ARIE DE BOOM SERVICES : revenue, balance sheet and financial ratios
ARIE DE BOOM SERVICES is a French company
founded 58 years ago,
specialized in the sector Réparation et maintenance navale.
Based in THEOULE-SUR-MER (06590),
this company of category PME
shows in 2024 a revenue of 2.7 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - ARIE DE BOOM SERVICES (SIREN 696820448)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
2 679 796 €
2 825 967 €
4 245 525 €
5 355 548 €
4 780 448 €
5 738 736 €
5 498 349 €
5 660 136 €
5 084 134 €
Net income
-36 355 €
-85 910 €
-54 316 €
85 997 €
100 085 €
210 468 €
223 654 €
250 091 €
139 128 €
EBITDA
-87 315 €
-155 482 €
204 805 €
278 946 €
264 165 €
419 340 €
333 180 €
423 876 €
271 677 €
Net margin
-1.4%
-3.0%
-1.3%
1.6%
2.1%
3.7%
4.1%
4.4%
2.7%
Revenue and income statement
In 2024, ARIE DE BOOM SERVICES achieves revenue of 2.7 M€. Revenue is declining over the period 2016-2024 (CAGR: -7.7%). Slight decline of -5% vs 2023. After deducting consumption (464 k€), gross margin stands at 2.2 M€, i.e. a rate of 83%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches -87 k€, representing -3.3% of revenue. Positive scissor effect: EBITDA margin improves by +2.2 pts, sign of improved operational efficiency. Negative EBITDA means operations do not cover current expenses: concerning situation. Net income is negative at -36 k€ (-1.4% 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
2 679 796 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
2 215 473 €
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
-87 315 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
-94 980 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
-36 355 €
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
-3.3%
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 80%. Debt level is high: negotiating margin with banks is reduced. Financial autonomy (= Equity / Total assets x 100) reaches 30%. The balance between equity and debt is satisfactory.
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
79.512%
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
30.133%
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
-1.648%
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
-6.581
Asset age ratio (2024)
?
Asset age ratio
Definition
Measures the degree of wear of tangible assets.
Formula
Accumulated depreciation / Gross fixed assets x 100
Solvency indicators evolution ARIE DE BOOM SERVICES
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Debt ratio
14.572
32.237
28.669
21.461
134.803
156.499
57.618
50.644
79.512
Financial autonomy
41.438
42.409
41.651
44.65
27.733
23.091
27.715
33.288
30.133
Repayment capacity
0.625
1.203
1.131
0.748
11.301
5.671
-2.563
-0.544
-6.581
Cash flow / Revenue
4.267%
5.125%
4.876%
5.35%
2.449%
3.862%
-2.953%
-15.538%
-1.648%
Sector positioning
Debt ratio
79.512024
2022
2023
2024
Q1: 2.02
Med: 25.41
Q3: 83.44
Average+18 pts over 3 years
In 2024, the debt ratio of ARIE DE BOOM SERVICES (79.51) 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
30.13%2024
2022
2023
2024
Q1: 15.79%
Med: 35.51%
Q3: 56.77%
Average
In 2024, the financial autonomy of ARIE DE BOOM SERVICES (30.1%) 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
-6.58 years2024
2022
2023
2024
Q1: 0.0 years
Med: 0.23 years
Q3: 1.73 years
Excellent
In 2024, the repayment capacity of ARIE DE BOOM SERVICES (-6.58) 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 184.43. 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
184.429
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
-6.914
Liquidity indicators evolution ARIE DE BOOM SERVICES
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
174.517
214.106
208.007
230.619
302.117
268.439
212.454
190.494
184.429
Interest coverage
2.763
1.329
1.598
0.97
2.68
2.03
2.774
-2.717
-6.914
Sector positioning
Liquidity ratio
184.432024
2022
2023
2024
Q1: 131.09
Med: 210.02
Q3: 315.79
Average-14 pts over 3 years
In 2024, the liquidity ratio of ARIE DE BOOM SERVICES (184.43) 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
-6.91x2024
2022
2023
2024
Q1: 0.0x
Med: 0.32x
Q3: 4.12x
Watch-39 pts over 3 years
In 2024, the interest coverage of ARIE DE BOOM SERVICES (-6.9x) ranks in the bottom 25% of the sector. This ratio indicates how many times operating income covers interest expenses. Low coverage may indicate fragility to rate or income variations.
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: 84 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 33 days. The gap of 51 days means the company finances its customers for over a month before being paid relative to supplier payments. This weighs on cash flow. Inventory turnover is 44 days (= Average inventory / Cost of goods x 360). Fast turnover, sign of good inventory management. Overall, WCR represents 97 days of revenue, i.e. 724 k€ 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
723 599 €
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
84 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
33 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
44 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
97 j
WCR and payment terms evolution ARIE DE BOOM SERVICES
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
888 605 €
721 611 €
862 911 €
1 078 423 €
987 688 €
1 099 762 €
776 167 €
696 516 €
723 599 €
Inventory turnover (days)
32
22
27
35
41
36
41
44
44
Customer payment term (days)
68
58
61
70
76
75
69
72
84
Supplier payment term (days)
39
25
38
21
45
40
43
57
33
Positioning of ARIE DE BOOM SERVICES in its sector
Comparison with sector Réparation et maintenance navale
Valuation estimate
Indicative estimate only : the number of comparable transactions in this sector is limited (25 transactions).
This range of 502 330€ to 1 360 635€ is provided for information purposes only and requires in-depth analysis to be confirmed.
Estimated enterprise value2024
Indicative
502k€982k€1360k€
982 836 €Range: 502 330€ - 1 360 635€
NAF 5 all-time
How is this estimate calculated?
This estimate is based on the analysis of 25 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 (Réparation et maintenance navale)
Compare ARIE DE BOOM SERVICES with other companies in the same sector:
Frequently asked questions about ARIE DE BOOM SERVICES
What is the revenue of ARIE DE BOOM SERVICES ?
The revenue of ARIE DE BOOM SERVICES in 2024 is 2.7 M€.
Is ARIE DE BOOM SERVICES profitable?
ARIE DE BOOM SERVICES recorded a net loss in 2024.
Where is the headquarters of ARIE DE BOOM SERVICES ?
The headquarters of ARIE DE BOOM SERVICES is located in THEOULE-SUR-MER (06590), in the department Alpes-Maritimes.
Where to find the tax return of ARIE DE BOOM SERVICES ?
The tax return of ARIE DE BOOM SERVICES 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 ARIE DE BOOM SERVICES operate?
ARIE DE BOOM SERVICES operates in the sector Réparation et maintenance navale (NAF code 33.15Z). 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