Employees: NN (None)Legal category: Société à responsabilité limitée (sans autre indication)Size: PMECreation date: 2019-06-04 (6 years)Status: ActiveBusiness sector: Supports juridiques de gestion de patrimoine mobilierLocation: SURESNES (92150), Hauts-de-Seine
AROSIO INVESTS : revenue, balance sheet and financial ratios
AROSIO INVESTS is a French company
founded 6 years ago,
specialized in the sector Supports juridiques de gestion de patrimoine mobilier.
Based in SURESNES (92150),
this company of category PME
shows in 2025 a revenue of 490 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - AROSIO INVESTS (SIREN 851794933)
Indicator
2025
2024
2022
2021
2020
Revenue
489 600 €
489 600 €
489 600 €
N/C
N/C
Net income
926 849 €
797 748 €
-54 541 €
-156 €
165 053 €
EBITDA
7 784 €
189 796 €
-46 713 €
-4 152 €
-10 401 €
Net margin
189.3%
162.9%
-11.1%
N/C
N/C
Revenue and income statement
Im Jahr 2025 erzielt AROSIO INVESTS einen Umsatz von 490 k€. Die Aktivität bleibt über den Zeitraum stabil (CAGR: 0.0%). Leichter Rückgang von 0% vs 2024. Nach Abzug des Verbrauchs (0 €) beträgt die Bruttomarge 490 k€, d.h. eine Rate von 100%. Dieses Verhältnis misst die Fähigkeit, aus der Geschäftstätigkeit Wert zu schaffen. EBITDA (= Bruttomarge - Personalkosten - Steuern) erreicht 8 k€, was 1.6% des Umsatzes entspricht. Warnung negativer Schereneffekt: Trotz Umsatzveränderung (+0%) variiert EBITDA um -96%, was die Marge um 37.2 Punkte reduziert. Die operative Marge bleibt fragil und erfordert Kostenwachsamkeit. Das Nettoergebnis beträgt 927 k€, d.h. 189.3% des Umsatzes.
Revenue (2025)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
489 600 €
Gross margin (2025)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
489 600 €
EBITDA (2025)
?
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
7 784 €
EBIT (2025)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
7 788 €
Net income (2025)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
926 849 €
EBITDA margin (2025)
?
EBITDA margin
Definition
Measures the company's operating profitability.
Formula
(EBE / CA) x 100
Interpretation
> 10% : Good profitability 5-10% : Average < 5% : Low
1.6%
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
Die Verschuldungsquote (= Finanzschulden / Eigenkapital x 100) beträgt 12%. Dieses niedrige Niveau spiegelt eine solide Finanzstruktur wider. Die finanzielle Autonomie (= Eigenkapital / Bilanzsumme x 100) erreicht 79%. Diese hohe Autonomie bedeutet, dass das Unternehmen den Großteil seiner Vermögenswerte durch Eigenkapital finanziert. Die Schuldenrückzahlungskapazität zeigt, dass es 0.3 Jahre Cashflow braucht. Diese kurze Periode zeigt eine ausgezeichnete Schuldentragfähigkeit. Der Cashflow beträgt 188.0% des Umsatzes. Dieses hohe Niveau bietet eine starke Selbstfinanzierungskapazität.
Debt ratio (2025)
?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low 50-100% : Moderate > 100% : High
11.836%
Financial autonomy (2025)
?
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
79.176%
Cash flow / Revenue (2025)
?
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
187.99%
Repayment capacity (2025)
?
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
0.286
Solvency indicators evolution AROSIO INVESTS
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2020
2021
2022
2024
2025
Debt ratio
1.004
15.455
24.614
3.728
11.836
Financial autonomy
98.592
85.267
74.866
90.02
79.176
Repayment capacity
0.091
-1484.333
-6.515
0.115
0.286
Cash flow / Revenue
None%
None%
-11.14%
161.877%
187.99%
Sector positioning
Verschuldungsgrad
11.842025
2022
2024
2025
Q1: 0.0
Med: 2.49
Q3: 24.5
Average
Im Jahr 2025 liegt über dem Median der Branche das verschuldungsgrad von AROSIO INVESTS (11.84). Dieses Verhältnis misst das Gewicht der Schulden im Verhältnis zum Eigenkapital. Eine Reduzierung könnte die finanzielle Stärke verbessern.
Finanzielle Autonomie
79.18%2025
2022
2024
2025
Q1: 7.62%
Med: 73.2%
Q3: 93.44%
Gut-6 pts over 3 years
Im Jahr 2025 liegt über dem Median der Branche das finanzielle autonomie von AROSIO INVESTS (79.2%). Dieses Verhältnis stellt den Anteil des Eigenkapitals an der Gesamtfinanzierung dar. Diese komfortable Position bietet eine nennenswerte Sicherheitsmarge.
