAVIA WETAIL (2.7x) 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: 54 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 87 days. Excellent situation: suppliers finance 33 days of the operating cycle (retail model). Inventory turnover is 15 days (= Average inventory / Cost of goods x 360). Fast turnover, sign of good inventory management. Overall, WCR represents 96 days of revenue, i.e. 12.2 M€ to permanently finance. Over 2016-2024, WCR increased by +172%, 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
12 213 314 €
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
54 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
87 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
15 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
96 j
WCR and payment terms evolution ALTAVIA WETAIL
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
4 491 816 €
3 747 253 €
5 752 008 €
4 456 550 €
3 858 369 €
5 692 924 €
9 591 263 €
8 756 928 €
12 213 314 €
Inventory turnover (days)
4
1
1
1
2
4
7
16
15
Customer payment term (days)
79
67
106
94
64
73
62
84
54
Supplier payment term (days)
95
79
94
89
101
94
114
98
87
Positioning of ALTAVIA WETAIL in its sector
Comparison with sector Activités des agences de publicité
Valuation estimate
Based on 68 transactions of similar company sales
(all years),
the value of ALTAVIA WETAIL is estimated at
6 834 663 €
(range 2 523 203€ - 19 880 818€).
With an EBITDA of 2 021 598€, the sector multiple of 2.9x is applied.
The price/revenue ratio is 0.22x
(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
68 tx
2523k€6834k€19880k€
6 834 663 €Range: 2 523 203€ - 19 880 818€
NAF 5 all-time
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
2 021 598 €×2.9x
Estimation5 808 188 €
1 676 117€ - 22 864 220€
Revenue Multiple30%
45 698 249 €×0.22x
Estimation10 257 512 €
4 251 260€ - 17 460 292€
Net Income Multiple20%
1 464 783 €×2.9x
Estimation4 266 579 €
2 048 835€ - 16 053 106€
How is this estimate calculated?
This estimate is based on the analysis of 68 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 (Activités des agences de publicité)
Compare ALTAVIA WETAIL with other companies in the same sector:
Yes, ALTAVIA WETAIL generated a net profit of 1.5 M€ in 2024.
Where is the headquarters of ALTAVIA WETAIL ?
The headquarters of ALTAVIA WETAIL is located in LILLE (59800), in the department Nord.
Where to find the tax return of ALTAVIA WETAIL ?
The tax return of ALTAVIA WETAIL 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 ALTAVIA WETAIL operate?
ALTAVIA WETAIL operates in the sector Activités des agences de publicité (NAF code 73.11Z). 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