Employees: NN (None)Legal category: SCA (commandite par actions)Size: GECreation date: 1980-01-01 (46 years)Status: ActiveBusiness sector: Activités des sociétés holdingLocation: PARIS (75015), Paris
ERAMET HOLDING ALLIAGES : revenue, balance sheet and financial ratios
ERAMET HOLDING ALLIAGES is a French company
founded 46 years ago,
specialized in the sector Activités des sociétés holding.
Based in PARIS (75015),
this company of category GE
shows in 2024 a revenue of 179 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - ERAMET HOLDING ALLIAGES (SIREN 562013995)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
178 797 €
695 760 €
3 772 797 €
4 421 985 €
4 949 989 €
4 686 112 €
5 016 409 €
5 019 572 €
5 141 493 €
Net income
-3 955 236 €
-138 955 238 €
-246 082 195 €
-174 224 126 €
-506 400 897 €
1 614 328 €
-164 084 962 €
5 986 816 €
2 676 115 €
EBITDA
-158 287 €
-11 177 839 €
2 662 026 €
2 268 109 €
3 300 094 €
3 332 805 €
3 447 612 €
3 290 148 €
3 240 095 €
Net margin
-2212.1%
-19971.7%
-6522.5%
-3940.0%
-10230.3%
34.4%
-3271.0%
119.3%
52.0%
Revenue and income statement
In 2024, ERAMET HOLDING ALLIAGES achieves revenue of 179 k€. Revenue is declining over the period 2016-2024 (CAGR: -34.3%). Significant drop of -74% vs 2023. After deducting consumption (0 €), gross margin stands at 179 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 -158 k€, representing -88.5% of revenue. Positive scissor effect: EBITDA margin improves by +1518.0 pts, sign of improved operational efficiency. Negative EBITDA means operations do not cover current expenses: concerning situation. Net income is negative at -4.0 M€ (-2212.1% of revenue), which will impact equity.
Revenue (2024)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
178 797 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
178 797 €
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
-158 287 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
-160 721 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
-3 955 236 €
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
-88.5%
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 1%. 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 19%. Low autonomy: the company heavily depends on external financing (banks, suppliers).
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
0.777%
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
19.046%
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
-7329.825%
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
-0.009
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
36.282
31.17
8.962
7.524
3.55
98.22
-130.913
-100.897
0.777
Financial autonomy
71.304
73.518
91.621
92.087
93.634
48.523
-118.828
-317.598
19.046
Repayment capacity
26.778
-32.654
15.129
7.891
1.84
25.777
1490.354
-14.279
-0.009
Cash flow / Revenue
45.931%
-34.283%
37.339%
64.664%
37.407%
46.065%
4.485%
-3367.392%
-7329.825%
Sector positioning
Debt ratio
0.782024
2022
2023
2024
Q1: 0.01
Med: 8.77
Q3: 62.6
Good
In 2024, the debt ratio of ERAMET HOLDING ALLIAGES (0.78) 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
19.05%2024
2022
2023
2024
Q1: 15.71%
Med: 62.26%
Q3: 91.3%
Average
In 2024, the financial autonomy of ERAMET HOLDING ALLIAGES (19.1%) 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
-0.01 years2024
2022
2023
2024
Q1: 0.0 years
Med: 0.09 years
Q3: 3.07 years
Excellent-50 pts over 3 years
In 2024, the repayment capacity of ERAMET HOLDING ALLIAGES (-0.01) 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 3129.22. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months.
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
3129.219
Interest coverage (2024)
?
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
2016
2017
2018
2019
2020
2021
2022
2023
2024
Liquidity ratio
10857.321
2305.968
16825.458
24161.837
970.19
22340.977
110.484
785.567
3129.219
Interest coverage
4.553
12.474
5011.101
17.377
15472.995
7898.935
9577.573
-138.68
-10404.886
Sector positioning
Liquidity ratio
3129.222024
2022
2023
2024
Q1: 138.65
Med: 681.09
Q3: 3914.52
Good+44 pts over 3 years
In 2024, the liquidity ratio of ERAMET HOLDING ALLIAGES (3129.22) 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
-10404.89x2024
2022
2023
2024
Q1: -74.77x
Med: 0.0x
Q3: 0.0x
Average-50 pts over 3 years
In 2024, the interest coverage of ERAMET HOLDING ALLIAGES (-10404.9x) 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: 53 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 1033 days. Excellent situation: suppliers finance 980 days of the operating cycle (retail model). Overall, WCR represents 160692 days of revenue, i.e. 79.8 M€ to permanently finance.
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
79 809 182 €
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
53 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
1033 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
0 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
160692 j
WCR and payment terms evolution ERAMET HOLDING ALLIAGES
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
73 072 338 €
65 208 306 €
46 913 808 €
47 157 563 €
13 462 535 €
58 830 088 €
10 584 431 €
103 736 870 €
79 809 182 €
Inventory turnover (days)
0
0
0
0
0
0
0
0
0
Customer payment term (days)
51
61
88
52
64
69
3
20
53
Supplier payment term (days)
150
135
76
74
1
35
32
349
1033
Positioning of ERAMET HOLDING ALLIAGES in its sector
Comparison with sector Activités des sociétés holding
Valuation estimate
Based on 54 transactions of similar company sales
in 2024,
the value of ERAMET HOLDING ALLIAGES is estimated at
105 270 €
(range 65 491€ - 125 146€).
The price/revenue ratio is 0.59x
(in line with sector norms).
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
54 tx
65k€105k€125k€
105 270 €Range: 65 491€ - 125 146€
NAF 5 année 2024
Valuation method used
Revenue Multiple
178 797 €
×
0.59x
=105 271 €
Range: 65 492€ - 125 147€
Only this financial indicator is available for this company.
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 54 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 sociétés holding)
Compare ERAMET HOLDING ALLIAGES with other companies in the same sector:
Frequently asked questions about ERAMET HOLDING ALLIAGES
What is the revenue of ERAMET HOLDING ALLIAGES ?
The revenue of ERAMET HOLDING ALLIAGES in 2024 is 179 k€.
Is ERAMET HOLDING ALLIAGES profitable?
ERAMET HOLDING ALLIAGES recorded a net loss in 2024.
Where is the headquarters of ERAMET HOLDING ALLIAGES ?
The headquarters of ERAMET HOLDING ALLIAGES is located in PARIS (75015), in the department Paris.
Where to find the tax return of ERAMET HOLDING ALLIAGES ?
The tax return of ERAMET HOLDING ALLIAGES 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 ERAMET HOLDING ALLIAGES operate?
ERAMET HOLDING ALLIAGES operates in the sector Activités des sociétés holding (NAF code 64.20Z). 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