Employees: 21 (2023.0)Legal category: SCA (commandite par actions)Size: ETICreation date: 1996-01-10 (30 years)Status: ActiveBusiness sector: Fonds de placement et entités financières similairesLocation: BACCARAT (54120), Meurthe-et-Moselle
ARESIA-BACCARAT : revenue, balance sheet and financial ratios
ARESIA-BACCARAT is a French company
founded 30 years ago,
specialized in the sector Fonds de placement et entités financières similaires.
Based in BACCARAT (54120),
this company of category ETI
shows in 2024 a revenue of 23.2 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - ARESIA-BACCARAT (SIREN 403429830)
Indicator
2024
2023
2022
2021
2019
2018
2017
2016
2015
Revenue
23 219 514 €
15 771 729 €
29 313 426 €
12 460 174 €
6 154 628 €
7 915 900 €
12 000 €
12 000 €
N/C
Net income
-3 948 132 €
-373 329 €
-3 015 770 €
-2 479 842 €
-794 971 €
183 571 €
1 262 371 €
232 593 €
2 160 €
EBITDA
-732 716 €
-35 090 €
-2 586 070 €
-2 501 516 €
-665 698 €
1 502 €
-58 321 €
-9 047 €
-6 454 €
Net margin
-17.0%
-2.4%
-10.3%
-19.9%
-12.9%
2.3%
10519.8%
1938.3%
N/C
Revenue and income statement
In 2024, ARESIA-BACCARAT achieves revenue of 23.2 M€. Over the period 2016-2024, the company shows strong growth with a CAGR (compound annual growth rate) of +157.5%. Vs 2023, growth of +47% (15.8 M€ -> 23.2 M€). After deducting consumption (2.4 M€), gross margin stands at 20.9 M€, i.e. a rate of 90%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches -733 k€, representing -3.2% of revenue. Warning negative scissor effect: despite revenue change (+47%), EBITDA varies by -1988%, reducing margin by 2.9 pts. This reflects costs rising faster than revenue. Negative EBITDA means operations do not cover current expenses: concerning situation. Net income is negative at -3.9 M€ (-17.0% 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
23 219 514 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
20 859 129 €
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
-732 716 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
-912 404 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
-3 948 132 €
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
-3.2%
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 -556%. 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 -11%. 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
-556.021%
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
-10.623%
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
-5.96%
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
-9.26
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
2015
2016
2017
2018
2019
2021
2022
2023
2024
Debt ratio
-1289.186
684.987
59.123
71.378
474.434
217.776
426.788
744.626
-556.021
Financial autonomy
-8.274
12.431
24.398
21.037
10.963
25.007
12.932
8.219
-10.623
Repayment capacity
-39.191
-32.888
0.596
-11.981
-5.346
-3.044
-5.511
-10.335
-9.26
Cash flow / Revenue
None%
-246.583%
11413.058%
-1.168%
-11.37%
-20.17%
-10.636%
-7.489%
-5.96%
Sector positioning
Debt ratio
-556.022024
2022
2023
2024
Q1: 0.01
Med: 13.69
Q3: 116.56
Excellent-50 pts over 3 years
In 2024, the debt ratio of ARESIA-BACCARAT (-556.02) 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
-10.62%2024
2022
2023
2024
Q1: 13.95%
Med: 55.8%
Q3: 90.35%
Average
In 2024, the financial autonomy of ARESIA-BACCARAT (-10.6%) 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
-9.26 years2024
2022
2023
2024
Q1: 0.0 years
Med: 0.15 years
Q3: 4.69 years
Excellent
In 2024, the repayment capacity of ARESIA-BACCARAT (-9.26) 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 174.00. 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
173.999
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
-76.225
Liquidity indicators evolution ARESIA-BACCARAT
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2015
2016
2017
2018
2019
2021
2022
2023
2024
Liquidity ratio
51.31
144.965
155.831
147.931
255.568
348.56
230.34
256.9
173.999
Interest coverage
-361.187
-227.048
-31.435
2899.667
-7.833
-0.851
-1.4
-292.291
-76.225
Sector positioning
Liquidity ratio
174.02024
2022
2023
2024
Q1: 132.35
Med: 897.73
Q3: 5412.13
Average
In 2024, the liquidity ratio of ARESIA-BACCARAT (174.00) 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
-76.22x2024
2022
2023
2024
Q1: -144.56x
Med: -8.16x
Q3: 0.0x
Average-12 pts over 3 years
In 2024, the interest coverage of ARESIA-BACCARAT (-76.2x) 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: 51 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 114 days. Excellent situation: suppliers finance 63 days of the operating cycle (retail model). Inventory turnover is 187 days (= Average inventory / Cost of goods x 360). This high level ties up cash and potentially creates obsolescence risk. Overall, WCR represents 255 days of revenue, i.e. 16.5 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
16 467 047 €
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
51 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
114 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
187 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
255 j
WCR and payment terms evolution ARESIA-BACCARAT
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2015
2016
2017
2018
2019
2021
2022
2023
2024
Operating WCR
0 €
2 711 €
4 165 094 €
5 730 399 €
6 182 078 €
9 140 659 €
21 399 094 €
15 516 858 €
16 467 047 €
Inventory turnover (days)
0
0
103977
207
243
212
163
189
187
Customer payment term (days)
0
10223
42844
77
132
34
48
76
51
Supplier payment term (days)
416
339
45882
188
132
64
96
115
114
Positioning of ARESIA-BACCARAT in its sector
Comparison with sector Fonds de placement et entités financières similaires
Valuation estimate
Indicative estimate only : the number of comparable transactions in this sector is limited (26 transactions).
This range of 10 927 377€ to 20 678 559€ is provided for information purposes only and requires in-depth analysis to be confirmed.
Estimated enterprise value2024
Indicative
10927k€17957k€20678k€
17 957 190 €Range: 10 927 377€ - 20 678 559€
NAF 5 année 2024
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 26 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 (Fonds de placement et entités financières similaires)
Compare ARESIA-BACCARAT with other companies in the same sector:
The revenue of ARESIA-BACCARAT in 2024 is 23.2 M€.
Is ARESIA-BACCARAT profitable?
ARESIA-BACCARAT recorded a net loss in 2024.
Where is the headquarters of ARESIA-BACCARAT ?
The headquarters of ARESIA-BACCARAT is located in BACCARAT (54120), in the department Meurthe-et-Moselle.
Where to find the tax return of ARESIA-BACCARAT ?
The tax return of ARESIA-BACCARAT 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 ARESIA-BACCARAT operate?
ARESIA-BACCARAT operates in the sector Fonds de placement et entités financières similaires (NAF code 64.30Z). 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