Employees: 11 (2023.0)Legal category: SA à conseil d'administration (s.a.i.)Size: PMECreation date: 2011-01-01 (15 years)Status: ActiveBusiness sector: Promotion immobilière d'autres bâtimentsLocation: ALES (30100), Gard
SPL ALES CEVENNES : revenue, balance sheet and financial ratios
SPL ALES CEVENNES is a French company
founded 15 years ago,
specialized in the sector Promotion immobilière d'autres bâtiments.
Based in ALES (30100),
this company of category PME
shows in 2024 a revenue of 549 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - SPL ALES CEVENNES (SIREN 529458366)
Indicator
2024
2023
2021
2020
2019
2018
2017
2016
Revenue
549 183 €
490 718 €
441 981 €
340 952 €
396 611 €
287 105 €
244 513 €
156 073 €
Net income
107 384 €
-17 646 €
33 784 €
-32 625 €
122 520 €
89 830 €
62 697 €
-25 235 €
EBITDA
136 775 €
1 953 €
53 327 €
-29 672 €
169 559 €
99 988 €
64 239 €
-24 712 €
Net margin
19.6%
-3.6%
7.6%
-9.6%
30.9%
31.3%
25.6%
-16.2%
Revenue and income statement
In 2024, SPL ALES CEVENNES achieves revenue of 549 k€. Over the period 2016-2024, the company shows strong growth with a CAGR (compound annual growth rate) of +17.0%. Vs 2023, growth of +12% (491 k€ -> 549 k€). After deducting consumption (2 k€), gross margin stands at 547 k€, i.e. a rate of 100%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches 137 k€, representing 24.9% of revenue. Positive scissor effect: EBITDA margin improves by +24.5 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 107 k€, i.e. 19.6% 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
549 183 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
547 445 €
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
136 775 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
121 861 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
107 384 €
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
7.7%
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 24%. 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 8%. Low autonomy: the company heavily depends on external financing (banks, suppliers). Cash flow represents 6.6% of revenue. Cash flow measures resources generated by operations, available for investment and debt repayment. Satisfactory level allowing partial financing of growth.
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
24.056%
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
8.382%
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
6.629%
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
2019
2020
2021
2023
2024
Debt ratio
0.0
0.0
0.0
0.0
26.847
5.904
16.344
24.056
Financial autonomy
15.16
19.315
19.56
13.471
8.156
7.268
6.858
8.382
Repayment capacity
0.0
0.0
0.0
0.0
-3.488
0.448
0.0
0.0
Cash flow / Revenue
-15.797%
26.069%
15.975%
8.973%
-2.524%
3.546%
0.354%
6.629%
Sector positioning
Debt ratio
24.062024
2021
2023
2024
Q1: -0.39
Med: 1.1
Q3: 136.85
Average+12 pts over 3 years
In 2024, the debt ratio of SPL ALES CEVENNES (24.06) 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
8.38%2024
2021
2023
2024
Q1: -0.14%
Med: 9.3%
Q3: 49.18%
Average+10 pts over 3 years
In 2024, the financial autonomy of SPL ALES CEVENNES (8.4%) 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
2021
2023
2024
Q1: -8.35 years
Med: 0.0 years
Q3: 0.84 years
Good-6 pts over 3 years
In 2024, the repayment capacity of SPL ALES CEVENNES (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 108.33. 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 83.8x. Operating income very largely covers interest expenses: high safety margin.
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
108.332
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
83.796
Liquidity indicators evolution SPL ALES CEVENNES
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2018
2019
2020
2021
2023
2024
Liquidity ratio
117.603
123.442
126.328
115.834
110.427
107.148
106.235
108.332
Interest coverage
0.0
0.0
0.0
0.0
0.0
0.0
2798.054
83.796
Sector positioning
Liquidity ratio
108.332024
2021
2023
2024
Q1: 124.75
Med: 280.5
Q3: 1000.73
Watch
In 2024, the liquidity ratio of SPL ALES CEVENNES (108.33) 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
83.8x2024
2021
2023
2024
Q1: -9.86x
Med: 0.0x
Q3: 5.47x
Excellent+25 pts over 3 years
In 2024, the interest coverage of SPL ALES CEVENNES (83.8x) ranks in the top 25% of the sector. This ratio indicates how many times operating income covers interest expenses. High coverage means financial charges weigh little on profitability.
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: 106 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 227 days. Excellent situation: suppliers finance 121 days of the operating cycle (retail model). Inventory turnover is 10 days (= Average inventory / Cost of goods x 360). Fast turnover, sign of good inventory management. WCR is negative (-1285 days): operations structurally generate cash. Notable WCR improvement over the period (-255%), 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
-1 959 584 €
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
106 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
227 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
10 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
-1285 j
WCR and payment terms evolution SPL ALES CEVENNES
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2023
2024
Operating WCR
-552 472 €
-456 227 €
-632 027 €
-731 969 €
-2 277 764 €
-2 484 203 €
-3 018 068 €
-1 959 584 €
Inventory turnover (days)
0
0
15
13
18
6
9
10
Customer payment term (days)
56
124
108
82
80
69
65
106
Supplier payment term (days)
198
475
295
244
291
376
213
227
Positioning of SPL ALES CEVENNES 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 SPL ALES CEVENNES is estimated at
165 148 €
(range 60 577€ - 460 833€).
With an EBITDA of 136 775€, the sector multiple of 1.0x is applied.
The price/revenue ratio is 0.28x
(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
80 tx
60k€165k€460k€
165 148 €Range: 60 577€ - 460 833€
NAF 5 all-time
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
136 775 €×1.0x
Estimation137 235 €
56 671€ - 417 394€
Revenue Multiple30%
549 183 €×0.28x
Estimation153 640 €
55 247€ - 377 869€
Net Income Multiple20%
107 384 €×2.3x
Estimation252 192 €
78 341€ - 693 879€
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 SPL ALES CEVENNES with other companies in the same sector:
Frequently asked questions about SPL ALES CEVENNES
What is the revenue of SPL ALES CEVENNES ?
The revenue of SPL ALES CEVENNES in 2024 is 549 k€.
Is SPL ALES CEVENNES profitable?
Yes, SPL ALES CEVENNES generated a net profit of 107 k€ in 2024.
Where is the headquarters of SPL ALES CEVENNES ?
The headquarters of SPL ALES CEVENNES is located in ALES (30100), in the department Gard.
Where to find the tax return of SPL ALES CEVENNES ?
The tax return of SPL ALES CEVENNES 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 SPL ALES CEVENNES operate?
SPL ALES CEVENNES 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