Employees: NN (None)Legal category: Société à responsabilité limitée (sans autre indication)Size: PMECreation date: 2011-01-24 (15 years)Status: ActiveBusiness sector: Promotion immobilière de logementsLocation: MONTPELLIER (34070), Herault
EHRHARD LOGEMENTS : revenue, balance sheet and financial ratios
EHRHARD LOGEMENTS is a French company
founded 15 years ago,
specialized in the sector Promotion immobilière de logements.
Based in MONTPELLIER (34070),
this company of category PME
shows in 2018 a revenue of 5 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - EHRHARD LOGEMENTS (SIREN 530264316)
Indicator
2018
2017
2016
2015
Revenue
4 553 €
16 055 €
14 670 €
15 661 €
Net income
-12 661 €
-4 624 €
537 €
7 263 €
EBITDA
-4 859 €
-2 391 €
2 224 €
10 937 €
Net margin
-278.1%
-28.8%
3.7%
46.4%
Revenue and income statement
In 2018, EHRHARD LOGEMENTS achieves revenue of 5 k€. Revenue is declining over the period 2015-2018 (CAGR: -33.8%). Significant drop of -72% vs 2017. After deducting consumption (0 €), gross margin stands at 5 k€, i.e. a rate of 100%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches -5 k€, representing -106.7% of revenue. Warning negative scissor effect: despite revenue change (-72%), EBITDA varies by -103%, reducing margin by 91.8 pts. This reflects costs rising faster than revenue. Negative EBITDA means operations do not cover current expenses: concerning situation. Net income is negative at -13 k€ (-278.1% of revenue), which will impact equity.
Revenue (2018)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
4 553 €
Gross margin (2018)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
4 553 €
EBITDA (2018)
?
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
-4 859 €
EBIT (2018)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
-5 155 €
Net income (2018)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
-12 661 €
EBITDA margin (2018)
?
EBITDA margin
Definition
Measures the company's operating profitability.
Formula
(EBE / CA) x 100
Interpretation
> 10% : Good profitability 5-10% : Average < 5% : Low
-106.7%
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 -789%. 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 -14%. Low autonomy: the company heavily depends on external financing (banks, suppliers).
Debt ratio (2018)
?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low 50-100% : Moderate > 100% : High
-789.263%
Financial autonomy (2018)
?
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
-14.267%
Cash flow / Revenue (2018)
?
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
-278.08%
Repayment capacity (2018)
?
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
-21.941
Solvency indicators evolution EHRHARD LOGEMENTS
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2015
2016
2017
2018
Debt ratio
-2532.569
-2603.953
-1212.899
-789.263
Financial autonomy
-4.095
-3.969
-8.927
-14.267
Repayment capacity
64.334
868.566
-39.876
-21.941
Cash flow / Revenue
46.376%
3.661%
-42.697%
-278.08%
Sector positioning
Debt ratio
-789.262018
2016
2017
2018
Q1: 0.0
Med: 6.74
Q3: 142.11
Excellent
In 2018, the debt ratio of EHRHARD LOGEMENTS (-789.26) 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
-14.27%2018
2016
2017
2018
Q1: 0.29%
Med: 20.62%
Q3: 62.53%
Average
In 2018, the financial autonomy of EHRHARD LOGEMENTS (-14.3%) 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
-21.94 years2018
2016
2017
2018
Q1: -2.36 years
Med: 0.0 years
Q3: 1.78 years
Excellent-50 pts over 3 years
In 2018, the repayment capacity of EHRHARD LOGEMENTS (-21.94) 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 6002.68. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months.
Liquidity ratio (2018)
?
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
6002.676
Interest coverage (2018)
?
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
-154.003
Liquidity indicators evolution EHRHARD LOGEMENTS
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2015
2016
2017
2018
Liquidity ratio
25644.052
16439.053
15264.087
6002.676
Interest coverage
108.028
495.818
-504.182
-154.003
Sector positioning
Liquidity ratio
6002.682018
2016
2017
2018
Q1: 133.34
Med: 312.14
Q3: 897.64
Excellent
In 2018, the liquidity ratio of EHRHARD LOGEMENTS (6002.68) ranks in the top 25% of the sector. This ratio measures the ability to cover short-term debt with current assets. A ratio above 1 ensures comfortable coverage of short-term maturities.
Interest coverage
-154.0x2018
2016
2017
2018
Q1: -3.14x
Med: 0.0x
Q3: 1.89x
Average-50 pts over 3 years
In 2018, the interest coverage of EHRHARD LOGEMENTS (-154.0x) 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: 161 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 71 days. The gap of 90 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 19265 days (= Average inventory / Cost of goods x 360). This high level ties up cash and potentially creates obsolescence risk. Overall, WCR represents 19277 days of revenue, i.e. 244 k€ to permanently finance.
Operating WCR (2018)
?
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
243 803 €
Customer credit (2018)
?
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
161 j
Supplier credit (2018)
?
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
71 j
Inventory turnover (2018)
?
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
19265 j
WCR in days of revenue (2018)
?
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
19277 j
WCR and payment terms evolution EHRHARD LOGEMENTS
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2015
2016
2017
2018
Operating WCR
245 542 €
243 931 €
242 919 €
243 803 €
Inventory turnover (days)
5601
5979
5463
19265
Customer payment term (days)
6
2
0
161
Supplier payment term (days)
144
62
16
71
Positioning of EHRHARD LOGEMENTS in its sector
Comparison with sector Promotion immobilière de logements
Valuation estimate
Based on 80 transactions of similar company sales
(all years),
the value of EHRHARD LOGEMENTS is estimated at
1 273 €
(range 458€ - 3 132€).
The price/revenue ratio is 0.28x
(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 value2018
80 tx
0k€1k€3k€
1 273 €Range: 458€ - 3 132€
NAF 5 all-time
Valuation method used
Revenue Multiple
4 553 €
×
0.28x
=1 274 €
Range: 458€ - 3 133€
Only this financial indicator is available for this company.
How is this estimate calculated?
This estimate is based on the analysis of 80 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 (Promotion immobilière de logements)
Compare EHRHARD LOGEMENTS with other companies in the same sector:
Frequently asked questions about EHRHARD LOGEMENTS
What is the revenue of EHRHARD LOGEMENTS ?
The revenue of EHRHARD LOGEMENTS in 2018 is 5 k€.
Is EHRHARD LOGEMENTS profitable?
EHRHARD LOGEMENTS recorded a net loss in 2018.
Where is the headquarters of EHRHARD LOGEMENTS ?
The headquarters of EHRHARD LOGEMENTS is located in MONTPELLIER (34070), in the department Herault.
Where to find the tax return of EHRHARD LOGEMENTS ?
The tax return of EHRHARD LOGEMENTS 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 EHRHARD LOGEMENTS operate?
EHRHARD LOGEMENTS operates in the sector Promotion immobilière de logements (NAF code 41.10A). 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