Employees: 21 (2023.0)Legal category: SCA (commandite par actions)Size: PMECreation date: 2008-12-29 (17 years)Status: ActiveBusiness sector: Services auxiliaires des transports aériensLocation: LE BOURGET (93350), Seine-Saint-Denis
SQUARE ONE AVIATION : revenue, balance sheet and financial ratios
SQUARE ONE AVIATION is a French company
founded 17 years ago,
specialized in the sector Services auxiliaires des transports aériens.
Based in LE BOURGET (93350),
this company of category PME
shows in 2024 a revenue of 17.0 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - SQUARE ONE AVIATION (SIREN 509651535)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
16 999 429 €
13 240 005 €
11 542 705 €
8 041 306 €
4 280 582 €
9 065 736 €
8 438 208 €
6 780 201 €
N/C
Net income
2 101 069 €
1 122 276 €
1 258 395 €
155 296 €
-2 089 618 €
183 883 €
522 103 €
635 246 €
623 291 €
EBITDA
3 635 199 €
2 130 293 €
1 875 641 €
601 713 €
-1 698 430 €
784 431 €
1 077 892 €
514 283 €
-6 045 864 €
Net margin
12.4%
8.5%
10.9%
1.9%
-48.8%
2.0%
6.2%
9.4%
N/C
Revenue and income statement
In 2024, SQUARE ONE AVIATION achieves revenue of 17.0 M€. Over the period 2017-2024, the company shows strong growth with a CAGR (compound annual growth rate) of +14.0%. Vs 2023, growth of +28% (13.2 M€ -> 17.0 M€). After deducting consumption (1.6 M€), gross margin stands at 15.4 M€, i.e. a rate of 91%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches 3.6 M€, representing 21.4% of revenue. Positive scissor effect: EBITDA margin improves by +5.3 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 2.1 M€, i.e. 12.4% 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
16 999 429 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
15 391 161 €
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
3 635 199 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
2 876 752 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
2 101 069 €
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
21.3%
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 1%. 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 63%. 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 0.0 years of cash flow to repay all financial debt. This short period demonstrates excellent debt sustainability. Cash flow represents 13.6% 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
0.781%
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
62.854%
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
13.627%
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
0.021
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
0.049
0.03
0.032
9.458
16.086
0.455
0.623
0.399
0.781
Financial autonomy
81.4
80.018
80.624
66.778
47.949
44.031
57.319
58.808
62.854
Repayment capacity
0.004
0.005
0.002
1.173
-0.309
0.043
0.019
0.016
0.021
Cash flow / Revenue
None%
4.464%
9.252%
4.683%
-38.43%
4.358%
13.363%
10.529%
13.627%
Sector positioning
Debt ratio
0.782024
2022
2023
2024
Q1: 0.0
Med: 1.0
Q3: 50.08
Good+6 pts over 3 years
In 2024, the debt ratio of SQUARE ONE AVIATION (0.78) 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
62.85%2024
2022
2023
2024
Q1: 3.49%
Med: 23.63%
Q3: 43.9%
Excellent
In 2024, the financial autonomy of SQUARE ONE AVIATION (62.9%) 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
0.02 years2024
2022
2023
2024
Q1: 0.0 years
Med: 0.0 years
Q3: 1.08 years
Average
In 2024, the repayment capacity of SQUARE ONE AVIATION (0.02) 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 253.88. 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
253.88
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
-0.016
Liquidity indicators evolution SQUARE ONE AVIATION
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
414.929
405.682
366.56
279.594
190.704
157.0
213.834
223.79
253.88
Interest coverage
-0.002
0.067
0.0
0.213
-0.034
0.004
0.028
0.0
-0.016
Sector positioning
Liquidity ratio
253.882024
2022
2023
2024
Q1: 103.71
Med: 133.95
Q3: 202.29
Excellent
In 2024, the liquidity ratio of SQUARE ONE AVIATION (253.88) ranks in the top 25% of the sector. This ratio measures the ability to cover short-term debt with current assets. A ratio above 1 ensures comfortable coverage of short-term maturities.
Interest coverage
-0.02x2024
2022
2023
2024
Q1: 0.0x
Med: 0.09x
Q3: 6.25x
Average-23 pts over 3 years
In 2024, the interest coverage of SQUARE ONE AVIATION (-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: 91 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 80 days. The company must finance 11 days of gap between collections and payments. Overall, WCR represents 91 days of revenue, i.e. 4.3 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
4 276 886 €
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
91 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
80 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
91 j
WCR and payment terms evolution SQUARE ONE AVIATION
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
0 €
2 539 117 €
3 857 696 €
4 661 239 €
3 029 924 €
1 791 120 €
1 793 275 €
2 903 268 €
4 276 886 €
Inventory turnover (days)
0
0
0
0
0
0
0
0
0
Customer payment term (days)
0
110
142
164
239
114
80
83
91
Supplier payment term (days)
49
64
54
77
161
151
86
99
80
Positioning of SQUARE ONE AVIATION in its sector
Comparison with sector Services auxiliaires des transports aériens
Valuation estimate
Based on 205 transactions of similar company sales
(all years),
the value of SQUARE ONE AVIATION is estimated at
2 772 348 €
(range 1 204 262€ - 7 346 587€).
With an EBITDA of 3 635 199€, the sector multiple of 0.9x is applied.
The price/revenue ratio is 0.15x
(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
205 transactions
1204k€2772k€7346k€
2 772 348 €Range: 1 204 262€ - 7 346 587€
NAF 4 all-time
Aggregated at NAF sub-class level
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
3 635 199 €×0.9x
Estimation3 367 702 €
1 189 489€ - 7 757 258€
Revenue Multiple30%
16 999 429 €×0.15x
Estimation2 545 331 €
1 633 255€ - 7 933 148€
Net Income Multiple20%
2 101 069 €×0.8x
Estimation1 624 489 €
597 708€ - 5 440 072€
How is this estimate calculated?
This estimate is based on the analysis of 205 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 (Services auxiliaires des transports aériens)
Compare SQUARE ONE AVIATION with other companies in the same sector:
Frequently asked questions about SQUARE ONE AVIATION
What is the revenue of SQUARE ONE AVIATION ?
The revenue of SQUARE ONE AVIATION in 2024 is 17.0 M€.
Is SQUARE ONE AVIATION profitable?
Yes, SQUARE ONE AVIATION generated a net profit of 2.1 M€ in 2024.
Where is the headquarters of SQUARE ONE AVIATION ?
The headquarters of SQUARE ONE AVIATION is located in LE BOURGET (93350), in the department Seine-Saint-Denis.
Where to find the tax return of SQUARE ONE AVIATION ?
The tax return of SQUARE ONE AVIATION 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 SQUARE ONE AVIATION operate?
SQUARE ONE AVIATION operates in the sector Services auxiliaires des transports aériens (NAF code 52.23Z). 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