Employees: NN (None)Legal category: SCA (commandite par actions)Size: GECreation date: 1982-02-15 (44 years)Status: ActiveBusiness sector: Entreposage et stockage frigorifiqueLocation: AIX-EN-PROVENCE (13100), Bouches-du-Rhone
SLD AIX EN PROVENCE : revenue, balance sheet and financial ratios
SLD AIX EN PROVENCE is a French company
founded 44 years ago,
specialized in the sector Entreposage et stockage frigorifique.
Based in AIX-EN-PROVENCE (13100),
this company of category GE
shows in 2024 a revenue of 1.8 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - SLD AIX EN PROVENCE (SIREN 637380247)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
1 776 369 €
1 563 204 €
1 573 102 €
1 156 614 €
1 023 749 €
852 746 €
145 229 €
143 313 €
383 232 €
Net income
1 071 585 €
831 554 €
830 948 €
607 251 €
533 252 €
235 601 €
-324 412 €
-285 779 €
-77 639 €
EBITDA
1 445 200 €
1 223 510 €
1 175 853 €
858 857 €
743 740 €
641 788 €
-156 067 €
-117 739 €
124 034 €
Net margin
60.3%
53.2%
52.8%
52.5%
52.1%
27.6%
-223.4%
-199.4%
-20.3%
Revenue and income statement
In 2024, SLD AIX EN PROVENCE achieves revenue of 1.8 M€. Over the period 2016-2024, the company shows strong growth with a CAGR (compound annual growth rate) of +21.1%. Vs 2023, growth of +14% (1.6 M€ -> 1.8 M€). After deducting consumption (0 €), 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 1.4 M€, representing 81.4% of revenue. Positive scissor effect: EBITDA margin improves by +3.1 pts, sign of improved operational efficiency. This high EBITDA margin provides strong self-financing capacity and resilience to uncertainties. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 1.1 M€, i.e. 60.3% 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
1 776 369 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
1 776 369 €
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
1 445 200 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
1 112 491 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
1 071 585 €
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
81.4%
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 95%. This high autonomy means the company finances most of its assets through equity, a sign of strength. Debt repayment capacity (= Financial debt / Cash flow) indicates it would take 0.1 years of cash flow to repay all financial debt. This short period demonstrates excellent debt sustainability. Cash flow represents 82.1% 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
3.848%
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
94.751%
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
82.061%
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
0.121
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
23.74
26.313
40.154
65.64
31.092
47.424
26.812
16.941
3.848
Financial autonomy
80.312
76.462
62.352
58.792
73.719
63.086
76.204
83.938
94.751
Repayment capacity
4.838
-12.015
-9.229
2.945
1.469
2.222
1.148
0.783
0.121
Cash flow / Revenue
42.872%
-46.663%
-81.595%
79.11%
75.876%
79.805%
77.67%
77.873%
82.061%
Sector positioning
Debt ratio
3.852024
2022
2023
2024
Q1: 0.17
Med: 20.27
Q3: 96.26
Good-21 pts over 3 years
In 2024, the debt ratio of SLD AIX EN PROVENCE (3.85) ranks below the median of the sector. This ratio measures the weight of debt relative to equity. This controlled position reflects prudent management.
Financial autonomy
94.75%2024
2022
2023
2024
Q1: 18.14%
Med: 38.86%
Q3: 62.14%
Excellent+14 pts over 3 years
In 2024, the financial autonomy of SLD AIX EN PROVENCE (94.8%) ranks in the top 25% of the sector. This ratio represents the share of equity in total financing. High autonomy reflects financial independence and ability to absorb shocks.
Repayment capacity
0.12 years2024
2022
2023
2024
Q1: 0.0 years
Med: 0.12 years
Q3: 2.57 years
Average
In 2024, the repayment capacity of SLD AIX EN PROVENCE (0.12) ranks above the median of the sector. This ratio indicates the number of years needed to repay debt with cash flow. A reduction effort could improve financial strength.
Liquidity ratios
The liquidity ratio (= Current assets / Current liabilities) stands at 103.38. 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 1.9x. Coverage is limited: any activity downturn would jeopardize interest payments.
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
103.376
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
1.869
Liquidity indicators evolution SLD AIX EN PROVENCE
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
251.063
84.63
21.627
136.256
26.548
54.066
73.282
114.957
103.376
Interest coverage
2.923
-3.262
-2.693
1.537
1.109
0.868
1.278
3.773
1.869
Sector positioning
Liquidity ratio
103.382024
2022
2023
2024
Q1: 116.01
Med: 194.78
Q3: 398.33
Watch+6 pts over 3 years
In 2024, the liquidity ratio of SLD AIX EN PROVENCE (103.38) 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
1.87x2024
2022
2023
2024
Q1: 0.0x
Med: 0.75x
Q3: 6.29x
Good
In 2024, the interest coverage of SLD AIX EN PROVENCE (1.9x) 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: 29 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 114 days. Excellent situation: suppliers finance 85 days of the operating cycle (retail model). WCR is negative (-41 days): operations structurally generate cash. Notable WCR improvement over the period (-687%), 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
-202 986 €
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
29 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
114 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
-41 j
WCR and payment terms evolution SLD AIX EN PROVENCE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
34 571 €
11 666 €
-373 143 €
3 027 €
-173 577 €
-28 464 €
-176 612 €
-246 517 €
-202 986 €
Inventory turnover (days)
0
0
0
0
0
0
0
0
0
Customer payment term (days)
23
178
42
33
6
40
25
27
29
Supplier payment term (days)
48
112
128
205
125
695
236
78
114
Positioning of SLD AIX EN PROVENCE in its sector
Comparison with sector Entreposage et stockage frigorifique
Valuation estimate
Based on 77 transactions of similar company sales
(all years),
the value of SLD AIX EN PROVENCE is estimated at
1 066 985 €
(range 467 255€ - 2 877 186€).
With an EBITDA of 1 445 200€, the sector multiple of 1.0x is applied.
The price/revenue ratio is 0.14x
(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 value2024
77 tx
467k€1066k€2877k€
1 066 985 €Range: 467 255€ - 2 877 186€
NAF 5 all-time
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
1 445 200 €×1.0x
Estimation1 468 904 €
649 215€ - 3 471 679€
Revenue Multiple30%
1 776 369 €×0.14x
Estimation255 374 €
165 253€ - 611 005€
Net Income Multiple20%
1 071 585 €×1.2x
Estimation1 279 608 €
465 358€ - 4 790 227€
How is this estimate calculated?
This estimate is based on the analysis of 77 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 (Entreposage et stockage frigorifique)
Compare SLD AIX EN PROVENCE with other companies in the same sector:
Frequently asked questions about SLD AIX EN PROVENCE
What is the revenue of SLD AIX EN PROVENCE ?
The revenue of SLD AIX EN PROVENCE in 2024 is 1.8 M€.
Is SLD AIX EN PROVENCE profitable?
Yes, SLD AIX EN PROVENCE generated a net profit of 1.1 M€ in 2024.
Where is the headquarters of SLD AIX EN PROVENCE ?
The headquarters of SLD AIX EN PROVENCE is located in AIX-EN-PROVENCE (13100), in the department Bouches-du-Rhone.
Where to find the tax return of SLD AIX EN PROVENCE ?
The tax return of SLD AIX EN PROVENCE 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 SLD AIX EN PROVENCE operate?
SLD AIX EN PROVENCE operates in the sector Entreposage et stockage frigorifique (NAF code 52.10A). 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