Employees: 21 (2023.0)Legal category: SCA (commandite par actions)Size: PMECreation date: 2017-02-14 (9 years)Status: ActiveBusiness sector: Activités combinées de soutien lié aux bâtiments Location: PARIS (75003), Paris
APLEONA FRANCE SAS : revenue, balance sheet and financial ratios
APLEONA FRANCE SAS is a French company
founded 9 years ago,
specialized in the sector Activités combinées de soutien lié aux bâtiments .
Based in PARIS (75003),
this company of category PME
shows in 2024 a revenue of 21.2 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - APLEONA FRANCE SAS (SIREN 827747544)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
Revenue
21 159 275 €
19 422 732 €
21 981 932 €
12 885 155 €
5 664 013 €
4 228 832 €
3 564 085 €
1 869 391 €
Net income
-5 632 €
96 148 €
289 184 €
223 867 €
-204 758 €
-512 298 €
-414 162 €
-735 210 €
EBITDA
200 799 €
371 638 €
411 074 €
282 778 €
-133 178 €
-475 752 €
-389 479 €
-732 968 €
Net margin
-0.0%
0.5%
1.3%
1.7%
-3.6%
-12.1%
-11.6%
-39.3%
Revenue and income statement
In 2024, APLEONA FRANCE SAS achieves revenue of 21.2 M€. Over the period 2017-2024, the company shows strong growth with a CAGR (compound annual growth rate) of +41.4%. Vs 2023: +9%. After deducting consumption (91 k€), gross margin stands at 21.1 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 201 k€, representing 0.9% of revenue. The operating margin remains fragile, requiring cost vigilance. Net income is negative at -6 k€ (-0.0% of revenue), which will impact equity.
Revenue (2024)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
21 159 275 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
21 068 723 €
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
200 799 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
-15 096 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
-5 632 €
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
0.9%
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 0%. 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 2%. Low autonomy: the company heavily depends on external financing (banks, suppliers).
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
0.0%
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
2.437%
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
-0.028%
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
0.0
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
2017
2018
2019
2020
2021
2022
2023
2024
Debt ratio
-80.763
-159.362
-179.164
20264.103
52.302
77.716
0.0
0.0
Financial autonomy
-62.801
-49.833
-62.374
0.178
4.999
5.323
4.514
2.437
Repayment capacity
-0.797
-4.398
-5.814
-5.024
0.604
1.531
0.0
0.0
Cash flow / Revenue
-39.317%
-11.584%
-12.035%
-3.732%
1.54%
1.197%
0.725%
-0.028%
Sector positioning
Debt ratio
0.02024
2022
2023
2024
Q1: 0.0
Med: 0.0
Q3: 31.45
Excellent-48 pts over 3 years
In 2024, the debt ratio of APLEONA FRANCE SAS (0.00) ranks in the bottom 25% of the sector, which is positive. This ratio measures the weight of debt relative to equity. A low ratio indicates a solid financial structure with little dependence on creditors.
Financial autonomy
2.44%2024
2022
2023
2024
Q1: 1.33%
Med: 16.55%
Q3: 45.31%
Average-8 pts over 3 years
In 2024, the financial autonomy of APLEONA FRANCE SAS (2.4%) 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
0.0 years2024
2022
2023
2024
Q1: 0.0 years
Med: 0.0 years
Q3: 0.41 years
Excellent-50 pts over 3 years
In 2024, the repayment capacity of APLEONA FRANCE SAS (0.00) 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 101.18. 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
101.184
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 APLEONA FRANCE SAS
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2017
2018
2019
2020
2021
2022
2023
2024
Liquidity ratio
85.231
140.006
192.948
151.465
106.115
109.354
103.538
101.184
Interest coverage
-0.275
-3.088
-7.496
-51.336
2.39
0.866
0.245
0.0
Sector positioning
Liquidity ratio
101.182024
2022
2023
2024
Q1: 107.44
Med: 165.68
Q3: 316.08
Watch
In 2024, the liquidity ratio of APLEONA FRANCE SAS (101.18) 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
0.0x2024
2022
2023
2024
Q1: 0.0x
Med: 0.0x
Q3: 1.32x
Average-50 pts over 3 years
In 2024, the interest coverage of APLEONA FRANCE SAS (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: 94 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 118 days. Favorable situation: supplier credit is longer than customer credit by 24 days. Overall, WCR represents 96 days of revenue, i.e. 5.6 M€ to permanently finance. Over 2017-2024, WCR increased by +497%, 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
5 628 790 €
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
94 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
118 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
96 j
WCR and payment terms evolution APLEONA FRANCE SAS
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
942 061 €
1 851 364 €
2 097 332 €
2 162 294 €
3 165 496 €
6 424 439 €
4 055 466 €
5 628 790 €
Inventory turnover (days)
0
0
0
0
0
0
0
0
Customer payment term (days)
120
138
162
128
97
82
75
94
Supplier payment term (days)
141
107
69
83
91
101
83
118
Positioning of APLEONA FRANCE SAS in its sector
Comparison with sector Activités combinées de soutien lié aux bâtiments
Valuation estimate
Based on 56 transactions of similar company sales
in 2024,
the value of APLEONA FRANCE SAS is estimated at
3 174 110 €
(range 1 852 015€ - 4 319 721€).
With an EBITDA of 200 799€, the sector multiple of 3.3x is applied.
The price/revenue ratio is 0.35x
(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
56 tx
1852k€3174k€4319k€
3 174 110 €Range: 1 852 015€ - 4 319 721€
Section année 2024
Aggregated at NAF section level
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
200 799 €×3.3x
Estimation669 808 €
429 703€ - 981 662€
Revenue Multiple30%
21 159 275 €×0.35x
Estimation7 347 949 €
4 222 536€ - 9 883 155€
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 56 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 combinées de soutien lié aux bâtiments )
Compare APLEONA FRANCE SAS with other companies in the same sector:
Frequently asked questions about APLEONA FRANCE SAS
What is the revenue of APLEONA FRANCE SAS ?
The revenue of APLEONA FRANCE SAS in 2024 is 21.2 M€.
Is APLEONA FRANCE SAS profitable?
APLEONA FRANCE SAS recorded a net loss in 2024.
Where is the headquarters of APLEONA FRANCE SAS ?
The headquarters of APLEONA FRANCE SAS is located in PARIS (75003), in the department Paris.
Where to find the tax return of APLEONA FRANCE SAS ?
The tax return of APLEONA FRANCE SAS 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 APLEONA FRANCE SAS operate?
APLEONA FRANCE SAS operates in the sector Activités combinées de soutien lié aux bâtiments (NAF code 81.10Z). 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