Employees: 12 (2023.0)Legal category: SCA (commandite par actions)Size: ETICreation date: 2000-11-02 (25 years)Status: ActiveBusiness sector: Activités des sièges sociauxLocation: PARIS (75017), Paris
GROUPE ALSEI : revenue, balance sheet and financial ratios
GROUPE ALSEI is a French company
founded 25 years ago,
specialized in the sector Activités des sièges sociaux.
Based in PARIS (75017),
this company of category ETI
shows in 2024 a revenue of 4.6 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - GROUPE ALSEI (SIREN 433414786)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
4 554 474 €
5 361 815 €
4 158 510 €
4 033 328 €
3 791 534 €
2 207 366 €
2 693 139 €
12 478 032 €
14 003 934 €
Net income
-6 075 895 €
-2 482 367 €
498 714 €
2 895 048 €
-108 781 €
16 139 €
684 012 €
401 474 €
318 867 €
EBITDA
-2 645 392 €
-1 614 746 €
-1 047 696 €
-248 271 €
-221 649 €
-392 825 €
-2 784 835 €
-24 432 €
-909 907 €
Net margin
-133.4%
-46.3%
12.0%
71.8%
-2.9%
0.7%
25.4%
3.2%
2.3%
Revenue and income statement
In 2024, GROUPE ALSEI achieves revenue of 4.6 M€. Revenue is declining over the period 2016-2024 (CAGR: -13.1%). Significant drop of -15% vs 2023. After deducting consumption (0 €), gross margin stands at 4.6 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 -2.6 M€, representing -58.1% of revenue. Warning negative scissor effect: despite revenue change (-15%), EBITDA varies by -64%, reducing margin by 28.0 pts. This reflects costs rising faster than revenue. Negative EBITDA means operations do not cover current expenses: concerning situation. Net income is negative at -6.1 M€ (-133.4% of revenue), which will impact equity.
Revenue (2024)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
4 554 474 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
4 554 474 €
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
-2 645 392 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
-2 862 684 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
-6 075 895 €
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
-58.1%
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 1062%. 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 8%. Low autonomy: the company heavily depends on external financing (banks, suppliers).
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
1062.357%
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
8.046%
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
-99.324%
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
-11.809
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
122.477
353.442
378.529
591.789
552.977
226.524
288.442
401.423
1062.357
Financial autonomy
31.016
19.711
18.037
13.927
14.133
28.732
24.318
18.935
8.046
Repayment capacity
31.586
54.191
32.09
91.781
261.104
8.871
54.149
-46.898
-11.809
Cash flow / Revenue
1.889%
3.476%
32.723%
19.159%
3.624%
84.868%
17.95%
-17.815%
-99.324%
Sector positioning
Debt ratio
1062.362024
2022
2023
2024
Q1: 0.06
Med: 14.64
Q3: 89.5
Average
In 2024, the debt ratio of GROUPE ALSEI (1062.36) 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
8.05%2024
2022
2023
2024
Q1: 11.6%
Med: 51.97%
Q3: 85.23%
Average
In 2024, the financial autonomy of GROUPE ALSEI (8.1%) 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
-11.81 years2024
2022
2023
2024
Q1: 0.0 years
Med: 0.21 years
Q3: 3.74 years
Excellent-50 pts over 3 years
In 2024, the repayment capacity of GROUPE ALSEI (-11.81) 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 255.00. 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
255.0
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
-121.798
Liquidity indicators evolution GROUPE ALSEI
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
127.355
173.314
584.632
653.572
270.777
394.266
437.906
395.124
255.0
Interest coverage
-39.04
-3282.83
-40.219
-233.986
-387.241
-370.33
-67.687
-208.095
-121.798
Sector positioning
Liquidity ratio
255.02024
2022
2023
2024
Q1: 116.82
Med: 458.52
Q3: 2178.3
Average-17 pts over 3 years
In 2024, the liquidity ratio of GROUPE ALSEI (255.00) 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
-121.8x2024
2022
2023
2024
Q1: -45.38x
Med: 0.0x
Q3: 2.89x
Average
In 2024, the interest coverage of GROUPE ALSEI (-121.8x) 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: 677 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 132 days. The gap of 545 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 808 days of revenue, i.e. 10.2 M€ to permanently finance. Over 2016-2024, WCR increased by +147%, requiring additional financing.
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
10 220 376 €
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
677 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
132 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
808 j
WCR and payment terms evolution GROUPE ALSEI
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
4 138 303 €
3 265 875 €
22 341 850 €
4 007 054 €
5 418 519 €
8 826 535 €
10 560 370 €
9 815 821 €
10 220 376 €
Inventory turnover (days)
64
1
315
0
0
0
0
0
0
Customer payment term (days)
62
67
480
465
366
589
773
553
677
Supplier payment term (days)
139
102
199
141
117
104
95
78
132
Positioning of GROUPE ALSEI 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 GROUPE ALSEI is estimated at
1 719 851 €
(range 819 732€ - 3 473 505€).
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
819k€1719k€3473k€
1 719 851 €Range: 819 732€ - 3 473 505€
NAF 5 année 2024
Valuation method used
Revenue Multiple
4 554 474 €
×
0.38x
=1 719 852 €
Range: 819 732€ - 3 473 505€
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 GROUPE ALSEI with other companies in the same sector:
The headquarters of GROUPE ALSEI is located in PARIS (75017), in the department Paris.
Where to find the tax return of GROUPE ALSEI ?
The tax return of GROUPE ALSEI 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 GROUPE ALSEI operate?
GROUPE ALSEI 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