Employees: NN (None)Legal category: SCA (commandite par actions)Size: GECreation date: 2012-04-02 (14 years)Status: ActiveBusiness sector: Services auxiliaires des transports par eauLocation: MARSEILLE (13002), Bouches-du-Rhone
CMA TERMINALS : revenue, balance sheet and financial ratios
CMA TERMINALS is a French company
founded 14 years ago,
specialized in the sector Services auxiliaires des transports par eau.
Based in MARSEILLE (13002),
this company of category GE
shows in 2025 a revenue of 8.1 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - CMA TERMINALS (SIREN 750708315)
Indicator
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
8 132 193 €
5 341 569 €
1 231 138 €
2 174 431 €
704 441 €
760 903 €
953 149 €
2 503 366 €
296 483 €
2 288 184 €
Net income
-14 776 285 €
-73 269 273 €
-30 516 748 €
-160 227 661 €
-26 922 318 €
60 672 907 €
-12 368 932 €
-691 527 €
5 164 495 €
16 738 932 €
EBITDA
-12 205 511 €
-5 297 711 €
-10 876 909 €
-7 517 121 €
-7 020 524 €
-5 211 302 €
-8 094 242 €
-3 257 564 €
-3 127 254 €
-1 697 925 €
Net margin
-181.7%
-1371.7%
-2478.7%
-7368.7%
-3821.8%
7973.8%
-1297.7%
-27.6%
1741.9%
731.5%
Revenue and income statement
In 2025, CMA TERMINALS achieves revenue of 8.1 M€. Over the period 2016-2025, the company shows strong growth with a CAGR (compound annual growth rate) of +15.1%. Vs 2024, growth of +52% (5.3 M€ -> 8.1 M€). After deducting consumption (0 €), gross margin stands at 8.1 M€, i.e. a rate of 100%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches -12.2 M€, representing -150.1% of revenue. Warning negative scissor effect: despite revenue change (+52%), EBITDA varies by -130%, reducing margin by 50.9 pts. This reflects costs rising faster than revenue. Negative EBITDA means operations do not cover current expenses: concerning situation. Net income is negative at -14.8 M€ (-181.7% of revenue), which will impact equity.
Revenue (2025)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
8 132 193 €
Gross margin (2025)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
8 132 193 €
EBITDA (2025)
?
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
-12 205 511 €
EBIT (2025)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
-12 153 281 €
Net income (2025)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
-14 776 285 €
EBITDA margin (2025)
?
EBITDA margin
Definition
Measures the company's operating profitability.
Formula
(EBE / CA) x 100
Interpretation
> 10% : Good profitability 5-10% : Average < 5% : Low
-150.1%
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 3%. 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 66%. This high autonomy means the company finances most of its assets through equity, a sign of strength.
Debt ratio (2025)
?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low 50-100% : Moderate > 100% : High
2.535%
Financial autonomy (2025)
?
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
66.08%
Cash flow / Revenue (2025)
?
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
-181.701%
Repayment capacity (2025)
?
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
-3.955
Solvency indicators evolution CMA TERMINALS
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
2025
Debt ratio
0.0
148.02
154.812
130.284
52.266
73.587
-72.156
4.928
4.946
2.535
Financial autonomy
30.777
22.876
22.347
24.741
48.119
33.081
-3.939
62.734
57.943
66.08
Repayment capacity
0.0
25.077
13.486
-14.011
-13.669
-47.233
-0.423
-5.226
-0.267
-3.955
Cash flow / Revenue
98.785%
747.211%
168.933%
-431.902%
-527.374%
-172.557%
-6451.652%
-1183.231%
-5110.546%
-181.701%
Sector positioning
Debt ratio
2.542025
2023
2024
2025
Q1: 0.0
Med: 1.41
Q3: 15.66
Average
In 2025, the debt ratio of CMA TERMINALS (2.54) ranks above the median of the sector. This ratio measures the weight of debt relative to equity. A reduction effort could improve financial strength.
Financial autonomy
66.08%2025
2023
2024
2025
Q1: 30.7%
Med: 45.69%
Q3: 67.92%
Good
In 2025, the financial autonomy of CMA TERMINALS (66.1%) 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
-3.96 years2025
2023
2024
2025
Q1: 0.0 years
Med: 0.01 years
Q3: 0.74 years
Excellent-22 pts over 3 years
In 2025, the repayment capacity of CMA TERMINALS (-3.96) 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 5.47. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months.
Liquidity ratio (2025)
?
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
5.469
Interest coverage (2025)
?
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
-2232.6
Liquidity indicators evolution CMA TERMINALS
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
2025
Liquidity ratio
3.457
2.037
7.093
4.424
163.738
84.585
1.214
4.869
5.309
5.469
Interest coverage
-1235.188
-918.048
-767.903
-405.872
-643.809
-893.555
-4847.898
-2620.003
-5723.393
-2232.6
Sector positioning
Liquidity ratio
5.472025
2023
2024
2025
Q1: 139.89
Med: 201.57
Q3: 296.0
Watch
In 2025, the liquidity ratio of CMA TERMINALS (5.47) 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
-2232.6x2025
2023
2024
2025
Q1: 0.0x
Med: 0.0x
Q3: 0.01x
Watch-16 pts over 3 years
In 2025, the interest coverage of CMA TERMINALS (-2232.6x) 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: 0 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 117 days. Excellent situation: suppliers finance 117 days of the operating cycle (retail model). WCR is negative (-45430 days): operations structurally generate cash. Notable WCR improvement over the period (-1796%), freeing up cash.
Operating WCR (2025)
?
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
-1 026 240 388 €
Customer credit (2025)
?
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
0 j
Supplier credit (2025)
?
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
117 j
Inventory turnover (2025)
?
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 (2025)
?
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
-45430 j
WCR and payment terms evolution CMA TERMINALS
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
2025
Operating WCR
-54 131 638 €
-65 337 631 €
-63 939 748 €
-70 604 750 €
32 808 479 €
-15 549 640 €
-2 075 835 579 €
-783 583 425 €
-933 187 702 €
-1 026 240 388 €
Inventory turnover (days)
0
0
0
0
0
0
0
0
0
0
Customer payment term (days)
0
0
309
0
0
0
0
0
0
0
Supplier payment term (days)
37
2
20
3
24
30
21
13
27
117
Positioning of CMA TERMINALS in its sector
Comparison with sector Services auxiliaires des transports par eau
Valuation estimate
Based on 205 transactions of similar company sales
(all years),
the value of CMA TERMINALS is estimated at
1 217 636 €
(range 781 317€ - 3 795 062€).
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 value2025
205 transactions
781k€1217k€3795k€
1 217 636 €Range: 781 317€ - 3 795 062€
NAF 4 all-time
Aggregated at NAF sub-class level
Valuation method used
Revenue Multiple
8 132 193 €
×
0.15x
=1 217 636 €
Range: 781 317€ - 3 795 062€
Only this financial indicator is available for this company.
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 par eau)
Compare CMA TERMINALS with other companies in the same sector:
The headquarters of CMA TERMINALS is located in MARSEILLE (13002), in the department Bouches-du-Rhone.
Where to find the tax return of CMA TERMINALS ?
The tax return of CMA TERMINALS 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 CMA TERMINALS operate?
CMA TERMINALS operates in the sector Services auxiliaires des transports par eau (NAF code 52.22Z). 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