Employees: NN (None)Legal category: SCA (commandite par actions)Size: PMECreation date: 2017-10-12 (8 years)Status: ActiveBusiness sector: Activités des sociétés holdingLocation: AVIGNON (84000), Vaucluse
FONDASOL ALLIANCE : revenue, balance sheet and financial ratios
FONDASOL ALLIANCE is a French company
founded 8 years ago,
specialized in the sector Activités des sociétés holding.
Based in AVIGNON (84000),
this company of category PME
shows in 2021 a revenue of 1.8 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - FONDASOL ALLIANCE (SIREN 832873038)
Indicator
2021
2020
2019
2018
Revenue
1 768 585 €
1 912 093 €
1 596 906 €
2 086 041 €
Net income
525 604 €
-670 545 €
4 083 558 €
-2 373 398 €
EBITDA
-75 001 €
53 078 €
39 454 €
68 639 €
Net margin
29.7%
-35.1%
255.7%
-113.8%
Revenue and income statement
In 2021, FONDASOL ALLIANCE achieves revenue of 1.8 M€. Revenue is declining over the period 2018-2021 (CAGR: -5.4%). Slight decline of -8% vs 2020. After deducting consumption (2 k€), gross margin stands at 1.8 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 -75 k€, representing -4.2% of revenue. Warning negative scissor effect: despite revenue change (-8%), EBITDA varies by -241%, reducing margin by 7.0 pts. This reflects costs rising faster than revenue. Negative EBITDA means operations do not cover current expenses: concerning situation. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 526 k€, i.e. 29.7% of revenue. This profit can be retained or distributed to shareholders.
Revenue (2021)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
1 768 585 €
Gross margin (2021)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
1 766 125 €
EBITDA (2021)
?
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
-75 001 €
EBIT (2021)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
47 834 €
Net income (2021)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
525 604 €
EBITDA margin (2021)
?
EBITDA margin
Definition
Measures the company's operating profitability.
Formula
(EBE / CA) x 100
Interpretation
> 10% : Good profitability 5-10% : Average < 5% : Low
-4.2%
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 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 76%. This high autonomy means the company finances most of its assets through equity, a sign of strength.
Debt ratio (2021)
?
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 (2021)
?
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
75.644%
Cash flow / Revenue (2021)
?
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
-13.194%
Repayment capacity (2021)
?
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
Solvency indicators evolution FONDASOL ALLIANCE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2018
2019
2020
2021
Debt ratio
176.828
130.122
122.33
0.0
Financial autonomy
35.326
42.013
42.639
75.644
Repayment capacity
-17.045
4.707
90.294
0.0
Cash flow / Revenue
-69.354%
312.139%
12.287%
-13.194%
Sector positioning
Debt ratio
0.02021
2019
2020
2021
Q1: 0.13
Med: 15.19
Q3: 84.93
Excellent-50 pts over 3 years
In 2021, the debt ratio of FONDASOL ALLIANCE (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
75.64%2021
2019
2020
2021
Q1: 21.52%
Med: 60.87%
Q3: 89.3%
Good+24 pts over 3 years
In 2021, the financial autonomy of FONDASOL ALLIANCE (75.6%) 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 years2021
2019
2020
2021
Q1: -0.0 years
Med: 0.11 years
Q3: 3.68 years
Good-50 pts over 3 years
In 2021, the repayment capacity of FONDASOL ALLIANCE (0.00) 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 76.05. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months.
Liquidity ratio (2021)
?
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
76.05
Interest coverage (2021)
?
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
-1679.192
Liquidity indicators evolution FONDASOL ALLIANCE
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2018
2019
2020
2021
Liquidity ratio
427.858
566.402
319.939
76.05
Interest coverage
3718.462
3506.983
2516.935
-1679.192
Sector positioning
Liquidity ratio
76.052021
2019
2020
2021
Q1: 108.17
Med: 446.13
Q3: 2343.75
Watch-27 pts over 3 years
In 2021, the liquidity ratio of FONDASOL ALLIANCE (76.05) ranks in the bottom 25% of the sector. This ratio measures the ability to cover short-term debt with current assets. A ratio below 1 may signal potential cash flow tensions.
Interest coverage
-1679.19x2021
2019
2020
2021
Q1: -44.79x
Med: 0.0x
Q3: 0.0x
Average-50 pts over 3 years
In 2021, the interest coverage of FONDASOL ALLIANCE (-1679.2x) 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: 232 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 55 days. The gap of 177 days means the company finances its customers for over a month before being paid relative to supplier payments. This weighs on cash flow. WCR is negative (-442 days): operations structurally generate cash. Notable WCR improvement over the period (-176%), freeing up cash.
Operating WCR (2021)
?
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
-2 171 610 €
Customer credit (2021)
?
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
232 j
Supplier credit (2021)
?
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
55 j
Inventory turnover (2021)
?
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 (2021)
?
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
-442 j
WCR and payment terms evolution FONDASOL ALLIANCE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2018
2019
2020
2021
Operating WCR
2 876 046 €
6 623 998 €
4 922 244 €
-2 171 610 €
Inventory turnover (days)
0
0
0
0
Customer payment term (days)
119
45
118
232
Supplier payment term (days)
104
200
364
55
Positioning of FONDASOL ALLIANCE in its sector
Comparison with sector Activités des sociétés holding
Valuation estimate
Based on 98 transactions of similar company sales
in 2021,
the value of FONDASOL ALLIANCE is estimated at
1 500 357 €
(range 581 664€ - 3 881 836€).
The price/revenue ratio is 0.46x
(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. Medium reliability: estimate to be confirmed with in-depth analysis.
Estimated enterprise value2021
98 tx
581k€1500k€3881k€
1 500 357 €Range: 581 664€ - 3 881 836€
NAF 5 année 2021
Valuation detail by method
Ajustez les pondérations selon votre analyse
Revenue Multiple30%
1 768 585 €×0.46x
Estimation821 004 €
401 423€ - 1 722 835€
Net Income Multiple20%
525 604 €×4.8x
Estimation2 519 388 €
852 027€ - 7 120 340€
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 98 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 sociétés holding)
Compare FONDASOL ALLIANCE with other companies in the same sector:
Frequently asked questions about FONDASOL ALLIANCE
What is the revenue of FONDASOL ALLIANCE ?
The revenue of FONDASOL ALLIANCE in 2021 is 1.8 M€.
Is FONDASOL ALLIANCE profitable?
Yes, FONDASOL ALLIANCE generated a net profit of 526 k€ in 2021.
Where is the headquarters of FONDASOL ALLIANCE ?
The headquarters of FONDASOL ALLIANCE is located in AVIGNON (84000), in the department Vaucluse.
Where to find the tax return of FONDASOL ALLIANCE ?
The tax return of FONDASOL ALLIANCE 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 FONDASOL ALLIANCE operate?
FONDASOL ALLIANCE operates in the sector Activités des sociétés holding (NAF code 64.20Z). 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