AS INTERNATIONAL GROUP : revenue, balance sheet and financial ratios
AS INTERNATIONAL GROUP is a French company
founded 27 years ago,
specialized in the sector Activités des sièges sociaux.
Based in NEUILLY-SUR-SEINE (92200),
this company of category GE
shows in 2020 a revenue of 6.6 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - AS INTERNATIONAL GROUP (SIREN 421255829)
Indicator
2024
2023
2020
2019
2018
2017
2016
Revenue
N/C
N/C
6 583 416 €
7 611 787 €
7 992 322 €
7 251 087 €
6 606 584 €
Net income
314 664 €
7 541 466 €
356 517 €
406 599 €
7 628 142 €
403 384 €
5 073 465 €
EBITDA
N/C
N/C
550 121 €
732 954 €
629 033 €
592 790 €
466 529 €
Net margin
N/C
N/C
5.4%
5.3%
95.4%
5.6%
76.8%
Revenue and income statement
In 2024, AS INTERNATIONAL GROUP generates positive net income of 315 k€. Net income represents the final profit after all expenses (operating, financial, exceptional) and corporate tax. Change over 2016-2024: 5.1 M€ -> 315 k€.
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
314 664 €
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 152%. Critical situation: debt significantly exceeds equity, severely limiting borrowing capacity and exposing the company to default risk. Financial autonomy (= Equity / Total assets x 100) reaches 36%. 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
152.151%
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
36.266%
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 AS INTERNATIONAL GROUP
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2023
2024
Debt ratio
11.109
15.191
0.015
0.199
0.046
13.873
152.151
Financial autonomy
74.909
75.037
86.675
81.232
83.785
79.669
36.266
Repayment capacity
0.209
3.007
0.0
0.047
0.015
None
None
Cash flow / Revenue
77.655%
7.129%
96.687%
7.92%
6.989%
None%
None%
Sector positioning
Debt ratio
152.152024
2020
2023
2024
Q1: 0.06
Med: 14.64
Q3: 89.5
Average+50 pts over 3 years
In 2024, the debt ratio of AS INTERNATIONAL GROUP (152.15) 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
36.27%2024
2020
2023
2024
Q1: 11.6%
Med: 51.97%
Q3: 85.23%
Average-35 pts over 3 years
In 2024, the financial autonomy of AS INTERNATIONAL GROUP (36.3%) 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
0.01 years2020
2020
Q1: 0.0 years
Med: 0.5 years
Q3: 5.15 years
Good
In 2020, the repayment capacity of AS INTERNATIONAL GROUP (0.01) ranks below the median of the sector. This ratio indicates the number of years needed to repay debt with cash flow. This controlled position reflects prudent management.
Liquidity ratios
The liquidity ratio (= Current assets / Current liabilities) stands at 1018.62. 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
1018.617
Liquidity indicators evolution AS INTERNATIONAL GROUP
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2018
2019
2020
2023
2024
Liquidity ratio
458.84
569.748
622.451
441.651
505.027
959.578
1018.617
Interest coverage
5.448
5.134
1.836
2.098
4.173
None
None
Sector positioning
Liquidity ratio
1018.622024
2020
2023
2024
Q1: 116.82
Med: 458.52
Q3: 2178.3
Good
In 2024, the liquidity ratio of AS INTERNATIONAL GROUP (1018.62) 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
4.17x2020
2020
Q1: -35.71x
Med: 0.0x
Q3: 3.57x
Excellent
In 2020, the interest coverage of AS INTERNATIONAL GROUP (4.2x) ranks in the top 25% of the sector. This ratio indicates how many times operating income covers interest expenses. High coverage means financial charges weigh little on profitability.
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: 298 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 180 days. The gap of 118 days means the company finances its customers for over a month before being paid relative to supplier payments. This weighs on cash flow.
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
0 €
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
298 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
180 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 and payment terms evolution AS INTERNATIONAL GROUP
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2023
2024
Operating WCR
927 036 €
1 257 991 €
605 978 €
-328 601 €
9 200 324 €
0 €
0 €
Inventory turnover (days)
0
0
0
0
0
0
0
Customer payment term (days)
81
73
80
74
42
0
298
Supplier payment term (days)
46
40
44
45
40
0
180
Positioning of AS INTERNATIONAL GROUP in its sector
Comparison with sector Activités des sièges sociaux
Valuation estimate
Based on 103 transactions of similar company sales
in 2024,
the value of AS INTERNATIONAL GROUP is estimated at
2 991 799 €
(range 1 027 274€ - 8 055 979€).
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 value2024
103 transactions
1027k€2991k€8055k€
2 991 799 €Range: 1 027 274€ - 8 055 979€
NAF 5 année 2024
Valuation method used
Net Income Multiple
314 664 €
×
9.5x
=2 991 800 €
Range: 1 027 274€ - 8 055 980€
Only this financial indicator is available for this company.
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 (Activités des sièges sociaux)
Compare AS INTERNATIONAL GROUP with other companies in the same sector:
Frequently asked questions about AS INTERNATIONAL GROUP
What is the revenue of AS INTERNATIONAL GROUP ?
The revenue of AS INTERNATIONAL GROUP in 2020 is 6.6 M€.
Is AS INTERNATIONAL GROUP profitable?
Yes, AS INTERNATIONAL GROUP generated a net profit of 315 k€ in 2024.
Where is the headquarters of AS INTERNATIONAL GROUP ?
The headquarters of AS INTERNATIONAL GROUP is located in NEUILLY-SUR-SEINE (92200), in the department Hauts-de-Seine.
Where to find the tax return of AS INTERNATIONAL GROUP ?
The tax return of AS INTERNATIONAL GROUP 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 AS INTERNATIONAL GROUP operate?
AS INTERNATIONAL GROUP operates in the sector Activités des sièges sociaux (NAF code 70.10Z). 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