Employees: 21 (2023.0)Legal category: SCA (commandite par actions)Size: ETICreation date: 2004-07-09 (21 years)Status: ActiveBusiness sector: Activités des agences de travail temporaire Location: METZ (57070), Moselle
ENTHALPIA RHONE ALPES : revenue, balance sheet and financial ratios
ENTHALPIA RHONE ALPES is a French company
founded 21 years ago,
specialized in the sector Activités des agences de travail temporaire .
Based in METZ (57070),
this company of category ETI
shows in 2023 a revenue of 46.3 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - ENTHALPIA RHONE ALPES (SIREN 477808281)
Indicator
2023
2022
2020
2019
2018
2017
Revenue
46 326 440 €
45 064 915 €
30 972 240 €
38 420 062 €
37 470 989 €
31 938 324 €
Net income
1 811 630 €
1 819 524 €
1 096 081 €
1 312 713 €
1 887 705 €
1 824 469 €
EBITDA
2 509 600 €
2 652 615 €
1 351 706 €
2 146 528 €
1 949 446 €
1 822 012 €
Net margin
3.9%
4.0%
3.5%
3.4%
5.0%
5.7%
Revenue and income statement
In 2023, ENTHALPIA RHONE ALPES achieves revenue of 46.3 M€. Over the period 2017-2023, the company shows strong growth with a CAGR (compound annual growth rate) of +6.4%. Vs 2022: +3%. After deducting consumption (0 €), gross margin stands at 46.3 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 2.5 M€, representing 5.4% of revenue. The operating margin remains fragile, requiring cost vigilance. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 1.8 M€, i.e. 3.9% of revenue. This profit can be retained or distributed to shareholders.
Revenue (2023)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
46 326 440 €
Gross margin (2023)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
46 326 440 €
EBITDA (2023)
?
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
2 509 600 €
EBIT (2023)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
2 898 268 €
Net income (2023)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
1 811 630 €
EBITDA margin (2023)
?
EBITDA margin
Definition
Measures the company's operating profitability.
Formula
(EBE / CA) x 100
Interpretation
> 10% : Good profitability 5-10% : Average < 5% : Low
5.4%
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 2%. 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 41%. This high autonomy means the company finances most of its assets through equity, a sign of strength. Debt repayment capacity (= Financial debt / Cash flow) indicates it would take 0.1 years of cash flow to repay all financial debt. This short period demonstrates excellent debt sustainability. Cash flow represents 3.1% of revenue. Cash flow measures resources generated by operations, available for investment and debt repayment.
Debt ratio (2023)
?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low 50-100% : Moderate > 100% : High
1.587%
Financial autonomy (2023)
?
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
40.965%
Cash flow / Revenue (2023)
?
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
3.126%
Repayment capacity (2023)
?
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
0.085
Asset age ratio (2023)
?
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
2017
2018
2019
2020
2022
2023
Debt ratio
2.4
1.894
1.674
1.914
1.772
1.587
Financial autonomy
33.299
43.311
45.841
36.686
38.866
40.965
Repayment capacity
0.088
0.067
0.188
0.136
0.083
0.085
Cash flow / Revenue
4.34%
4.83%
1.697%
2.902%
3.294%
3.126%
Sector positioning
Debt ratio
1.592023
2020
2022
2023
Q1: 0.0
Med: 2.87
Q3: 33.82
Good+9 pts over 3 years
In 2023, the debt ratio of ENTHALPIA RHONE ALPES (1.59) ranks below the median of the sector. This ratio measures the weight of debt relative to equity. This controlled position reflects prudent management.
Financial autonomy
40.97%2023
2020
2022
2023
Q1: 12.66%
Med: 26.43%
Q3: 45.52%
Good+5 pts over 3 years
In 2023, the financial autonomy of ENTHALPIA RHONE ALPES (41.0%) 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
0.09 years2023
2020
2022
2023
Q1: -0.0 years
Med: 0.0 years
Q3: 0.36 years
Average
In 2023, the repayment capacity of ENTHALPIA RHONE ALPES (0.09) ranks above the median of the sector. This ratio indicates the number of years needed to repay debt with cash flow. A reduction effort could improve financial strength.
