Employees: 12 (2023.0)Legal category: SA (autres)Size: GECreation date: 1991-01-01 (35 years)Status: ActiveBusiness sector: Fabrication de gaz industrielsLocation: KOUROU (97310), Guyane
AIR LIQUIDE SPATIAL GUYANE : revenue, balance sheet and financial ratios
AIR LIQUIDE SPATIAL GUYANE is a French company
founded 35 years ago,
specialized in the sector Fabrication de gaz industriels.
Based in KOUROU (97310),
this company of category GE
shows in 2024 a revenue of 28.5 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - AIR LIQUIDE SPATIAL GUYANE (SIREN 382288231)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
28 472 636 €
50 562 021 €
8 828 976 €
32 532 230 €
33 620 396 €
37 300 977 €
35 617 773 €
37 412 054 €
38 367 833 €
Net income
2 869 385 €
7 697 477 €
668 682 €
2 885 350 €
2 678 901 €
3 799 636 €
4 109 488 €
3 837 956 €
4 674 830 €
EBITDA
4 491 862 €
13 996 639 €
3 545 137 €
6 223 380 €
6 472 602 €
4 967 535 €
66 292 361 €
67 252 506 €
9 740 775 €
Net margin
10.1%
15.2%
7.6%
8.9%
8.0%
10.2%
11.5%
10.3%
12.2%
Revenue and income statement
In 2024, AIR LIQUIDE SPATIAL GUYANE achieves revenue of 28.5 M€. Activity remains stable over the period (CAGR: -3.7%). Significant drop of -44% vs 2023. After deducting consumption (18.9 M€), gross margin stands at 9.6 M€, i.e. a rate of 34%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches 4.5 M€, representing 15.8% of revenue. Warning negative scissor effect: despite revenue change (-44%), EBITDA varies by -68%, reducing margin by 11.9 pts. This reflects costs rising faster than revenue. This high EBITDA margin provides strong self-financing capacity and resilience to uncertainties. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 2.9 M€, i.e. 10.1% 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
28 472 636 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
9 612 970 €
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
4 491 862 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
3 710 769 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
2 869 385 €
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
15.8%
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 189%. 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 14%. Low autonomy: the company heavily depends on external financing (banks, suppliers). Debt repayment capacity (= Financial debt / Cash flow) indicates it would take 4.3 years of cash flow to repay all financial debt. This ratio remains within usual banking standards. Cash flow represents 8.9% 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
188.61%
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
14.458%
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
8.938%
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
4.271
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 SPATIAL GUYANE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Debt ratio
4.568
14.171
0.0
70.977
65.894
157.654
33.437
167.238
188.61
Financial autonomy
45.95
19.782
16.589
11.412
8.434
7.205
7.146
17.91
14.458
Repayment capacity
0.107
0.121
0.0
0.413
0.604
1.68
0.87
1.666
4.271
Cash flow / Revenue
15.097%
16.917%
3.613%
20.719%
11.011%
11.063%
15.328%
17.185%
8.938%
Sector positioning
Debt ratio
188.612024
2022
2023
2024
Q1: 0.0
Med: 0.0
Q3: 61.73
Watch+21 pts over 3 years
In 2024, the debt ratio of AIR LIQUIDE SPATIAL GUYANE (188.61) 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
14.46%2024
2022
2023
2024
Q1: 22.81%
Med: 48.32%
Q3: 73.68%
Watch
In 2024, the financial autonomy of AIR LIQUIDE SPATIAL GUYANE (14.5%) ranks in the bottom 25% of the sector. This ratio represents the share of equity in total financing. Low autonomy may limit investment capacity and increase vulnerability.
Repayment capacity
4.27 years2024
2022
2023
2024
Q1: 0.0 years
Med: 0.0 years
Q3: 0.02 years
Watch+9 pts over 3 years
In 2024, the repayment capacity of AIR LIQUIDE SPATIAL GUYANE (4.27) ranks in the top 25% of the sector. This ratio indicates the number of years needed to repay debt with cash flow. A long duration may signal heavy debt relative to repayment capacity.
