Employees: 12 (2023.0)Legal category: Société à responsabilité limitée (sans autre indication)Size: PMECreation date: 2012-09-21 (13 years)Status: ActiveBusiness sector: Ingénierie, études techniquesLocation: CASTELNAU-LE-LEZ (34170), Herault
ERBA DIAGNOSTICS FRANCE : revenue, balance sheet and financial ratios
ERBA DIAGNOSTICS FRANCE is a French company
founded 13 years ago,
specialized in the sector Ingénierie, études techniques.
Based in CASTELNAU-LE-LEZ (34170),
this company of category PME
shows in 2022 a revenue of 3.0 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - ERBA DIAGNOSTICS FRANCE (SIREN 788976900)
Indicator
2022
2021
2020
2019
2018
2017
2016
Revenue
3 007 155 €
2 880 473 €
2 600 181 €
2 318 772 €
2 419 206 €
1 518 535 €
1 800 554 €
Net income
747 176 €
965 341 €
506 711 €
674 671 €
832 694 €
185 363 €
11 156 €
EBITDA
69 151 €
364 229 €
-27 519 €
13 447 €
236 752 €
-387 016 €
-256 131 €
Net margin
24.8%
33.5%
19.5%
29.1%
34.4%
12.2%
0.6%
Revenue and income statement
In 2022, ERBA DIAGNOSTICS FRANCE achieves revenue of 3.0 M€. Over the period 2016-2022, the company shows strong growth with a CAGR (compound annual growth rate) of +8.9%. Vs 2021: +4%. After deducting consumption (409 k€), gross margin stands at 2.6 M€, i.e. a rate of 86%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches 69 k€, representing 2.3% of revenue. Warning negative scissor effect: despite revenue change (+4%), EBITDA varies by -81%, reducing margin by 10.3 pts. This reflects costs rising faster than revenue. The operating margin remains fragile, requiring cost vigilance. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 747 k€, i.e. 24.8% of revenue. This profit can be retained or distributed to shareholders.
Revenue (2022)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
3 007 155 €
Gross margin (2022)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
2 598 515 €
EBITDA (2022)
?
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
69 151 €
EBIT (2022)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
-13 615 €
Net income (2022)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
747 176 €
EBITDA margin (2022)
?
EBITDA margin
Definition
Measures the company's operating profitability.
Formula
(EBE / CA) x 100
Interpretation
> 10% : Good profitability 5-10% : Average < 5% : Low
2.3%
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 9%. 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 85%. 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 0.5 years of cash flow to repay all financial debt. This short period demonstrates excellent debt sustainability. Cash flow represents 27.6% of revenue. Cash flow measures resources generated by operations, available for investment and debt repayment. This high level provides strong self-financing capacity.
Debt ratio (2022)
?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low 50-100% : Moderate > 100% : High
8.849%
Financial autonomy (2022)
?
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
85.247%
Cash flow / Revenue (2022)
?
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
27.601%
Repayment capacity (2022)
?
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
0.528
Asset age ratio (2022)
?
Asset age ratio
Definition
Measures the degree of wear of tangible assets.
Formula
Accumulated depreciation / Gross fixed assets x 100
Solvency indicators evolution ERBA DIAGNOSTICS FRANCE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
Debt ratio
0.0
0.036
24.606
58.607
38.32
23.386
8.849
Financial autonomy
71.486
75.084
72.732
55.959
67.421
76.073
85.247
Repayment capacity
0.0
0.0
0.327
1.997
2.084
0.937
0.528
Cash flow / Revenue
5.126%
9.101%
34.864%
29.595%
22.904%
36.434%
27.601%
Sector positioning
Debt ratio
8.852022
2020
2021
2022
Q1: 0.0
Med: 10.44
Q3: 59.96
Good-15 pts over 3 years
In 2022, the debt ratio of ERBA DIAGNOSTICS FRANCE (8.85) 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
85.25%2022
2020
2021
2022
Q1: 11.0%
Med: 36.04%
Q3: 59.83%
Excellent
In 2022, the financial autonomy of ERBA DIAGNOSTICS FRANCE (85.2%) ranks in the top 25% of the sector. This ratio represents the share of equity in total financing. High autonomy reflects financial independence and ability to absorb shocks.
