Employees: NN (None)Legal category: SA (autres)Size: GECreation date: 2001-12-18 (24 years)Status: ActiveBusiness sector: Fabrication de gaz industrielsLocation: PARIS (75007), Paris
AIR LIQUIDE HYDROGENE : revenue, balance sheet and financial ratios
AIR LIQUIDE HYDROGENE is a French company
founded 24 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 147.3 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - AIR LIQUIDE HYDROGENE (SIREN 440325447)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
147 262 741 €
189 644 977 €
362 121 842 €
177 575 929 €
61 676 356 €
79 219 561 €
95 411 779 €
83 430 872 €
78 118 750 €
Net income
311 984 €
10 601 504 €
4 710 198 €
262 700 €
2 950 187 €
4 386 740 €
4 665 975 €
2 400 409 €
937 955 €
EBITDA
283 111 958 €
23 459 571 €
712 411 390 €
8 456 549 €
10 749 034 €
12 632 682 €
9 753 859 €
159 208 924 €
13 057 911 €
Net margin
0.2%
5.6%
1.3%
0.1%
4.8%
5.5%
4.9%
2.9%
1.2%
Revenue and income statement
In 2024, AIR LIQUIDE HYDROGENE achieves revenue of 147.3 M€. Over the period 2016-2024, the company shows strong growth with a CAGR (compound annual growth rate) of +8.2%. Significant drop of -22% vs 2023. After deducting consumption (-101.9 M€), gross margin stands at 249.2 M€, i.e. a rate of 169%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches 283.1 M€, representing 192.2% of revenue. Positive scissor effect: EBITDA margin improves by +179.9 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 312 k€, i.e. 0.2% 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
147 262 741 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
249 179 573 €
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
283 111 958 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
5 695 126 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
311 984 €
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
192.2%
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 167%. Critical situation: debt significantly exceeds equity, severely limiting borrowing capacity and exposing the company to default risk. Financial autonomy (= Equity / Total assets x 100) reaches 25%. 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
166.585%
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
24.592%
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
-6.836%
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
-10.724
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 HYDROGENE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Debt ratio
103.718
54.104
62.132
60.486
59.457
62.164
63.651
215.472
166.585
Financial autonomy
42.889
60.319
48.418
49.711
47.23
35.391
34.933
20.047
24.592
Repayment capacity
74.283
-3.938
3.366
2.766
3.794
4.496
-7.75
7.771
-10.724
Cash flow / Revenue
1.002%
-10.809%
11.061%
16.294%
15.236%
4.449%
-1.359%
9.796%
-6.836%
Sector positioning
Debt ratio
166.592024
2022
2023
2024
Q1: 0.0
Med: 0.0
Q3: 61.73
Watch+14 pts over 3 years
In 2024, the debt ratio of AIR LIQUIDE HYDROGENE (166.59) ranks in the top 25% of the sector. This ratio measures the weight of debt relative to equity. A high ratio may indicate excessive dependence on external financing.
Financial autonomy
24.59%2024
2022
2023
2024
Q1: 22.81%
Med: 48.32%
Q3: 73.68%
Average-27 pts over 3 years
In 2024, the financial autonomy of AIR LIQUIDE HYDROGENE (24.6%) 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
-10.72 years2024
2022
2023
2024
Q1: 0.0 years
Med: 0.0 years
Q3: 0.02 years
Excellent+6 pts over 3 years
In 2024, the repayment capacity of AIR LIQUIDE HYDROGENE (-10.72) 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 54.47. 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
54.465
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
-10.587
Liquidity indicators evolution AIR LIQUIDE HYDROGENE
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
245.071
118.875
121.694
158.146
146.354
119.71
126.008
124.011
54.465
Interest coverage
5.682
0.0
0.0
0.0
14.576
8.142
0.099
3.294
-10.587
Sector positioning
Liquidity ratio
54.472024
2022
2023
2024
Q1: 117.72
Med: 221.8
Q3: 376.68
Watch-32 pts over 3 years
In 2024, the liquidity ratio of AIR LIQUIDE HYDROGENE (54.47) 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
-10.59x2024
2022
2023
2024
Q1: 0.0x
Med: 0.03x
Q3: 6.71x
Watch-27 pts over 3 years
In 2024, the interest coverage of AIR LIQUIDE HYDROGENE (-10.6x) ranks in the bottom 25% of the sector. This ratio indicates how many times operating income covers interest expenses. Low coverage may indicate fragility to rate or income variations.
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: 34 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: -202 days. The gap of 236 days means the company finances its customers for over a month before being paid relative to supplier payments. This weighs on cash flow. Inventory turnover is 39 days (= Average inventory / Cost of goods x 360). Fast turnover, sign of good inventory management. Overall, WCR represents 41 days of revenue, i.e. 16.9 M€ to permanently finance. Over 2016-2024, WCR increased by +243%, 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
16 904 290 €
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
34 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
-202 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
39 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 AIR LIQUIDE HYDROGENE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
-11 798 275 €
-27 873 420 €
-15 825 952 €
-6 932 504 €
494 028 €
32 958 092 €
40 836 480 €
47 511 756 €
16 904 290 €
Inventory turnover (days)
25
25
23
31
68
20
0
24
39
Customer payment term (days)
85
38
41
55
81
88
45
56
34
Supplier payment term (days)
68
-53
74
90
137
112
-54
95
-202
Positioning of AIR LIQUIDE HYDROGENE 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 HYDROGENE is estimated at
93 362 487 €
(range 29 986 176€ - 215 333 895€).
With an EBITDA of 283 111 958€, 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
29986k€93362k€215333k€
93 362 487 €Range: 29 986 176€ - 215 333 895€
Section all-time
Aggregated at NAF section level
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
283 111 958 €×0.6x
Estimation176 952 265 €
53 608 424€ - 408 057 443€
Revenue Multiple30%
147 262 741 €×0.11x
Estimation16 175 964 €
10 556 193€ - 36 802 744€
Net Income Multiple20%
311 984 €×0.5x
Estimation167 826 €
75 532€ - 1 321 755€
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 HYDROGENE with other companies in the same sector:
Frequently asked questions about AIR LIQUIDE HYDROGENE
What is the revenue of AIR LIQUIDE HYDROGENE ?
The revenue of AIR LIQUIDE HYDROGENE in 2024 is 147.3 M€.
Is AIR LIQUIDE HYDROGENE profitable?
Yes, AIR LIQUIDE HYDROGENE generated a net profit of 312 k€ in 2024.
Where is the headquarters of AIR LIQUIDE HYDROGENE ?
The headquarters of AIR LIQUIDE HYDROGENE is located in PARIS (75007), in the department Paris.
Where to find the tax return of AIR LIQUIDE HYDROGENE ?
The tax return of AIR LIQUIDE HYDROGENE 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 HYDROGENE operate?
AIR LIQUIDE HYDROGENE 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