Employees: 11 (2023.0)Legal category: SA (autres)Size: ETICreation date: 2015-03-20 (11 years)Status: ActiveBusiness sector: Autres activités de télécommunication Location: BORDEAUX (33000), Gironde
NOUVELLE-AQUITAINE THD : revenue, balance sheet and financial ratios
NOUVELLE-AQUITAINE THD is a French company
founded 11 years ago,
specialized in the sector Autres activités de télécommunication .
Based in BORDEAUX (33000),
this company of category ETI
shows in 2024 a revenue of 116.9 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - NOUVELLE-AQUITAINE THD (SIREN 810704320)
Indicator
2024
2023
2022
2021
2020
2018
2017
2016
Revenue
116 871 447 €
105 076 113 €
96 078 448 €
66 994 797 €
7 058 370 €
386 €
N/C
N/C
Net income
-93 837 €
1 568 441 €
-99 692 €
1 495 907 €
-1 405 €
-794 025 €
-665 526 €
-280 711 €
EBITDA
61 846 472 €
56 192 904 €
54 528 790 €
41 214 309 €
2 714 655 €
-803 895 €
-672 153 €
-283 201 €
Net margin
-0.1%
1.5%
-0.1%
2.2%
-0.0%
-205706.0%
N/C
N/C
Revenue and income statement
In 2024, NOUVELLE-AQUITAINE THD achieves revenue of 116.9 M€. Over the period 2018-2024, the company shows strong growth with a CAGR (compound annual growth rate) of +719.4%. Vs 2023, growth of +11% (105.1 M€ -> 116.9 M€). After deducting consumption (0 €), gross margin stands at 116.9 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 61.8 M€, representing 52.9% of revenue. This high EBITDA margin provides strong self-financing capacity and resilience to uncertainties. Net income is negative at -94 k€ (-0.1% 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
116 871 447 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
116 871 447 €
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
61 846 472 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
126 981 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
-93 837 €
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
52.9%
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 14%. 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
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
14.411%
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
-0.071%
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
2020
2021
2022
2023
2024
Debt ratio
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
Financial autonomy
99.376
96.57
95.664
69.773
30.674
17.903
19.174
14.411
Repayment capacity
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
Cash flow / Revenue
-6122.201%
-3871.853%
-4512.341%
-0.038%
2.241%
-0.098%
1.501%
-0.071%
Sector positioning
Debt ratio
0.02024
2022
2023
2024
Q1: 0.0
Med: 6.16
Q3: 54.89
Excellent
In 2024, the debt ratio of NOUVELLE-AQUITAINE THD (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
14.41%2024
2022
2023
2024
Q1: 2.18%
Med: 26.44%
Q3: 49.52%
Average
In 2024, the financial autonomy of NOUVELLE-AQUITAINE THD (14.4%) 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
0.0 years2024
2022
2023
2024
Q1: 0.0 years
Med: 0.0 years
Q3: 0.66 years
Excellent
In 2024, the repayment capacity of NOUVELLE-AQUITAINE THD (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 112.73. 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
112.728
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
2020
2021
2022
2023
2024
Liquidity ratio
5876.686
1650.501
2302.0
232.793
127.285
111.853
114.233
112.728
Interest coverage
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
Sector positioning
Liquidity ratio
112.732024
2022
2023
2024
Q1: 100.89
Med: 167.97
Q3: 282.13
Average
In 2024, the liquidity ratio of NOUVELLE-AQUITAINE THD (112.73) 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
0.0x2024
2022
2023
2024
Q1: 0.0x
Med: 0.0x
Q3: 3.92x
Average
In 2024, the interest coverage of NOUVELLE-AQUITAINE THD (0.0x) 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: 151 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 450 days. Excellent situation: suppliers finance 299 days of the operating cycle (retail model). Overall, WCR represents 198 days of revenue, i.e. 64.3 M€ 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
64 302 670 €
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
151 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
450 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
198 j
WCR and payment terms evolution NOUVELLE-AQUITAINE THD
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2020
2021
2022
2023
2024
Operating WCR
0 €
0 €
195 620 €
5 182 114 €
29 715 542 €
41 118 693 €
44 246 500 €
64 302 670 €
Inventory turnover (days)
0
0
0
0
0
0
0
0
Customer payment term (days)
0
0
351
248
115
120
123
151
Supplier payment term (days)
31
57
72
268
333
406
348
450
Positioning of NOUVELLE-AQUITAINE THD in its sector
Comparison with sector Autres activités de télécommunication
Valuation estimate
Based on 101 transactions of similar company sales
(all years),
the value of NOUVELLE-AQUITAINE THD is estimated at
27 114 531 €
(range 9 522 674€ - 64 055 490€).
With an EBITDA of 61 846 472€, the sector multiple of 0.6x is applied.
The price/revenue ratio is 0.13x
(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
101 transactions
9522k€27114k€64055k€
27 114 531 €Range: 9 522 674€ - 64 055 490€
NAF 5 all-time
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
61 846 472 €×0.6x
Estimation34 436 602 €
9 846 973€ - 43 617 160€
Revenue Multiple30%
116 871 447 €×0.13x
Estimation14 911 080 €
8 982 177€ - 98 119 376€
How is this estimate calculated?
This estimate is based on the analysis of 101 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 (Autres activités de télécommunication )
Compare NOUVELLE-AQUITAINE THD with other companies in the same sector:
Frequently asked questions about NOUVELLE-AQUITAINE THD
What is the revenue of NOUVELLE-AQUITAINE THD ?
The revenue of NOUVELLE-AQUITAINE THD in 2024 is 116.9 M€.
Is NOUVELLE-AQUITAINE THD profitable?
NOUVELLE-AQUITAINE THD recorded a net loss in 2024.
Where is the headquarters of NOUVELLE-AQUITAINE THD ?
The headquarters of NOUVELLE-AQUITAINE THD is located in BORDEAUX (33000), in the department Gironde.
Where to find the tax return of NOUVELLE-AQUITAINE THD ?
The tax return of NOUVELLE-AQUITAINE THD 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 NOUVELLE-AQUITAINE THD operate?
NOUVELLE-AQUITAINE THD operates in the sector Autres activités de télécommunication (NAF code 61.90Z). 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