Employees: 12 (2023.0)Legal category: SA (autres)Size: GECreation date: 1966-01-01 (60 years)Status: ActiveBusiness sector: Fabrication de gaz industrielsLocation: PARIS (75007), Paris
AIR LIQUIDE CO2 EUROPE : revenue, balance sheet and financial ratios
AIR LIQUIDE CO2 EUROPE is a French company
founded 60 years ago,
specialized in the sector Fabrication de gaz industriels.
Based in PARIS (75007),
this company of category GE
shows in 2024 a revenue of 45.4 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - AIR LIQUIDE CO2 EUROPE (SIREN 662027374)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
45 368 210 €
49 674 641 €
52 777 635 €
40 657 522 €
39 878 614 €
43 114 972 €
40 236 137 €
41 531 532 €
43 869 809 €
Net income
1 518 698 €
1 699 082 €
2 425 962 €
1 221 198 €
730 009 €
1 741 647 €
1 459 921 €
2 647 827 €
2 704 727 €
EBITDA
2 002 303 €
2 420 329 €
5 035 551 €
3 986 829 €
5 477 172 €
-8 286 225 €
76 314 673 €
5 003 385 €
17 810 860 €
Net margin
3.3%
3.4%
4.6%
3.0%
1.8%
4.0%
3.6%
6.4%
6.2%
Revenue and income statement
In 2024, AIR LIQUIDE CO2 EUROPE achieves revenue of 45.4 M€. Revenue is growing positively over 9 years (CAGR: +0.4%). Slight decline of -9% vs 2023. After deducting consumption (15.4 M€), gross margin stands at 29.9 M€, i.e. a rate of 66%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches 2.0 M€, representing 4.4% of revenue. The operating margin remains fragile, requiring cost vigilance. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 1.5 M€, i.e. 3.3% 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
45 368 210 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
29 930 599 €
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
2 002 303 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
2 103 856 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
1 518 698 €
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
4.4%
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 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 44%. This high autonomy means the company finances most of its assets through equity, a sign of strength. Cash flow represents 2.6% of revenue. Cash flow measures resources generated by operations, available for investment and debt repayment.
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
44.242%
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
2.639%
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
Solvency indicators evolution AIR LIQUIDE CO2 EUROPE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Debt ratio
0.0
0.0
0.0
0.0
3.394
0.0
0.0
0.01
0.0
Financial autonomy
39.845
49.59
36.942
44.113
45.801
39.328
43.602
44.439
44.242
Repayment capacity
0.0
0.0
0.0
0.0
0.084
0.0
0.0
0.001
0.0
Cash flow / Revenue
7.858%
16.309%
-0.777%
13.11%
12.154%
8.147%
9.837%
3.509%
2.639%
Sector positioning
Debt ratio
0.02024
2022
2023
2024
Q1: 0.0
Med: 0.0
Q3: 61.73
Excellent
In 2024, the debt ratio of AIR LIQUIDE CO2 EUROPE (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
44.24%2024
2022
2023
2024
Q1: 22.81%
Med: 48.32%
Q3: 73.68%
Average-15 pts over 3 years
In 2024, the financial autonomy of AIR LIQUIDE CO2 EUROPE (44.2%) 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: 0.02 years
Excellent-25 pts over 3 years
In 2024, the repayment capacity of AIR LIQUIDE CO2 EUROPE (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 95.74. 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 8.1x. 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
95.744
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
8.076
Liquidity indicators evolution AIR LIQUIDE CO2 EUROPE
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
35.674
40.702
43.201
43.993
59.29
70.03
85.824
107.318
95.744
Interest coverage
0.0
1.542
0.0
0.751
0.0
3.712
3.035
6.39
8.076
Sector positioning
Liquidity ratio
95.742024
2022
2023
2024
Q1: 117.72
Med: 221.8
Q3: 376.68
Watch
In 2024, the liquidity ratio of AIR LIQUIDE CO2 EUROPE (95.74) 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
8.08x2024
2022
2023
2024
Q1: 0.0x
Med: 0.03x
Q3: 6.71x
Excellent
In 2024, the interest coverage of AIR LIQUIDE CO2 EUROPE (8.1x) 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: 27 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 68 days. Excellent situation: suppliers finance 41 days of the operating cycle (retail model). Inventory turnover is 4 days (= Average inventory / Cost of goods x 360). Fast turnover, sign of good inventory management. Overall, WCR represents 32 days of revenue, i.e. 4.0 M€ to permanently finance. Over 2016-2024, WCR increased by +146%, requiring additional financing.
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
3 991 495 €
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
27 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
68 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
4 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
32 j
WCR and payment terms evolution AIR LIQUIDE CO2 EUROPE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
-8 755 975 €
-6 238 451 €
-8 618 178 €
-5 029 361 €
-3 639 721 €
-1 900 333 €
4 234 877 €
6 638 022 €
3 991 495 €
Inventory turnover (days)
0
2
0
3
2
3
3
4
4
Customer payment term (days)
26
28
41
26
30
55
22
47
27
Supplier payment term (days)
70
53
-54
41
51
186
75
77
68
Positioning of AIR LIQUIDE CO2 EUROPE in its sector
Comparison with sector Fabrication de gaz industriels
Valuation estimate
Based on 74 transactions of similar company sales
(all years),
the value of AIR LIQUIDE CO2 EUROPE is estimated at
2 284 167 €
(range 1 238 742€ - 6 131 234€).
With an EBITDA of 2 002 303€, the sector multiple of 0.6x is applied.
The price/revenue ratio is 0.11x
(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
74 tx
1238k€2284k€6131k€
2 284 167 €Range: 1 238 742€ - 6 131 234€
Section all-time
Aggregated at NAF section level
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
2 002 303 €×0.6x
Estimation1 251 491 €
379 144€ - 2 885 977€
Revenue Multiple30%
45 368 210 €×0.11x
Estimation4 983 437 €
3 252 116€ - 11 338 066€
Net Income Multiple20%
1 518 698 €×0.5x
Estimation816 955 €
367 679€ - 6 434 132€
How is this estimate calculated?
This estimate is based on the analysis of 74 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 (Fabrication de gaz industriels)
Compare AIR LIQUIDE CO2 EUROPE with other companies in the same sector:
Frequently asked questions about AIR LIQUIDE CO2 EUROPE
What is the revenue of AIR LIQUIDE CO2 EUROPE ?
The revenue of AIR LIQUIDE CO2 EUROPE in 2024 is 45.4 M€.
Is AIR LIQUIDE CO2 EUROPE profitable?
Yes, AIR LIQUIDE CO2 EUROPE generated a net profit of 1.5 M€ in 2024.
Where is the headquarters of AIR LIQUIDE CO2 EUROPE ?
The headquarters of AIR LIQUIDE CO2 EUROPE is located in PARIS (75007), in the department Paris.
Where to find the tax return of AIR LIQUIDE CO2 EUROPE ?
The tax return of AIR LIQUIDE CO2 EUROPE 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 AIR LIQUIDE CO2 EUROPE operate?
AIR LIQUIDE CO2 EUROPE operates in the sector Fabrication de gaz industriels (NAF code 20.11Z). 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