Employees: 22 (2023.0)Legal category: SCA (commandite par actions)Size: ETICreation date: 1996-02-16 (30 years)Status: ActiveBusiness sector: Programmation informatiqueLocation: PARIS (75002), Paris
BLACKROCK ALADDIN (EFRONT) : revenue, balance sheet and financial ratios
BLACKROCK ALADDIN (EFRONT) is a French company
founded 30 years ago,
specialized in the sector Programmation informatique.
Based in PARIS (75002),
this company of category ETI
shows in 2024 a revenue of 256.5 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - BLACKROCK ALADDIN (EFRONT) (SIREN 403913700)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
256 479 783 €
197 155 214 €
151 067 786 €
119 182 474 €
114 104 595 €
100 203 954 €
54 385 351 €
47 849 971 €
45 841 031 €
Net income
81 602 234 €
10 207 601 €
-5 243 844 €
-5 565 669 €
585 673 €
-214 587 €
7 075 451 €
8 916 012 €
4 415 806 €
EBITDA
211 088 745 €
161 316 982 €
112 307 029 €
90 337 054 €
87 908 297 €
65 328 467 €
17 416 437 €
13 453 286 €
8 768 441 €
Net margin
31.8%
5.2%
-3.5%
-4.7%
0.5%
-0.2%
13.0%
18.6%
9.6%
Revenue and income statement
In 2024, BLACKROCK ALADDIN (EFRONT) achieves revenue of 256.5 M€. Over the period 2016-2024, the company shows strong growth with a CAGR (compound annual growth rate) of +24.0%. Vs 2023, growth of +30% (197.2 M€ -> 256.5 M€). After deducting consumption (0 €), gross margin stands at 256.5 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 211.1 M€, representing 82.3% of revenue. This high EBITDA margin provides strong self-financing capacity and resilience to uncertainties. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 81.6 M€, i.e. 31.8% 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
256 479 783 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
256 479 783 €
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
211 088 745 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
113 130 042 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
81 602 234 €
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
82.3%
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 0%. 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 44%. This high autonomy means the company finances most of its assets through equity, a sign of strength. Cash flow represents 35.0% 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
0.0%
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
43.794%
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
35.036%
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
0.0
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
2022
2023
2024
Debt ratio
57.327
14.765
12.089
10.764
10.969
39.76
0.0
0.0
0.0
Financial autonomy
22.401
27.761
31.059
34.501
37.408
19.582
10.924
18.575
43.794
Repayment capacity
1.196
0.438
0.367
0.756
0.768
-1.472
0.0
0.0
0.0
Cash flow / Revenue
14.207%
15.87%
17.929%
4.942%
4.439%
-2.04%
-0.389%
7.996%
35.036%
Sector positioning
Debt ratio
0.02024
2022
2023
2024
Q1: 0.0
Med: 3.36
Q3: 42.51
Excellent
In 2024, the debt ratio of BLACKROCK ALADDIN (EFRONT) (0.00) ranks in the bottom 25% of the sector, which is positive. This ratio measures the weight of debt relative to equity. A low ratio indicates a solid financial structure with little dependence on creditors.
Financial autonomy
43.79%2024
2022
2023
2024
Q1: 3.88%
Med: 34.74%
Q3: 63.98%
Good+27 pts over 3 years
In 2024, the financial autonomy of BLACKROCK ALADDIN (EFRONT) (43.8%) 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
0.0 years2024
2022
2023
2024
Q1: 0.0 years
Med: 0.0 years
Q3: 0.39 years
Excellent
In 2024, the repayment capacity of BLACKROCK ALADDIN (EFRONT) (0.00) ranks in the bottom 25% of the sector, which is positive. This ratio indicates the number of years needed to repay debt with cash flow. A short capacity reflects controlled debt and good cash generation.
Liquidity ratios
The liquidity ratio (= Current assets / Current liabilities) stands at 238.35. 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 0.4x. Danger: operating income does not cover interest charges, unsustainable situation.
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
238.353
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
2022
2023
2024
Liquidity ratio
173.691
147.931
177.923
187.085
209.088
199.145
159.331
169.73
238.353
Interest coverage
35.104
1.979
0.72
0.351
2.385
2.899
1.429
0.721
0.374
Sector positioning
Liquidity ratio
238.352024
2022
2023
2024
Q1: 132.21
Med: 250.32
Q3: 499.26
Average+16 pts over 3 years
In 2024, the liquidity ratio of BLACKROCK ALADDIN (EFRONT) (238.35) 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
0.37x2024
2022
2023
2024
Q1: 0.0x
Med: 0.0x
Q3: 0.47x
Good-5 pts over 3 years
In 2024, the interest coverage of BLACKROCK ALADDIN (EFRONT) (0.4x) ranks above the median of the sector. This ratio indicates how many times operating income covers interest expenses. This comfortable position offers an appreciable safety margin.
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: 94 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 92 days. The company must finance 2 days of gap between collections and payments. Overall, WCR represents 12 days of revenue, i.e. 8.4 M€ to permanently finance. Notable WCR improvement over the period (-35%), 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
8 397 148 €
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
94 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
92 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
12 j
WCR and payment terms evolution BLACKROCK ALADDIN (EFRONT)
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
12 851 991 €
17 218 334 €
26 897 363 €
31 082 264 €
28 334 453 €
-7 763 546 €
-2 234 293 €
16 598 497 €
8 397 148 €
Inventory turnover (days)
0
0
0
0
0
0
0
0
0
Customer payment term (days)
129
156
120
83
61
38
67
89
94
Supplier payment term (days)
202
313
383
367
562
105
193
456
92
Positioning of BLACKROCK ALADDIN (EFRONT) in its sector
Comparison with sector Programmation informatique
Valuation estimate
Based on 120 transactions of similar company sales
(all years),
the value of BLACKROCK ALADDIN (EFRONT) is estimated at
290 729 651 €
(range 128 900 679€ - 793 762 289€).
With an EBITDA of 211 088 745€, the sector multiple of 2.2x is applied.
The price/revenue ratio is 0.27x
(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
120 transactions
128900k€290729k€793762k€
290 729 651 €Range: 128 900 679€ - 793 762 289€
NAF 5 all-time
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
211 088 745 €×2.2x
Estimation469 403 709 €
203 686 002€ - 1 291 265 687€
Revenue Multiple30%
256 479 783 €×0.27x
Estimation69 661 948 €
39 378 974€ - 170 370 349€
Net Income Multiple20%
81 602 234 €×2.2x
Estimation175 646 064 €
76 219 930€ - 485 091 708€
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 120 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 (Programmation informatique)
Compare BLACKROCK ALADDIN (EFRONT) with other companies in the same sector:
Frequently asked questions about BLACKROCK ALADDIN (EFRONT)
What is the revenue of BLACKROCK ALADDIN (EFRONT) ?
The revenue of BLACKROCK ALADDIN (EFRONT) in 2024 is 256.5 M€.
Is BLACKROCK ALADDIN (EFRONT) profitable?
Yes, BLACKROCK ALADDIN (EFRONT) generated a net profit of 81.6 M€ in 2024.
Where is the headquarters of BLACKROCK ALADDIN (EFRONT) ?
The headquarters of BLACKROCK ALADDIN (EFRONT) is located in PARIS (75002), in the department Paris.
Where to find the tax return of BLACKROCK ALADDIN (EFRONT) ?
The tax return of BLACKROCK ALADDIN (EFRONT) 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 BLACKROCK ALADDIN (EFRONT) operate?
BLACKROCK ALADDIN (EFRONT) operates in the sector Programmation informatique (NAF code 62.01Z). 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