Employees: NN (None)Legal category: Société à responsabilité limitée (sans autre indication)Size: PMECreation date: 2003-05-05 (23 years)Status: ActiveBusiness sector: Édition de revues et périodiquesLocation: CHARENTON-LE-PONT (94220), Val-de-Marne
ALYZE INTERACTIVE : revenue, balance sheet and financial ratios
ALYZE INTERACTIVE is a French company
founded 23 years ago,
specialized in the sector Édition de revues et périodiques.
Based in CHARENTON-LE-PONT (94220),
this company of category PME
shows in 2016 a revenue of 2.2 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - ALYZE INTERACTIVE (SIREN 448509109)
Indicator
2016
2015
2014
2013
Revenue
2 178 812 €
2 061 144 €
1 635 336 €
1 402 505 €
Net income
121 471 €
118 926 €
108 922 €
71 374 €
EBITDA
153 719 €
150 356 €
136 623 €
93 524 €
Net margin
5.6%
5.8%
6.7%
5.1%
Revenue and income statement
In 2016, ALYZE INTERACTIVE achieves revenue of 2.2 M€. Over the period 2013-2016, the company shows strong growth with a CAGR (compound annual growth rate) of +15.8%. Vs 2015: +6%. After deducting consumption (0 €), gross margin stands at 2.2 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 154 k€, representing 7.1% of revenue. The operating margin remains fragile, requiring cost vigilance. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 121 k€, i.e. 5.6% of revenue. This profit can be retained or distributed to shareholders.
Revenue (2016)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
2 178 812 €
Gross margin (2016)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
2 178 812 €
EBITDA (2016)
?
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
153 719 €
EBIT (2016)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
153 719 €
Net income (2016)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
121 471 €
EBITDA margin (2016)
?
EBITDA margin
Definition
Measures the company's operating profitability.
Formula
(EBE / CA) x 100
Interpretation
> 10% : Good profitability 5-10% : Average < 5% : Low
7.1%
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 2%. 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 39%. The balance between equity and debt is satisfactory. Debt repayment capacity (= Financial debt / Cash flow) indicates it would take 0.1 years of cash flow to repay all financial debt. This short period demonstrates excellent debt sustainability. Cash flow represents 5.6% of revenue. Cash flow measures resources generated by operations, available for investment and debt repayment. Satisfactory level allowing partial financing of growth.
Debt ratio (2016)
?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low 50-100% : Moderate > 100% : High
2.174%
Financial autonomy (2016)
?
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
39.351%
Cash flow / Revenue (2016)
?
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
5.575%
Repayment capacity (2016)
?
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
0.089
Solvency indicators evolution ALYZE INTERACTIVE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2013
2014
2015
2016
Debt ratio
14.442
8.064
2.909
2.174
Financial autonomy
36.35
44.087
53.289
39.351
Repayment capacity
0.304
0.192
0.093
0.089
Cash flow / Revenue
5.089%
6.661%
5.77%
5.575%
Sector positioning
Debt ratio
2.172016
2014
2015
2016
Q1: 0.0
Med: 0.29
Q3: 22.89
Average-5 pts over 3 years
In 2016, the debt ratio of ALYZE INTERACTIVE (2.17) 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
39.35%2016
2014
2015
2016
Q1: 2.03%
Med: 29.1%
Q3: 56.89%
Good-13 pts over 3 years
In 2016, the financial autonomy of ALYZE INTERACTIVE (39.4%) ranks above the median of the sector. This ratio represents the share of equity in total financing. This comfortable position offers an appreciable safety margin.
Repayment capacity
0.09 years2016
2014
2015
2016
Q1: 0.0 years
Med: 0.0 years
Q3: 0.3 years
Average-18 pts over 3 years
In 2016, the repayment capacity of ALYZE INTERACTIVE (0.09) 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 167.24. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months.
Liquidity ratio (2016)
?
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
167.242
Interest coverage (2016)
?
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 ALYZE INTERACTIVE
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2013
2014
2015
2016
Liquidity ratio
171.233
190.995
221.432
167.242
Interest coverage
0.0
0.0
0.0
0.0
Sector positioning
Liquidity ratio
167.242016
2014
2015
2016
Q1: 110.84
Med: 179.29
Q3: 320.22
Average-22 pts over 3 years
In 2016, the liquidity ratio of ALYZE INTERACTIVE (167.24) 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
0.0x2016
2014
2015
2016
Q1: 0.0x
Med: 0.0x
Q3: 0.93x
Average
In 2016, the interest coverage of ALYZE INTERACTIVE (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: 90 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 11 days. The gap of 79 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 67 days of revenue, i.e. 407 k€ to permanently finance. Over 2013-2016, WCR increased by +158%, requiring additional financing.
Operating WCR (2016)
?
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
406 762 €
Customer credit (2016)
?
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
90 j
Supplier credit (2016)
?
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
11 j
Inventory turnover (2016)
?
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 (2016)
?
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
67 j
WCR and payment terms evolution ALYZE INTERACTIVE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2013
2014
2015
2016
Operating WCR
157 628 €
262 471 €
326 176 €
406 762 €
Inventory turnover (days)
0
0
0
0
Customer payment term (days)
83
100
89
90
Supplier payment term (days)
15
15
11
11
Positioning of ALYZE INTERACTIVE in its sector
Comparison with sector Édition de revues et périodiques
Valuation estimate
Based on 67 transactions of similar company sales
(all years),
the value of ALYZE INTERACTIVE is estimated at
321 144 €
(range 145 948€ - 994 163€).
With an EBITDA of 153 719€, the sector multiple of 1.1x is applied.
The price/revenue ratio is 0.16x
(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 value2016
67 tx
145k€321k€994k€
321 144 €Range: 145 948€ - 994 163€
NAF 5 all-time
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
153 719 €×1.1x
Estimation162 250 €
92 255€ - 935 228€
Revenue Multiple30%
2 178 812 €×0.16x
Estimation358 309 €
244 229€ - 991 317€
Net Income Multiple20%
121 471 €×5.5x
Estimation662 633 €
132 761€ - 1 145 772€
How is this estimate calculated?
This estimate is based on the analysis of 67 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 (Édition de revues et périodiques)
Compare ALYZE INTERACTIVE with other companies in the same sector:
Frequently asked questions about ALYZE INTERACTIVE
What is the revenue of ALYZE INTERACTIVE ?
The revenue of ALYZE INTERACTIVE in 2016 is 2.2 M€.
Is ALYZE INTERACTIVE profitable?
Yes, ALYZE INTERACTIVE generated a net profit of 121 k€ in 2016.
Where is the headquarters of ALYZE INTERACTIVE ?
The headquarters of ALYZE INTERACTIVE is located in CHARENTON-LE-PONT (94220), in the department Val-de-Marne.
Where to find the tax return of ALYZE INTERACTIVE ?
The tax return of ALYZE INTERACTIVE 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 ALYZE INTERACTIVE operate?
ALYZE INTERACTIVE operates in the sector Édition de revues et périodiques (NAF code 58.14Z). 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