Repayment capacity
0.53 years2022
2020
2021
2022
Q1: 0.0 years
Med: 0.01 years
Q3: 1.24 years
Average-14 pts over 3 years
In 2022, the repayment capacity of ERBA DIAGNOSTICS FRANCE (0.53) 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 961.48. 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 12.7x. Operating income very largely covers interest expenses: high safety margin.
Liquidity ratio (2022)
?
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
961.484
Interest coverage (2022)
?
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
12.682
Liquidity indicators evolution ERBA DIAGNOSTICS FRANCE
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2018
2019
2020
2021
2022
Liquidity ratio
325.698
378.537
508.495
380.462
908.051
1091.456
961.484
Interest coverage
-1.717
-0.137
0.33
10.463
-125.012
2.665
12.682
Sector positioning
Liquidity ratio
961.482022
2020
2021
2022
Q1: 148.17
Med: 225.82
Q3: 385.26
Excellent
In 2022, the liquidity ratio of ERBA DIAGNOSTICS FRANCE (961.48) 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
12.68x2022
2020
2021
2022
Q1: 0.0x
Med: 0.0x
Q3: 1.47x
Excellent+50 pts over 3 years
In 2022, the interest coverage of ERBA DIAGNOSTICS FRANCE (12.7x) ranks in the top 25% of the sector. This ratio indicates how many times operating income covers interest expenses. High coverage means financial charges weigh little on profitability.
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: 114 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 83 days. The gap of 31 days means the company finances its customers for over a month before being paid relative to supplier payments. This weighs on cash flow. Overall, WCR represents 431 days of revenue, i.e. 3.6 M€ to permanently finance. Over 2016-2022, WCR increased by +231%, requiring additional financing.
Operating WCR (2022)
?
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
3 596 768 €
Customer credit (2022)
?
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
114 j
Supplier credit (2022)
?
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
83 j
Inventory turnover (2022)
?
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 (2022)
?
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
431 j
WCR and payment terms evolution ERBA DIAGNOSTICS FRANCE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
Operating WCR
1 085 374 €
1 237 090 €
1 819 751 €
2 541 003 €
2 745 817 €
3 295 722 €
3 596 768 €
Inventory turnover (days)
50
15
3
1
0
0
0
Customer payment term (days)
2
2
26
34
49
87
114
Supplier payment term (days)
87
85
27
133
52
90
83
Positioning of ERBA DIAGNOSTICS FRANCE in its sector
Comparison with sector Ingénierie, études techniques
Valuation estimate
Based on 63 transactions of similar company sales
in 2022,
the value of ERBA DIAGNOSTICS FRANCE is estimated at
268 415 €
(range 127 750€ - 534 522€).
With an EBITDA of 69 151€, the sector multiple of 0.9x is applied.
The price/revenue ratio is 0.16x
(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 value2022
63 tx
127k€268k€534k€
268 415 €Range: 127 750€ - 534 522€
NAF 5 année 2022
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
69 151 €×0.9x
Estimation65 678 €
26 875€ - 75 448€
Revenue Multiple30%
3 007 155 €×0.16x
Estimation492 421 €
240 775€ - 858 355€
Net Income Multiple20%
747 176 €×0.6x
Estimation439 252 €
210 404€ - 1 196 460€
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 63 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 (Ingénierie, études techniques)
Compare ERBA DIAGNOSTICS FRANCE with other companies in the same sector:
Frequently asked questions about ERBA DIAGNOSTICS FRANCE
What is the revenue of ERBA DIAGNOSTICS FRANCE ?
The revenue of ERBA DIAGNOSTICS FRANCE in 2022 is 3.0 M€.
Is ERBA DIAGNOSTICS FRANCE profitable?
Yes, ERBA DIAGNOSTICS FRANCE generated a net profit of 747 k€ in 2022.
Where is the headquarters of ERBA DIAGNOSTICS FRANCE ?
The headquarters of ERBA DIAGNOSTICS FRANCE is located in CASTELNAU-LE-LEZ (34170), in the department Herault.
Where to find the tax return of ERBA DIAGNOSTICS FRANCE ?
The tax return of ERBA DIAGNOSTICS FRANCE 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 ERBA DIAGNOSTICS FRANCE operate?
ERBA DIAGNOSTICS FRANCE operates in the sector Ingénierie, études techniques (NAF code 71.12B). 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