Employees: NN (None)Legal category: 3120Size: PMECreation date: 2019-12-01 (6 years)Status: ActiveBusiness sector: Travaux de menuiserie métallique et serrurerieLocation: None (None), None
ALUMAN SISTEMAS SL : revenue, balance sheet and financial ratios
ALUMAN SISTEMAS SL is a French company
founded 6 years ago,
specialized in the sector Travaux de menuiserie métallique et serrurerie.
this company of category PME
shows in 2024 a revenue of 24.7 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - ALUMAN SISTEMAS SL (SIREN 878793520)
Indicator
2024
2023
2022
2021
2020
Revenue
24 727 742 €
8 873 266 €
2 303 612 €
5 494 424 €
3 944 765 €
Net income
1 706 341 €
495 036 €
153 104 €
188 986 €
151 195 €
EBITDA
2 295 247 €
666 047 €
199 309 €
253 461 €
-286 779 €
Net margin
6.9%
5.6%
6.6%
3.4%
3.8%
Revenue and income statement
In 2024, ALUMAN SISTEMAS SL achieves revenue of 24.7 M€. Over the period 2020-2024, the company shows strong growth with a CAGR (compound annual growth rate) of +58.2%. Vs 2023, growth of +179% (8.9 M€ -> 24.7 M€). After deducting consumption (8.1 M€), gross margin stands at 16.6 M€, i.e. a rate of 67%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches 2.3 M€, representing 9.3% of revenue. This level of operating margin is satisfactory for the sector. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 1.7 M€, i.e. 6.9% 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
24 727 742 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
16 639 912 €
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
2 295 247 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
2 295 246 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
1 706 341 €
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
9.3%
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 53%. Debt remains under control: the company retains capacity to raise new debt if needed. Financial autonomy (= Equity / Total assets x 100) reaches 12%. Low autonomy: the company heavily depends on external financing (banks, suppliers). Debt repayment capacity (= Financial debt / Cash flow) indicates it would take 0.7 years of cash flow to repay all financial debt. This short period demonstrates excellent debt sustainability. Cash flow represents 6.9% of revenue. Cash flow measures resources generated by operations, available for investment and debt repayment. Satisfactory level allowing partial financing of growth.
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
53.434%
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
11.72%
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
6.901%
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
0.689
Solvency indicators evolution ALUMAN SISTEMAS SL
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2020
2021
2022
2023
2024
Debt ratio
0.0
0.0
0.0
0.0
53.434
Financial autonomy
4.891
14.182
16.53
17.38
11.72
Repayment capacity
0.0
0.0
0.0
0.0
0.689
Cash flow / Revenue
-8.691%
3.44%
6.646%
5.579%
6.901%
Sector positioning
Debt ratio
53.432024
2022
2023
2024
Q1: 3.86
Med: 18.7
Q3: 47.26
Average+50 pts over 3 years
In 2024, the debt ratio of ALUMAN SISTEMAS SL (53.43) 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
11.72%2024
2022
2023
2024
Q1: 22.22%
Med: 43.8%
Q3: 59.91%
Average
In 2024, the financial autonomy of ALUMAN SISTEMAS SL (11.7%) 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
0.69 years2024
2022
2023
2024
Q1: 0.0 years
Med: 0.34 years
Q3: 1.4 years
Average+33 pts over 3 years
In 2024, the repayment capacity of ALUMAN SISTEMAS SL (0.69) 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 0.00. Alert: short-term debt exceeds current assets. Risk of payment difficulties without cash reinforcement. The interest coverage ratio (= EBIT / Interest expenses) is 0.7x. Danger: operating income does not cover interest charges, unsustainable situation.
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
0.0
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
0.654
Liquidity indicators evolution ALUMAN SISTEMAS SL
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2020
2021
2022
2023
2024
Liquidity ratio
105.01
115.816
119.323
119.103
0.0
Interest coverage
-0.72
0.37
0.022
1.516
0.654
Sector positioning
Liquidity ratio
0.02024
2022
2023
2024
Q1: 164.13
Med: 228.07
Q3: 326.05
Watch
In 2024, the liquidity ratio of ALUMAN SISTEMAS SL (0.00) ranks in the bottom 25% of the sector. This ratio measures the ability to cover short-term debt with current assets. A ratio below 1 may signal potential cash flow tensions.
Interest coverage
0.65x2024
2022
2023
2024
Q1: 0.0x
Med: 0.52x
Q3: 3.51x
Good+25 pts over 3 years
In 2024, the interest coverage of ALUMAN SISTEMAS SL (0.7x) 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: 0 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 212 days. Excellent situation: suppliers finance 212 days of the operating cycle (retail model). WCR is negative (-8 days): operations structurally generate cash. Notable WCR improvement over the period (-123%), 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
-557 363 €
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
0 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
212 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
-8 j
WCR and payment terms evolution ALUMAN SISTEMAS SL
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2020
2021
2022
2023
2024
Operating WCR
2 406 622 €
650 375 €
408 085 €
1 349 446 €
-557 363 €
Inventory turnover (days)
0
0
0
0
0
Customer payment term (days)
231
68
114
86
0
Supplier payment term (days)
171
29
39
34
212
Positioning of ALUMAN SISTEMAS SL in its sector
Comparison with sector Travaux de menuiserie métallique et serrurerie
Valuation estimate
Based on 51 transactions of similar company sales
in 2024,
the value of ALUMAN SISTEMAS SL is estimated at
4 001 172 €
(range 1 997 193€ - 6 291 760€).
With an EBITDA of 2 295 247€, the sector multiple of 1.6x is applied.
The price/revenue ratio is 0.14x
(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
51 tx
1997k€4001k€6291k€
4 001 172 €Range: 1 997 193€ - 6 291 760€
NAF 5 année 2024
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
2 295 247 €×1.6x
Estimation3 560 429 €
1 969 534€ - 4 788 415€
Revenue Multiple30%
24 727 742 €×0.14x
Estimation3 539 198 €
1 846 577€ - 4 181 285€
Net Income Multiple20%
1 706 341 €×3.4x
Estimation5 795 993 €
2 292 269€ - 13 215 839€
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 51 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 (Travaux de menuiserie métallique et serrurerie)
Compare ALUMAN SISTEMAS SL with other companies in the same sector:
Frequently asked questions about ALUMAN SISTEMAS SL
What is the revenue of ALUMAN SISTEMAS SL ?
The revenue of ALUMAN SISTEMAS SL in 2024 is 24.7 M€.
Is ALUMAN SISTEMAS SL profitable?
Yes, ALUMAN SISTEMAS SL generated a net profit of 1.7 M€ in 2024.
Where is the headquarters of ALUMAN SISTEMAS SL ?
The headquarters of ALUMAN SISTEMAS SL is located in address not disclosed.
Where to find the tax return of ALUMAN SISTEMAS SL ?
The tax return of ALUMAN SISTEMAS SL 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 ALUMAN SISTEMAS SL operate?
ALUMAN SISTEMAS SL operates in the sector Travaux de menuiserie métallique et serrurerie (NAF code 43.32B). 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