Employees: 01 (2023.0)Legal category: SCA (commandite par actions)Size: PMECreation date: 2007-09-01 (18 years)Status: ActiveBusiness sector: Activités des agences de travail temporaire Location: LYON (69001), Rhone
ALTERNATIVE MANAGERS : revenue, balance sheet and financial ratios
ALTERNATIVE MANAGERS is a French company
founded 18 years ago,
specialized in the sector Activités des agences de travail temporaire .
Based in LYON (69001),
this company of category PME
shows in 2024 a revenue of 948 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - ALTERNATIVE MANAGERS (SIREN 499269041)
Indicator
2024
2023
2022
2019
2018
2017
2016
Revenue
947 529 €
1 849 693 €
1 048 746 €
1 396 499 €
1 078 614 €
1 369 542 €
1 248 454 €
Net income
28 892 €
139 769 €
74 129 €
64 456 €
49 866 €
71 332 €
41 206 €
EBITDA
-20 537 €
92 915 €
5 797 €
73 238 €
48 986 €
76 347 €
28 788 €
Net margin
3.0%
7.6%
7.1%
4.6%
4.6%
5.2%
3.3%
Revenue and income statement
In 2024, ALTERNATIVE MANAGERS achieves revenue of 948 k€. Activity remains stable over the period (CAGR: -3.4%). Significant drop of -49% vs 2023. After deducting consumption (0 €), gross margin stands at 948 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 -21 k€, representing -2.2% of revenue. Warning negative scissor effect: despite revenue change (-49%), EBITDA varies by -122%, reducing margin by 7.2 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 29 k€, i.e. 3.0% 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
947 529 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
947 529 €
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
-20 537 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
16 195 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
28 892 €
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
-2.2%
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 15%. 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 71%. This high autonomy means the company finances most of its assets through equity, a sign of strength.
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
15.08%
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
71.369%
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
-0.797%
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
-12.924
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 ALTERNATIVE MANAGERS
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2022
2023
2024
Debt ratio
9.82
0.034
0.033
0.008
29.586
20.269
15.08
Financial autonomy
59.202
52.435
70.723
58.167
57.52
59.605
71.369
Repayment capacity
2.323
0.003
0.004
0.001
3.059
1.062
-12.924
Cash flow / Revenue
1.394%
3.968%
3.38%
4.672%
5.505%
6.976%
-0.797%
Sector positioning
Debt ratio
15.082024
2022
2023
2024
Q1: 0.0
Med: 2.73
Q3: 26.78
Average-6 pts over 3 years
In 2024, the debt ratio of ALTERNATIVE MANAGERS (15.08) 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
71.37%2024
2022
2023
2024
Q1: 11.73%
Med: 25.56%
Q3: 44.76%
Excellent+8 pts over 3 years
In 2024, the financial autonomy of ALTERNATIVE MANAGERS (71.4%) 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
-12.92 years2024
2022
2023
2024
Q1: 0.0 years
Med: 0.0 years
Q3: 0.27 years
Excellent-50 pts over 3 years
In 2024, the repayment capacity of ALTERNATIVE MANAGERS (-12.92) ranks in the bottom 25% of the sector, which is positive. This ratio indicates the number of years needed to repay debt with cash flow. A short capacity reflects controlled debt and good cash generation.
Liquidity ratios
The liquidity ratio (= Current assets / Current liabilities) stands at 285.97. 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
285.974
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
-8.132
Liquidity indicators evolution ALTERNATIVE MANAGERS
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2018
2019
2022
2023
2024
Liquidity ratio
119.388
111.887
139.791
144.093
254.389
214.668
285.974
Interest coverage
2.894
0.651
0.0
0.0
22.011
2.109
-8.132
Sector positioning
Liquidity ratio
285.972024
2022
2023
2024
Q1: 111.16
Med: 138.5
Q3: 192.32
Excellent
In 2024, the liquidity ratio of ALTERNATIVE MANAGERS (285.97) 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
-8.13x2024
2022
2023
2024
Q1: -0.69x
Med: 0.0x
Q3: 1.34x
Average-50 pts over 3 years
In 2024, the interest coverage of ALTERNATIVE MANAGERS (-8.1x) ranks below the median of the sector. This ratio indicates how many times operating income covers interest expenses. An improvement would strengthen the competitive position.
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: 72 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 40 days. The gap of 32 days means the company finances its customers for over a month before being paid relative to supplier payments. This weighs on cash flow. Overall, WCR represents 68 days of revenue, i.e. 180 k€ to permanently finance. Over 2016-2024, WCR increased by +394%, 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
179 604 €
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
72 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
40 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
68 j
WCR and payment terms evolution ALTERNATIVE MANAGERS
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2022
2023
2024
Operating WCR
-61 162 €
34 869 €
17 937 €
4 776 €
132 866 €
190 555 €
179 604 €
Inventory turnover (days)
0
0
0
0
0
0
0
Customer payment term (days)
41
59
29
37
67
50
72
Supplier payment term (days)
22
191
110
155
88
56
40
Positioning of ALTERNATIVE MANAGERS in its sector
Comparison with sector Activités des agences de travail temporaire
Valuation estimate
Based on 135 transactions of similar company sales
(all years),
the value of ALTERNATIVE MANAGERS is estimated at
65 105 €
(range 45 060€ - 133 853€).
The price/revenue ratio is 0.08x
(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.
Estimated enterprise value2024
135 transactions
45k€65k€133k€
65 105 €Range: 45 060€ - 133 853€
NAF 5 all-time
Valuation detail by method
Ajustez les pondérations selon votre analyse
Revenue Multiple30%
947 529 €×0.08x
Estimation72 896 €
57 208€ - 130 318€
Net Income Multiple20%
28 892 €×1.8x
Estimation53 419 €
26 840€ - 139 156€
How is this estimate calculated?
This estimate is based on the analysis of 135 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 travail temporaire )
Compare ALTERNATIVE MANAGERS with other companies in the same sector:
Frequently asked questions about ALTERNATIVE MANAGERS
What is the revenue of ALTERNATIVE MANAGERS ?
The revenue of ALTERNATIVE MANAGERS in 2024 is 948 k€.
Is ALTERNATIVE MANAGERS profitable?
Yes, ALTERNATIVE MANAGERS generated a net profit of 29 k€ in 2024.
Where is the headquarters of ALTERNATIVE MANAGERS ?
The headquarters of ALTERNATIVE MANAGERS is located in LYON (69001), in the department Rhone.
Where to find the tax return of ALTERNATIVE MANAGERS ?
The tax return of ALTERNATIVE MANAGERS 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 ALTERNATIVE MANAGERS operate?
ALTERNATIVE MANAGERS operates in the sector Activités des agences de travail temporaire (NAF code 78.20Z). 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