Liquidity ratios
The liquidity ratio (= Current assets / Current liabilities) stands at 112.84. 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 6.3x. 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
112.842
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
6.259
Liquidity indicators evolution AIR LIQUIDE SPATIAL GUYANE
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
177.523
122.457
121.213
104.946
94.559
104.561
74.395
161.027
112.842
Interest coverage
0.94
0.0
0.251
0.0
0.512
2.136
34.961
2.491
6.259
Sector positioning
Liquidity ratio
112.842024
2022
2023
2024
Q1: 117.72
Med: 221.8
Q3: 376.68
Watch+5 pts over 3 years
In 2024, the liquidity ratio of AIR LIQUIDE SPATIAL GUYANE (112.84) 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
6.26x2024
2022
2023
2024
Q1: 0.0x
Med: 0.03x
Q3: 6.71x
Good
In 2024, the interest coverage of AIR LIQUIDE SPATIAL GUYANE (6.3x) ranks above the median of the sector. This ratio indicates how many times operating income covers interest expenses. This comfortable position offers an appreciable safety margin.
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: 67 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 89 days. Favorable situation: supplier credit is longer than customer credit by 22 days. Inventory turnover is 183 days (= Average inventory / Cost of goods x 360). This high level ties up cash and potentially creates obsolescence risk. Overall, WCR represents 107 days of revenue, i.e. 8.5 M€ to permanently finance. Notable WCR improvement over the period (-58%), 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
8 500 221 €
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
67 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
89 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
183 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
107 j
WCR and payment terms evolution AIR LIQUIDE SPATIAL GUYANE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
20 201 815 €
15 320 984 €
12 206 211 €
16 886 152 €
11 659 217 €
15 759 263 €
119 986 €
23 475 441 €
8 500 221 €
Inventory turnover (days)
0
86
85
95
111
164
515
103
183
Customer payment term (days)
78
78
88
119
94
209
568
107
67
Supplier payment term (days)
118
-129
-107
174
174
128
1161
86
89
Positioning of AIR LIQUIDE SPATIAL GUYANE 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 SPATIAL GUYANE is estimated at
2 650 737 €
(range 1 176 511€ - 7 803 115€).
With an EBITDA of 4 491 862€, 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
1176k€2650k€7803k€
2 650 737 €Range: 1 176 511€ - 7 803 115€
Section all-time
Aggregated at NAF section level
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
4 491 862 €×0.6x
Estimation2 807 529 €
850 553€ - 6 474 250€
Revenue Multiple30%
28 472 636 €×0.11x
Estimation3 127 555 €
2 040 996€ - 7 115 657€
Net Income Multiple20%
2 869 385 €×0.5x
Estimation1 543 532 €
694 682€ - 12 156 467€
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 SPATIAL GUYANE with other companies in the same sector:
Frequently asked questions about AIR LIQUIDE SPATIAL GUYANE
What is the revenue of AIR LIQUIDE SPATIAL GUYANE ?
The revenue of AIR LIQUIDE SPATIAL GUYANE in 2024 is 28.5 M€.
Is AIR LIQUIDE SPATIAL GUYANE profitable?
Yes, AIR LIQUIDE SPATIAL GUYANE generated a net profit of 2.9 M€ in 2024.
Where is the headquarters of AIR LIQUIDE SPATIAL GUYANE ?
The headquarters of AIR LIQUIDE SPATIAL GUYANE is located in KOUROU (97310), in the department Guyane.
Where to find the tax return of AIR LIQUIDE SPATIAL GUYANE ?
The tax return of AIR LIQUIDE SPATIAL GUYANE 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 SPATIAL GUYANE operate?
AIR LIQUIDE SPATIAL GUYANE 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