Employees: NN (None)Legal category: SCA (commandite par actions)Size: ETICreation date: 2005-04-25 (21 years)Status: ActiveBusiness sector: Entreposage et stockage non frigorifiqueLocation: CLICHY (92110), Hauts-de-Seine
ARMADILLO SELF STOCKAGE : revenue, balance sheet and financial ratios
ARMADILLO SELF STOCKAGE is a French company
founded 21 years ago,
specialized in the sector Entreposage et stockage non frigorifique.
Based in CLICHY (92110),
this company of category ETI
shows in 2024 a revenue of 2.6 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - ARMADILLO SELF STOCKAGE (SIREN 482091238)
Indicator
2024
2023
2021
2020
2019
2018
2017
2016
Revenue
2 587 684 €
2 442 420 €
2 270 347 €
2 246 919 €
2 188 253 €
2 079 342 €
2 076 800 €
2 049 211 €
Net income
741 597 €
635 181 €
432 197 €
414 266 €
383 522 €
369 386 €
359 276 €
403 877 €
EBITDA
1 185 117 €
1 027 570 €
791 483 €
776 889 €
726 482 €
705 764 €
693 241 €
762 983 €
Net margin
28.7%
26.0%
19.0%
18.4%
17.5%
17.8%
17.3%
19.7%
Revenue and income statement
In 2024, ARMADILLO SELF STOCKAGE achieves revenue of 2.6 M€. Revenue is growing positively over 8 years (CAGR: +3.0%). Vs 2023: +6%. After deducting consumption (6 k€), gross margin stands at 2.6 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 1.2 M€, representing 45.8% of revenue. Positive scissor effect: EBITDA margin improves by +3.7 pts, sign of improved operational efficiency. This high EBITDA margin provides strong self-financing capacity and resilience to uncertainties. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 742 k€, i.e. 28.7% 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
2 587 684 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
2 581 826 €
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
1 185 117 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
967 391 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
741 597 €
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
45.8%
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 10%. 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 81%. This high autonomy means the company finances most of its assets through equity, a sign of strength. Debt repayment capacity (= Financial debt / Cash flow) indicates it would take 0.2 years of cash flow to repay all financial debt. This short period demonstrates excellent debt sustainability. Cash flow represents 36.6% of revenue. Cash flow measures resources generated by operations, available for investment and debt repayment. This high level provides strong self-financing capacity.
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
10.181%
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
80.543%
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
36.615%
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
0.193
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
2016
2017
2018
2019
2020
2021
2023
2024
Debt ratio
9.464
10.775
8.897
17.618
17.76
10.114
9.41
10.181
Financial autonomy
61.543
52.442
45.4
55.672
59.091
54.764
66.279
80.543
Repayment capacity
0.254
0.308
0.232
0.448
0.426
0.245
0.193
0.193
Cash flow / Revenue
26.546%
23.881%
26.292%
25.901%
27.32%
27.059%
33.775%
36.615%
Sector positioning
Debt ratio
10.182024
2021
2023
2024
Q1: 0.0
Med: 11.12
Q3: 67.77
Good+5 pts over 3 years
In 2024, the debt ratio of ARMADILLO SELF STOCKAGE (10.18) ranks below the median of the sector. This ratio measures the weight of debt relative to equity. This controlled position reflects prudent management.
Financial autonomy
80.54%2024
2021
2023
2024
Q1: 9.65%
Med: 34.88%
Q3: 62.0%
Excellent+18 pts over 3 years
In 2024, the financial autonomy of ARMADILLO SELF STOCKAGE (80.5%) ranks in the top 25% of the sector. This ratio represents the share of equity in total financing. High autonomy reflects financial independence and ability to absorb shocks.
Repayment capacity
0.19 years2024
2021
2023
2024
Q1: 0.0 years
Med: 0.09 years
Q3: 1.78 years
Average
In 2024, the repayment capacity of ARMADILLO SELF STOCKAGE (0.19) 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 246.80. 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
246.802
Interest coverage (2024)
?