Liquidity ratios
The liquidity ratio (= Current assets / Current liabilities) stands at 168.96. 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 0.6x. Danger: operating income does not cover interest charges, unsustainable situation.
Liquidity ratio (2023)
?
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
168.955
Interest coverage (2023)
?
Interest coverage
Definition
Ability to cover interest charges with operating income.
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2017
2018
2019
2020
2022
2023
Liquidity ratio
150.495
177.766
185.089
157.856
163.051
168.955
Interest coverage
3.057
3.179
2.378
2.609
1.149
0.649
Sector positioning
Liquidity ratio
168.962023
2020
2022
2023
Q1: 113.05
Med: 142.47
Q3: 199.97
Good+15 pts over 3 years
In 2023, the liquidity ratio of ENTHALPIA RHONE ALPES (168.96) 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
0.65x2023
2020
2022
2023
Q1: -0.08x
Med: 0.0x
Q3: 2.21x
Good-18 pts over 3 years
In 2023, the interest coverage of ENTHALPIA RHONE ALPES (0.7x) 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: 53 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 72 days. Favorable situation: supplier credit is longer than customer credit by 19 days. WCR is negative (-0 days): operations structurally generate cash. Notable WCR improvement over the period (-105%), freeing up cash.
Operating WCR (2023)
?
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
-11 118 €
Customer credit (2023)
?
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
53 j
Supplier credit (2023)
?
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
72 j
Inventory turnover (2023)
?
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 (2023)
?
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
0 j
WCR and payment terms evolution ENTHALPIA RHONE ALPES
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2017
2018
2019
2020
2022
2023
Operating WCR
213 348 €
2 986 813 €
4 449 427 €
-1 477 686 €
210 453 €
-11 118 €
Inventory turnover (days)
0
0
0
0
0
0
Customer payment term (days)
68
60
50
56
53
53
Supplier payment term (days)
65
69
61
78
71
72
Positioning of ENTHALPIA RHONE ALPES in its sector
Comparison with sector Activités des agences de travail temporaire
Valuation estimate
Based on 135 transactions of similar company sales
(all years),
the value of ENTHALPIA RHONE ALPES is estimated at
4 283 552 €
(range 2 395 254€ - 9 650 654€).
With an EBITDA of 2 509 600€, the sector multiple of 2.0x is applied.
The price/revenue ratio is 0.08x
(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 value2023
135 transactions
2395k€4283k€9650k€
4 283 552 €Range: 2 395 254€ - 9 650 654€
NAF 5 all-time
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
2 509 600 €×2.0x
Estimation5 088 871 €
2 439 117€ - 11 988 180€
Revenue Multiple30%
46 326 440 €×0.08x
Estimation3 564 010 €
2 797 027€ - 6 371 494€
Net Income Multiple20%
1 811 630 €×1.8x
Estimation3 349 567 €
1 682 938€ - 8 725 581€
How is this estimate calculated?
This estimate is based on the analysis of 135 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 (Activités des agences de travail temporaire )
Compare ENTHALPIA RHONE ALPES with other companies in the same sector:
Frequently asked questions about ENTHALPIA RHONE ALPES
What is the revenue of ENTHALPIA RHONE ALPES ?
The revenue of ENTHALPIA RHONE ALPES in 2023 is 46.3 M€.
Is ENTHALPIA RHONE ALPES profitable?
Yes, ENTHALPIA RHONE ALPES generated a net profit of 1.8 M€ in 2023.
Where is the headquarters of ENTHALPIA RHONE ALPES ?
The headquarters of ENTHALPIA RHONE ALPES is located in METZ (57070), in the department Moselle.
Where to find the tax return of ENTHALPIA RHONE ALPES ?
The tax return of ENTHALPIA RHONE ALPES 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 ENTHALPIA RHONE ALPES operate?
ENTHALPIA RHONE ALPES operates in the sector Activités des agences de travail temporaire (NAF code 78.20Z). 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