Employees: 21 (2023.0)Legal category: SCA (commandite par actions)Size: GECreation date: 1997-09-19 (28 years)Status: ActiveBusiness sector: Activités des agents et courtiers d'assurancesLocation: CHAURAY (79180), Deux-Sevres
ALTIMA COURTAGE : revenue, balance sheet and financial ratios
ALTIMA COURTAGE is a French company
founded 28 years ago,
specialized in the sector Activités des agents et courtiers d'assurances.
Based in CHAURAY (79180),
this company of category GE
shows in 2024 a revenue of 5.1 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - ALTIMA COURTAGE (SIREN 413990102)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
5 137 722 €
4 996 185 €
4 533 213 €
3 070 660 €
2 751 228 €
2 627 887 €
3 419 576 €
3 125 885 €
3 401 569 €
Net income
48 712 €
105 965 €
542 951 €
-326 818 €
-309 683 €
-462 830 €
-2 375 958 €
299 319 €
905 268 €
EBITDA
19 931 €
89 000 €
530 980 €
-488 914 €
-444 393 €
-659 818 €
-150 026 €
341 720 €
933 189 €
Net margin
0.9%
2.1%
12.0%
-10.6%
-11.3%
-17.6%
-69.5%
9.6%
26.6%
Revenue and income statement
In 2024, ALTIMA COURTAGE achieves revenue of 5.1 M€. Over the period 2016-2024, the company shows strong growth with a CAGR (compound annual growth rate) of +5.3%. Vs 2023: +3%. After deducting consumption (0 €), gross margin stands at 5.1 M€, i.e. a rate of 100%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches 20 k€, representing 0.4% of revenue. The operating margin remains fragile, requiring cost vigilance. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 49 k€, i.e. 0.9% 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
5 137 722 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
5 137 722 €
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
19 931 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
48 712 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
48 712 €
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
0.4%
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 92%. Debt level is high: negotiating margin with banks is reduced. Financial autonomy (= Equity / Total assets x 100) reaches 44%. 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 72.8 years of cash flow to repay all financial debt. Beyond 7 years, banks generally consider credit risk as high. Cash flow represents 0.5% 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
91.723%
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
43.788%
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
0.52%
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
72.788
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
1.386
8.195
20.106
24.287
26.11
45.169
33.262
40.222
91.723
Financial autonomy
83.258
80.13
61.16
36.001
19.257
14.614
41.851
55.198
43.788
Repayment capacity
0.068
1.174
-0.217
-1.128
-1.545
-1.851
1.231
9.338
72.788
Cash flow / Revenue
27.439%
10.932%
-68.439%
-16.864%
-10.74%
-11.297%
11.712%
1.785%
0.52%
Sector positioning
Debt ratio
91.722024
2022
2023
2024
Q1: 0.0
Med: 7.62
Q3: 47.38
Average+15 pts over 3 years
In 2024, the debt ratio of ALTIMA COURTAGE (91.72) 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
43.79%2024
2022
2023
2024
Q1: 13.01%
Med: 47.62%
Q3: 76.27%
Average
In 2024, the financial autonomy of ALTIMA COURTAGE (43.8%) 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
72.79 years2024
2022
2023
2024
Q1: 0.0 years
Med: 0.12 years
Q3: 1.71 years
Watch+16 pts over 3 years
In 2024, the repayment capacity of ALTIMA COURTAGE (72.79) ranks in the top 25% of the sector. This ratio indicates the number of years needed to repay debt with cash flow. A long duration may signal heavy debt relative to repayment capacity.
Liquidity ratios
The liquidity ratio (= Current assets / Current liabilities) stands at 617.39. 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
617.392
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 ALTIMA COURTAGE
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
631.103
741.275
365.754
178.506
130.296
124.988
221.829
436.517
617.392
Interest coverage
0.006
0.129
0.0
0.0
0.0
0.0
0.0
0.085
0.0
Sector positioning
Liquidity ratio
617.392024
2022
2023
2024
Q1: 123.36
Med: 243.1
Q3: 571.4
Excellent+27 pts over 3 years
In 2024, the liquidity ratio of ALTIMA COURTAGE (617.39) 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: 0.0x
Med: 0.0x
Q3: 2.2x
Average
In 2024, the interest coverage of ALTIMA COURTAGE (0.0x) 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: 1 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 8 days. Favorable situation: supplier credit is longer than customer credit by 7 days. Overall, WCR represents 150 days of revenue, i.e. 2.1 M€ to permanently finance.
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
2 143 920 €
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
1 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
8 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
150 j
WCR and payment terms evolution ALTIMA COURTAGE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
2 453 007 €
3 605 458 €
3 266 995 €
-2 399 813 €
-5 949 916 €
-6 253 614 €
-646 482 €
1 318 543 €
2 143 920 €
Inventory turnover (days)
0
0
0
0
0
0
0
0
0
Customer payment term (days)
6
3
0
1
6
5
6
1
1
Supplier payment term (days)
171
145
150
153
187
205
197
25
8
Positioning of ALTIMA COURTAGE in its sector
Comparison with sector Activités des agents et courtiers d'assurances
Valuation estimate
Based on 193 transactions of similar company sales
(all years),
the value of ALTIMA COURTAGE is estimated at
1 545 905 €
(range 434 660€ - 2 967 321€).
With an EBITDA of 19 931€, the sector multiple of 1.2x is applied.
The price/revenue ratio is 0.98x
(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.
Estimated enterprise value2024
193 transactions
434k€1545k€2967k€
1 545 905 €Range: 434 660€ - 2 967 321€
NAF 5 all-time
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
19 931 €×1.2x
Estimation24 130 €
6 232€ - 123 164€
Revenue Multiple30%
5 137 722 €×0.98x
Estimation5 047 443 €
1 407 565€ - 9 387 369€
Net Income Multiple20%
48 712 €×2.0x
Estimation98 041 €
46 375€ - 447 646€
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 193 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 agents et courtiers d'assurances)
Compare ALTIMA COURTAGE with other companies in the same sector:
Yes, ALTIMA COURTAGE generated a net profit of 49 k€ in 2024.
Where is the headquarters of ALTIMA COURTAGE ?
The headquarters of ALTIMA COURTAGE is located in CHAURAY (79180), in the department Deux-Sevres.
Where to find the tax return of ALTIMA COURTAGE ?
The tax return of ALTIMA COURTAGE 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 ALTIMA COURTAGE operate?
ALTIMA COURTAGE operates in the sector Activités des agents et courtiers d'assurances (NAF code 66.22Z). 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