Employees: NN (None)Legal category: SCA (commandite par actions)Size: GECreation date: 2017-02-23 (9 years)Status: ActiveBusiness sector: Promotion immobilière d'autres bâtimentsLocation: STRASBOURG (67000), Bas-Rhin
SAS PORTE DES ALLUETS : revenue, balance sheet and financial ratios
SAS PORTE DES ALLUETS is a French company
founded 9 years ago,
specialized in the sector Promotion immobilière d'autres bâtiments.
Based in STRASBOURG (67000),
this company of category GE
shows in 2023 a revenue of 3.7 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - SAS PORTE DES ALLUETS (SIREN 828703660)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
Revenue
N/C
3 735 950 €
429 042 €
1 738 600 €
2 271 569 €
1 807 144 €
1 280 055 €
N/C
Net income
11 033 €
560 260 €
46 210 €
296 988 €
284 565 €
105 048 €
35 555 €
-6 748 €
EBITDA
-24 148 €
544 488 €
114 633 €
498 556 €
364 128 €
387 178 €
96 424 €
-6 718 €
Net margin
N/C
15.0%
10.8%
17.1%
12.5%
5.8%
2.8%
N/C
Revenue and income statement
In 2024, SAS PORTE DES ALLUETS generates positive net income of 11 k€. Net income represents the final profit after all expenses (operating, financial, exceptional) and corporate tax.
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
-24 148 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
3 506 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
11 033 €
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 4%. 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 21%. The balance between equity and debt is satisfactory.
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
4.217%
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
21.237%
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
-0.126
Solvency indicators evolution SAS PORTE DES ALLUETS
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2017
2018
2019
2020
2021
2022
2023
2024
Debt ratio
14257.897
6075.76
2664.009
723.905
450.384
1701.348
20.192
4.217
Financial autonomy
0.636
1.272
2.889
9.094
14.277
4.537
50.115
21.237
Repayment capacity
-596.939
55.179
14.919
9.949
4.508
24.825
0.386
-0.126
Cash flow / Revenue
None%
5.489%
13.984%
10.349%
19.279%
13.542%
8.927%
None%
Sector positioning
Debt ratio
4.222024
2022
2023
2024
Q1: -0.39
Med: 1.1
Q3: 136.85
Average-24 pts over 3 years
In 2024, the debt ratio of SAS PORTE DES ALLUETS (4.22) 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
21.24%2024
2022
2023
2024
Q1: -0.14%
Med: 9.3%
Q3: 49.18%
Good+25 pts over 3 years
In 2024, the financial autonomy of SAS PORTE DES ALLUETS (21.2%) 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
-0.13 years2024
2022
2023
2024
Q1: -8.35 years
Med: 0.0 years
Q3: 0.84 years
Good-25 pts over 3 years
In 2024, the repayment capacity of SAS PORTE DES ALLUETS (-0.13) 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 166.96. 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
166.961
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
-0.369
Liquidity indicators evolution SAS PORTE DES ALLUETS
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2017
2018
2019
2020
2021
2022
2023
2024
Liquidity ratio
1327.152
481.545
609.228
468.792
707.06
1178.364
346.949
166.961
Interest coverage
0.0
0.0
9.325
10.221
6.851
32.545
22.824
-0.369
Sector positioning
Liquidity ratio
166.962024
2022
2023
2024
Q1: 124.75
Med: 280.5
Q3: 1000.73
Average-43 pts over 3 years
In 2024, the liquidity ratio of SAS PORTE DES ALLUETS (166.96) 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: -9.86x
Med: 0.0x
Q3: 5.47x
Average-26 pts over 3 years
In 2024, the interest coverage of SAS PORTE DES ALLUETS (-0.4x) 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: 0 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 1851 days. Excellent situation: suppliers finance 1851 days of the operating cycle (retail model).
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
0 €
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
1851 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 and payment terms evolution SAS PORTE DES ALLUETS
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
0 €
4 909 024 €
3 864 740 €
2 973 711 €
1 975 606 €
1 658 239 €
228 005 €
0 €
Inventory turnover (days)
0
1367
758
460
376
1286
16
0
Customer payment term (days)
0
0
21
0
27
0
0
0
Supplier payment term (days)
27
171
518
210
556
1689
310
1851
Positioning of SAS PORTE DES ALLUETS in its sector
Comparison with sector Promotion immobilière d'autres bâtiments
Valuation estimate
Based on 80 transactions of similar company sales
(all years),
the value of SAS PORTE DES ALLUETS is estimated at
25 911 €
(range 8 049€ - 71 291€).
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 value2024
80 tx
8k€25k€71k€
25 911 €Range: 8 049€ - 71 291€
NAF 5 all-time
Valuation method used
Net Income Multiple
11 033 €
×
2.3x
=25 911 €
Range: 8 049€ - 71 292€
Only this financial indicator is available for this company.
How is this estimate calculated?
This estimate is based on the analysis of 80 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 (Promotion immobilière d'autres bâtiments)
Compare SAS PORTE DES ALLUETS with other companies in the same sector:
Frequently asked questions about SAS PORTE DES ALLUETS
What is the revenue of SAS PORTE DES ALLUETS ?
The revenue of SAS PORTE DES ALLUETS in 2023 is 3.7 M€.
Is SAS PORTE DES ALLUETS profitable?
Yes, SAS PORTE DES ALLUETS generated a net profit of 11 k€ in 2024.
Where is the headquarters of SAS PORTE DES ALLUETS ?
The headquarters of SAS PORTE DES ALLUETS is located in STRASBOURG (67000), in the department Bas-Rhin.
Where to find the tax return of SAS PORTE DES ALLUETS ?
The tax return of SAS PORTE DES ALLUETS 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 SAS PORTE DES ALLUETS operate?
SAS PORTE DES ALLUETS operates in the sector Promotion immobilière d'autres bâtiments (NAF code 41.10C). 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