Interest coverage
Definition
Ability to cover interest charges with operating income.
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2018
2019
2020
2021
2023
2024
Liquidity ratio
27.299
13.366
38.637
22.151
21.454
45.302
112.173
246.802
Interest coverage
0.616
0.725
0.914
0.019
0.118
0.116
0.0
0.0
Sector positioning
Liquidity ratio
246.82024
2021
2023
2024
Q1: 105.43
Med: 164.12
Q3: 324.56
Good+51 pts over 3 years
In 2024, the liquidity ratio of ARMADILLO SELF STOCKAGE (246.80) ranks above the median of the sector. This ratio measures the ability to cover short-term debt with current assets. This comfortable position offers an appreciable safety margin.
Interest coverage
0.0x2024
2021
2023
2024
Q1: 0.0x
Med: 0.42x
Q3: 6.22x
Average-19 pts over 3 years
In 2024, the interest coverage of ARMADILLO SELF STOCKAGE (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: 22 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 20 days. The company must finance 2 days of gap between collections and payments. Inventory turnover is 1 days (= Average inventory / Cost of goods x 360). Fast turnover, sign of good inventory management. Overall, WCR represents 62 days of revenue, i.e. 447 k€ to permanently finance. Over 2016-2024, WCR increased by +166%, 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
447 411 €
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
22 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
20 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
1 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
62 j
WCR and payment terms evolution ARMADILLO SELF STOCKAGE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2023
2024
Operating WCR
167 892 €
-359 743 €
-95 400 €
122 542 €
91 247 €
444 103 €
639 010 €
447 411 €
Inventory turnover (days)
1
1
1
0
0
0
0
1
Customer payment term (days)
6
3
18
9
5
3
6
22
Supplier payment term (days)
178
140
190
163
135
203
122
20
Positioning of ARMADILLO SELF STOCKAGE in its sector
Comparison with sector Entreposage et stockage non frigorifique
Valuation estimate
Based on 77 transactions of similar company sales
(all years),
the value of ARMADILLO SELF STOCKAGE is estimated at
890 992 €
(range 402 819€ - 2 353 493€).
With an EBITDA of 1 185 117€, the sector multiple of 1.0x 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
77 tx
402k€890k€2353k€
890 992 €Range: 402 819€ - 2 353 493€
NAF 5 all-time
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
1 185 117 €×1.0x
Estimation1 204 555 €
532 380€ - 2 846 904€
Revenue Multiple30%
2 587 684 €×0.14x
Estimation372 011 €
240 729€ - 890 067€
Net Income Multiple20%
741 597 €×1.2x
Estimation885 561 €
322 054€ - 3 315 106€
How is this estimate calculated?
This estimate is based on the analysis of 77 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 (Entreposage et stockage non frigorifique)
Compare ARMADILLO SELF STOCKAGE with other companies in the same sector:
Frequently asked questions about ARMADILLO SELF STOCKAGE
What is the revenue of ARMADILLO SELF STOCKAGE ?
The revenue of ARMADILLO SELF STOCKAGE in 2024 is 2.6 M€.
Is ARMADILLO SELF STOCKAGE profitable?
Yes, ARMADILLO SELF STOCKAGE generated a net profit of 742 k€ in 2024.
Where is the headquarters of ARMADILLO SELF STOCKAGE ?
The headquarters of ARMADILLO SELF STOCKAGE is located in CLICHY (92110), in the department Hauts-de-Seine.
Where to find the tax return of ARMADILLO SELF STOCKAGE ?
The tax return of ARMADILLO SELF STOCKAGE 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 ARMADILLO SELF STOCKAGE operate?
ARMADILLO SELF STOCKAGE operates in the sector Entreposage et stockage non frigorifique (NAF code 52.10B). 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