Rückzahlungsfähigkeit
0.29 ans2025
2022
2024
2025
Q1: 0.0 ans
Med: 0.1 ans
Q3: 1.59 ans
Average+28 pts over 3 years
Im Jahr 2025 liegt über dem Median der Branche das rückzahlungsfähigkeit von AROSIO INVESTS (0.3 an). Dieses Verhältnis gibt die Anzahl der Jahre an, die zur Rückzahlung der Schulden mit dem Cashflow benötigt werden. Eine Reduzierung könnte die finanzielle Stärke verbessern.
Liquidity ratios
Die Liquiditätsquote beträgt 283.09. Das Unternehmen verfügt über 2€ liquide Mittel für jeden 1€ kurzfristiger Schulden. Der Zinsdeckungsgrad (= EBIT / Zinsaufwendungen) beträgt 22.5x. Das Betriebsergebnis deckt die Zinsaufwendungen sehr weitgehend.
Liquidity ratio (2025)
?
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
283.088
Interest coverage (2025)
?
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
22.533
Liquidity indicators evolution AROSIO INVESTS
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2020
2021
2022
2024
2025
Liquidity ratio
4616.287
1382.814
347.465
453.086
283.088
Interest coverage
0.0
-13.102
-8.82
1.268
22.533
Sector positioning
Liquiditätsquote
283.092025
2022
2024
2025
Q1: 204.99
Med: 634.89
Q3: 3451.75
Average-10 pts over 3 years
Im Jahr 2025 liegt unter dem Median der Branche das liquiditätsquote von AROSIO INVESTS (283.09). Dieses Verhältnis misst die Fähigkeit, kurzfristige Schulden mit Umlaufvermögen zu decken. Eine Verbesserung würde die Wettbewerbsposition stärken.
Zinsdeckung
22.53x2025
2022
2024
2025
Q1: -20.69x
Med: 0.0x
Q3: 0.02x
Ausgezeichnet+34 pts over 3 years
Im Jahr 2025 liegt in den oberen 25% der Branche das zinsdeckung von AROSIO INVESTS (22.5x). Dieses Verhältnis gibt an, wie oft das Betriebsergebnis die Zinsaufwendungen deckt. Hohe Deckung bedeutet, dass Finanzaufwendungen die Rentabilität wenig belasten.
Working capital requirement (WCR) and payment terms
Der Betriebskapitalbedarf (WCR) misst die zeitliche Lücke. Durchschnittliche Kundenzahlungsfrist: 0 Tage. Lieferantenfrist: 17 Tage. Günstige Situation. Der WCR repräsentiert 318 Tage Umsatz.
Operating WCR (2025)
?
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
432 268 €
Customer credit (2025)
?
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
0 j
Supplier credit (2025)
?
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
17 j
Inventory turnover (2025)
?
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 (2025)
?
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
318 j
WCR and payment terms evolution AROSIO INVESTS
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2020
2021
2022
2024
2025
Operating WCR
0 €
0 €
236 619 €
492 978 €
432 268 €
Inventory turnover (days)
0
0
0
0
0
Customer payment term (days)
0
0
0
0
0
Supplier payment term (days)
184
460
23
13
17
Positioning of AROSIO INVESTS in its sector
Comparison with sector Supports juridiques de gestion de patrimoine mobilier
Valuation estimate
Based on 103 transactions of similar company sales
(all years),
the value of AROSIO INVESTS is estimated at
675 015 €
(range 255 477€ - 1 738 100€).
With an EBITDA of 7 784€, the sector multiple of 2.5x is applied.
The price/revenue ratio is 0.30x
(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.
Estimated enterprise value2025
103 transactions
255k€675k€1738k€
675 015 €Range: 255 477€ - 1 738 100€
NAF 5 all-time
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
7 784 €×2.5x
Estimation19 835 €
8 833€ - 39 002€
Revenue Multiple30%
489 600 €×0.30x
Estimation149 323 €
79 437€ - 413 171€
Net Income Multiple20%
926 849 €×3.3x
Estimation3 101 503 €
1 136 149€ - 7 973 241€
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 103 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 (Supports juridiques de gestion de patrimoine mobilier)
Compare AROSIO INVESTS with other companies in the same sector:
Yes, AROSIO INVESTS generated a net profit of 927 k€ in 2025.
Where is the headquarters of AROSIO INVESTS ?
The headquarters of AROSIO INVESTS is located in SURESNES (92150), in the department Hauts-de-Seine.
Where to find the tax return of AROSIO INVESTS ?
The tax return of AROSIO INVESTS 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 AROSIO INVESTS operate?
AROSIO INVESTS operates in the sector Supports juridiques de gestion de patrimoine mobilier (NAF code 66.19A). 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