Employees: 12 (2023.0)Legal category: SA (autres)Size: GECreation date: 1972-01-01 (54 years)Status: ActiveBusiness sector: Fabrication de gaz industrielsLocation: LE PORT (97420), La Reunion
AIR LIQUIDE REUNION : revenue, balance sheet and financial ratios
AIR LIQUIDE REUNION is a French company
founded 54 years ago,
specialized in the sector Fabrication de gaz industriels.
Based in LE PORT (97420),
this company of category GE
shows in 2024 a revenue of 9.4 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - AIR LIQUIDE REUNION (SIREN 310865597)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
9 409 064 €
11 002 214 €
10 083 955 €
9 630 088 €
9 175 477 €
8 886 952 €
7 459 485 €
7 633 719 €
9 875 399 €
Net income
801 288 €
1 133 097 €
1 101 420 €
1 374 249 €
1 302 530 €
1 447 668 €
1 063 939 €
1 137 067 €
2 008 565 €
EBITDA
2 423 146 €
2 481 494 €
2 710 560 €
3 095 627 €
2 921 425 €
4 296 417 €
2 191 700 €
5 659 166 €
5 984 149 €
Net margin
8.5%
10.3%
10.9%
14.3%
14.2%
16.3%
14.3%
14.9%
20.3%
Revenue and income statement
In 2024, AIR LIQUIDE REUNION achieves revenue of 9.4 M€. Activity remains stable over the period (CAGR: -0.6%). Significant drop of -14% vs 2023. After deducting consumption (2.2 M€), gross margin stands at 7.2 M€, i.e. a rate of 77%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches 2.4 M€, representing 25.8% of revenue. Positive scissor effect: EBITDA margin improves by +3.2 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 801 k€, i.e. 8.5% 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
9 409 064 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
7 239 998 €
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
2 423 146 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
575 957 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
801 288 €
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
25.7%
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 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 67%. This high autonomy means the company finances most of its assets through equity, a sign of strength. Cash flow represents 12.9% 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
0.0%
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
67.399%
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
12.868%
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
2022
2023
2024
Debt ratio
0.0
0.0
62.635
0.0
0.0
0.0
0.0
0.0
0.0
Financial autonomy
46.442
37.879
33.519
50.425
57.874
60.54
60.356
64.874
67.399
Repayment capacity
0.0
0.0
1.764
0.0
0.0
0.0
0.0
0.0
0.0
Cash flow / Revenue
23.079%
19.614%
14.792%
-3.128%
14.546%
15.535%
12.658%
10.863%
12.868%
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 REUNION (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
67.4%2024
2022
2023
2024
Q1: 22.81%
Med: 48.32%
Q3: 73.68%
Good-5 pts over 3 years
In 2024, the financial autonomy of AIR LIQUIDE REUNION (67.4%) ranks above the median of the sector. This ratio represents the share of equity in total financing. This comfortable position offers an appreciable safety margin.
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 REUNION (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 237.26. 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 0.0x. Danger: operating income does not cover interest charges, unsustainable situation.
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
237.26
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
0.001
Liquidity indicators evolution AIR LIQUIDE REUNION
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
109.142
89.229
125.328
109.806
133.723
144.734
161.079
189.646
237.26
Interest coverage
0.043
0.057
0.217
0.058
0.012
0.021
0.013
0.0
0.001
Sector positioning
Liquidity ratio
237.262024
2022
2023
2024
Q1: 117.72
Med: 221.8
Q3: 376.68
Good
In 2024, the liquidity ratio of AIR LIQUIDE REUNION (237.26) ranks above the median of the sector. This ratio measures the ability to cover short-term debt with current assets. This comfortable position offers an appreciable safety margin.
Interest coverage
0.0x2024
2022
2023
2024
Q1: 0.0x
Med: 0.03x
Q3: 6.71x
Average-24 pts over 3 years
In 2024, the interest coverage of AIR LIQUIDE REUNION (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: 82 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 127 days. Excellent situation: suppliers finance 45 days of the operating cycle (retail model). Inventory turnover is 66 days (= Average inventory / Cost of goods x 360). Overall, WCR represents 290 days of revenue, i.e. 7.6 M€ to permanently finance. Over 2016-2024, WCR increased by +567%, 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
7 579 189 €
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
82 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
127 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
66 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
290 j
WCR and payment terms evolution AIR LIQUIDE REUNION
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
1 136 856 €
228 019 €
2 163 922 €
1 595 208 €
2 636 940 €
3 456 720 €
5 128 700 €
6 345 527 €
7 579 189 €
Inventory turnover (days)
47
61
61
56
73
77
75
59
66
Customer payment term (days)
55
60
88
65
59
61
66
77
82
Supplier payment term (days)
237
0
119
141
85
100
119
107
127
Positioning of AIR LIQUIDE REUNION 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 REUNION is estimated at
1 153 531 €
(range 470 555€ - 3 130 655€).
With an EBITDA of 2 423 146€, 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
470k€1153k€3130k€
1 153 531 €Range: 470 555€ - 3 130 655€
Section all-time
Aggregated at NAF section level
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
2 423 146 €×0.6x
Estimation1 514 529 €
458 833€ - 3 492 550€
Revenue Multiple30%
9 409 064 €×0.11x
Estimation1 033 532 €
674 467€ - 2 351 439€
Net Income Multiple20%
801 288 €×0.5x
Estimation431 038 €
193 993€ - 3 394 745€
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 REUNION with other companies in the same sector:
Frequently asked questions about AIR LIQUIDE REUNION
What is the revenue of AIR LIQUIDE REUNION ?
The revenue of AIR LIQUIDE REUNION in 2024 is 9.4 M€.
Is AIR LIQUIDE REUNION profitable?
Yes, AIR LIQUIDE REUNION generated a net profit of 801 k€ in 2024.
Where is the headquarters of AIR LIQUIDE REUNION ?
The headquarters of AIR LIQUIDE REUNION is located in LE PORT (97420), in the department La Reunion.
Where to find the tax return of AIR LIQUIDE REUNION ?
The tax return of AIR LIQUIDE REUNION 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 REUNION operate?
AIR LIQUIDE REUNION 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