Employees: NN (None)Legal category: SCA (commandite par actions)Size: PMECreation date: 2017-09-06 (8 years)Status: ActiveBusiness sector: Activités des sièges sociauxLocation: NOVALAISE (73470), Savoie
AXORDA ENTREPRENDRE : revenue, balance sheet and financial ratios
AXORDA ENTREPRENDRE is a French company
founded 8 years ago,
specialized in the sector Activités des sièges sociaux.
Based in NOVALAISE (73470),
this company of category PME
shows in 2024 a revenue of 63 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - AXORDA ENTREPRENDRE (SIREN 831876560)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
Revenue
63 000 €
63 000 €
63 000 €
63 000 €
63 008 €
40 008 €
40 008 €
N/C
Net income
468 752 €
502 138 €
270 433 €
212 160 €
207 464 €
347 716 €
-24 924 €
-2 858 €
EBITDA
56 257 €
53 827 €
54 481 €
49 372 €
56 252 €
34 178 €
-16 337 €
-2 858 €
Net margin
744.1%
797.0%
429.3%
336.8%
329.3%
869.1%
-62.3%
N/C
Revenue and income statement
In 2024, AXORDA ENTREPRENDRE achieves revenue of 63 k€. Over the period 2018-2024, the company shows strong growth with a CAGR (compound annual growth rate) of +7.9%. Slight decline of 0% vs 2023. After deducting consumption (0 €), gross margin stands at 63 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 56 k€, representing 89.3% of revenue. Positive scissor effect: EBITDA margin improves by +3.9 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 469 k€, i.e. 744.1% 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
63 000 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
63 000 €
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
56 257 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
56 258 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
468 752 €
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
89.3%
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 11%. 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 90%. 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 0.4 years of cash flow to repay all financial debt. This short period demonstrates excellent debt sustainability. Cash flow represents 744.1% 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
10.547%
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
90.135%
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
744.051%
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
0.396
Solvency indicators evolution AXORDA ENTREPRENDRE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2017
2018
2019
2020
2021
2022
2023
2024
Debt ratio
1970.392
2697.915
331.922
190.221
113.561
63.126
30.553
10.547
Financial autonomy
4.742
3.567
23.102
34.084
46.257
58.567
76.456
90.135
Repayment capacity
-531.84
-76.174
3.856
5.706
4.342
2.555
0.922
0.396
Cash flow / Revenue
None%
-50.43%
880.919%
328.895%
348.065%
436.711%
797.044%
744.051%
Sector positioning
Debt ratio
10.552024
2022
2023
2024
Q1: 0.06
Med: 14.64
Q3: 89.5
Good-18 pts over 3 years
In 2024, the debt ratio of AXORDA ENTREPRENDRE (10.55) 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
90.14%2024
2022
2023
2024
Q1: 11.6%
Med: 51.97%
Q3: 85.23%
Excellent+20 pts over 3 years
In 2024, the financial autonomy of AXORDA ENTREPRENDRE (90.1%) 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
0.4 years2024
2022
2023
2024
Q1: 0.0 years
Med: 0.21 years
Q3: 3.74 years
Average-14 pts over 3 years
In 2024, the repayment capacity of AXORDA ENTREPRENDRE (0.40) 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 6200.66. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months. The interest coverage ratio (= EBIT / Interest expenses) is 3.7x. Financial charges are adequately covered by operations.
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
6200.659
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
2017
2018
2019
2020
2021
2022
2023
2024
Liquidity ratio
441.455
2417.229
6631.661
1547.821
1339.242
451.588
12675.649
6200.659
Interest coverage
0.0
-99.694
41.767
21.601
20.396
16.253
19.36
3.685
Sector positioning
Liquidity ratio
6200.662024
2022
2023
2024
Q1: 116.82
Med: 458.52
Q3: 2178.3
Excellent+23 pts over 3 years
In 2024, the liquidity ratio of AXORDA ENTREPRENDRE (6200.66) ranks in the top 25% of the sector. This ratio measures the ability to cover short-term debt with current assets. A ratio above 1 ensures comfortable coverage of short-term maturities.
Interest coverage
3.69x2024
2022
2023
2024
Q1: -45.38x
Med: 0.0x
Q3: 2.89x
Excellent
In 2024, the interest coverage of AXORDA ENTREPRENDRE (3.7x) 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: 0 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 268 days. Excellent situation: suppliers finance 268 days of the operating cycle (retail model). Overall, WCR represents 2199 days of revenue, i.e. 385 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
384 806 €
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
0 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
268 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
2199 j
WCR and payment terms evolution AXORDA ENTREPRENDRE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
0 €
22 156 €
200 327 €
196 752 €
212 751 €
43 047 €
173 823 €
384 806 €
Inventory turnover (days)
0
0
0
0
0
0
0
0
Customer payment term (days)
0
30
30
150
0
30
0
0
Supplier payment term (days)
2059
13
159
111
54
87
85
268
Positioning of AXORDA ENTREPRENDRE 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 AXORDA ENTREPRENDRE is estimated at
1 040 031 €
(range 333 828€ - 2 648 720€).
With an EBITDA of 56 257€, the sector multiple of 5.0x is applied.
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
333k€1040k€2648k€
1 040 031 €Range: 333 828€ - 2 648 720€
NAF 5 année 2024
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
56 257 €×5.0x
Estimation283 047 €
48 725€ - 468 246€
Revenue Multiple30%
63 000 €×0.38x
Estimation23 790 €
11 339€ - 48 047€
Net Income Multiple20%
468 752 €×9.5x
Estimation4 456 856 €
1 530 321€ - 12 000 917€
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 AXORDA ENTREPRENDRE with other companies in the same sector:
Frequently asked questions about AXORDA ENTREPRENDRE
What is the revenue of AXORDA ENTREPRENDRE ?
The revenue of AXORDA ENTREPRENDRE in 2024 is 63 k€.
Is AXORDA ENTREPRENDRE profitable?
Yes, AXORDA ENTREPRENDRE generated a net profit of 469 k€ in 2024.
Where is the headquarters of AXORDA ENTREPRENDRE ?
The headquarters of AXORDA ENTREPRENDRE is located in NOVALAISE (73470), in the department Savoie.
Where to find the tax return of AXORDA ENTREPRENDRE ?
The tax return of AXORDA ENTREPRENDRE 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 AXORDA ENTREPRENDRE operate?
AXORDA ENTREPRENDRE 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