Employees: 02 (2023.0)Legal category: SCA (commandite par actions)Size: GECreation date: 1983-10-01 (42 years)Status: ActiveBusiness sector: Activités des sièges sociauxLocation: PARIS (75008), Paris
AVRIL POLE VEGETAL : revenue, balance sheet and financial ratios
AVRIL POLE VEGETAL is a French company
founded 42 years ago,
specialized in the sector Activités des sièges sociaux.
Based in PARIS (75008),
this company of category GE
shows in 2024 a revenue of 978 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - AVRIL POLE VEGETAL (SIREN 328319033)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
978 198 €
1 216 372 €
1 122 212 €
979 872 €
692 042 €
1 122 279 €
2 476 210 €
3 200 543 €
34 089 482 €
Net income
154 552 710 €
289 861 691 €
233 219 977 €
35 120 927 €
15 762 230 €
8 720 161 €
-1 487 653 €
-106 368 631 €
-68 708 810 €
EBITDA
-50 952 €
-64 344 €
-146 009 €
-749 751 €
-925 647 €
-1 315 304 €
-9 682 €
-248 478 €
-291 584 €
Net margin
15799.7%
23830.0%
20782.2%
3584.2%
2277.6%
777.0%
-60.1%
-3323.5%
-201.6%
Revenue and income statement
In 2024, AVRIL POLE VEGETAL achieves revenue of 978 k€. Revenue is declining over the period 2016-2024 (CAGR: -35.8%). Significant drop of -20% vs 2023. After deducting consumption (0 €), gross margin stands at 978 k€, i.e. a rate of 100%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches -51 k€, representing -5.2% of revenue. Negative EBITDA means operations do not cover current expenses: concerning situation. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 154.6 M€, i.e. 15799.7% 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
978 198 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
978 198 €
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
-50 952 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
-26 464 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
154 552 710 €
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
-5.2%
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 33%. Debt remains under control: the company retains capacity to raise new debt if needed. Financial autonomy (= Equity / Total assets x 100) reaches 75%. 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 10.7 years of cash flow to repay all financial debt. Beyond 7 years, banks generally consider credit risk as high. Cash flow represents 3710.3% 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
33.013%
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
75.139%
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
3710.304%
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
10.716
Solvency indicators evolution AVRIL POLE VEGETAL
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Debt ratio
12.603
14.385
14.867
15.989
28.406
27.728
25.764
19.839
33.013
Financial autonomy
88.311
86.159
86.227
85.576
77.179
77.787
79.423
83.379
75.139
Repayment capacity
-151.427
151.218
-98.66
16.222
75.437
-24.003
6.73
1.91
10.716
Cash flow / Revenue
-2.14%
22.898%
-46.802%
683.239%
431.915%
-977.19%
3400.977%
10113.568%
3710.304%
Sector positioning
Debt ratio
33.012024
2022
2023
2024
Q1: 0.06
Med: 14.7
Q3: 89.68
Average+6 pts over 3 years
In 2024, the debt ratio of AVRIL POLE VEGETAL (33.01) 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
75.14%2024
2022
2023
2024
Q1: 11.6%
Med: 51.93%
Q3: 85.2%
Good
In 2024, the financial autonomy of AVRIL POLE VEGETAL (75.1%) ranks above the median of the sector. This ratio represents the share of equity in total financing. This comfortable position offers an appreciable safety margin.
Repayment capacity
10.72 years2024
2022
2023
2024
Q1: 0.0 years
Med: 0.21 years
Q3: 3.74 years
Average
In 2024, the repayment capacity of AVRIL POLE VEGETAL (10.72) 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 445.87. 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
445.871
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
-32144.085
Liquidity indicators evolution AVRIL POLE VEGETAL
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
313.656
161.647
113.661
116.711
128.914
144.057
561.528
564.306
445.871
Interest coverage
-25143.452
-43921.635
-22026.203
-147.447
-1273.634
-9807.378
-5685.413
-16144.8
-32144.085
Sector positioning
Liquidity ratio
445.872024
2022
2023
2024
Q1: 116.89
Med: 458.52
Q3: 2176.32
Average-5 pts over 3 years
In 2024, the liquidity ratio of AVRIL POLE VEGETAL (445.87) 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
-32144.08x2024
2022
2023
2024
Q1: -45.38x
Med: 0.0x
Q3: 2.91x
Average
In 2024, the interest coverage of AVRIL POLE VEGETAL (-32144.1x) 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: 364 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 38 days. The gap of 326 days means the company finances its customers for over a month before being paid relative to supplier payments. This weighs on cash flow. Overall, WCR represents 286 days of revenue, i.e. 778 k€ to permanently finance. Notable WCR improvement over the period (-92%), freeing up cash.
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
778 049 €
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
364 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
38 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 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
286 j
WCR and payment terms evolution AVRIL POLE VEGETAL
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
9 179 957 €
6 798 978 €
-875 959 €
-885 433 €
583 177 €
798 361 €
3 240 140 €
1 691 280 €
778 049 €
Inventory turnover (days)
0
0
0
0
0
0
0
0
0
Customer payment term (days)
44
602
359
150
172
364
364
364
364
Supplier payment term (days)
24
400
65
119
327
12
296
227
38
Positioning of AVRIL POLE VEGETAL 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 AVRIL POLE VEGETAL is estimated at
588 011 504 €
(range 201 931 092€ - 1 583 181 579€).
The price/revenue ratio is 0.38x
(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 value2024
103 transactions
201931k€588011k€1583181k€
588 011 504 €Range: 201 931 092€ - 1 583 181 579€
NAF 5 année 2024
Valuation detail by method
Ajustez les pondérations selon votre analyse
Revenue Multiple30%
978 198 €×0.38x
Estimation369 385 €
176 060€ - 746 030€
Net Income Multiple20%
154 552 710 €×9.5x
Estimation1 469 474 683 €
504 563 640€ - 3 956 834 902€
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 AVRIL POLE VEGETAL with other companies in the same sector:
Frequently asked questions about AVRIL POLE VEGETAL
What is the revenue of AVRIL POLE VEGETAL ?
The revenue of AVRIL POLE VEGETAL in 2024 is 978 k€.
Is AVRIL POLE VEGETAL profitable?
Yes, AVRIL POLE VEGETAL generated a net profit of 154.6 M€ in 2024.
Where is the headquarters of AVRIL POLE VEGETAL ?
The headquarters of AVRIL POLE VEGETAL is located in PARIS (75008), in the department Paris.
Where to find the tax return of AVRIL POLE VEGETAL ?
The tax return of AVRIL POLE VEGETAL 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 AVRIL POLE VEGETAL operate?
AVRIL POLE VEGETAL 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