Employees: 21 (2023.0)Legal category: SCA (commandite par actions)Size: PMECreation date: 1986-04-11 (40 years)Status: ActiveBusiness sector: Fabrication d'autres équipements automobilesLocation: OYONNAX (01100), Ain
ERCE PLASTURGIE : revenue, balance sheet and financial ratios
ERCE PLASTURGIE is a French company
founded 40 years ago,
specialized in the sector Fabrication d'autres équipements automobiles.
Based in OYONNAX (01100),
this company of category PME
shows in 2024 a revenue of 10.4 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - ERCE PLASTURGIE (SIREN 337793301)
Indicator
2024
2023
2022
2021
2020
2019
2018
Revenue
10 446 851 €
12 984 730 €
12 868 801 €
11 562 642 €
9 262 836 €
11 802 325 €
13 463 536 €
Net income
351 545 €
400 420 €
373 606 €
1 132 809 €
201 292 €
139 187 €
286 424 €
EBITDA
1 374 150 €
1 126 459 €
1 057 495 €
974 769 €
707 235 €
612 184 €
927 231 €
Net margin
3.4%
3.1%
2.9%
9.8%
2.2%
1.2%
2.1%
Revenue and income statement
In 2024, ERCE PLASTURGIE achieves revenue of 10.4 M€. Activity remains stable over the period (CAGR: -4.1%). Significant drop of -20% vs 2023. After deducting consumption (3.6 M€), gross margin stands at 6.9 M€, i.e. a rate of 66%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches 1.4 M€, representing 13.2% of revenue. Positive scissor effect: EBITDA margin improves by +4.5 pts, sign of improved operational efficiency. This level of operating margin is satisfactory for the sector. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 352 k€, i.e. 3.4% of revenue. This profit can be retained or distributed to shareholders.
Revenue (2024)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
10 446 851 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
6 868 997 €
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
1 374 150 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
410 195 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
351 545 €
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
13.2%
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 94%. Debt level is high: negotiating margin with banks is reduced. Financial autonomy (= Equity / Total assets x 100) reaches 36%. The balance between equity and debt is satisfactory. Debt repayment capacity (= Financial debt / Cash flow) indicates it would take 2.6 years of cash flow to repay all financial debt. This short period demonstrates excellent debt sustainability. Cash flow represents 13.1% 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 (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
94.049%
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
35.563%
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
13.063%
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
2.635
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
2018
2019
2020
2021
2022
2023
2024
Debt ratio
14.348
26.929
78.723
76.568
66.012
108.274
94.049
Financial autonomy
50.72
48.193
43.589
41.47
41.189
32.994
35.563
Repayment capacity
0.913
1.454
5.15
3.518
3.314
3.704
2.635
Cash flow / Revenue
6.323%
5.509%
8.475%
8.874%
8.532%
8.117%
13.063%
Sector positioning
Debt ratio
94.052024
2022
2023
2024
Q1: 0.0
Med: 2.63
Q3: 40.07
Watch
In 2024, the debt ratio of ERCE PLASTURGIE (94.05) ranks in the top 25% of the sector. This ratio measures the weight of debt relative to equity. A high ratio may indicate excessive dependence on external financing.
Financial autonomy
35.56%2024
2022
2023
2024
Q1: 13.9%
Med: 38.23%
Q3: 59.85%
Average-6 pts over 3 years
In 2024, the financial autonomy of ERCE PLASTURGIE (35.6%) 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
2.63 years2024
2022
2023
2024
Q1: 0.0 years
Med: 0.0 years
Q3: 1.26 years
Average
In 2024, the repayment capacity of ERCE PLASTURGIE (2.63) 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 153.34. 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 16.1x. Operating income very largely covers interest expenses: high safety margin.
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
153.339
Interest coverage (2024)
?
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
16.14
Liquidity indicators evolution ERCE PLASTURGIE
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2018
2019
2020
2021
2022
2023
2024
Liquidity ratio
208.849
182.046
333.749
239.248
203.665
146.147
153.339
Interest coverage
5.727
9.231
6.542
7.341
8.616
24.295
16.14
Sector positioning
Liquidity ratio
153.342024
2022
2023
2024
Q1: 113.29
Med: 179.41
Q3: 299.06
Average-12 pts over 3 years
In 2024, the liquidity ratio of ERCE PLASTURGIE (153.34) ranks below the median of the sector. This ratio measures the ability to cover short-term debt with current assets. An improvement would strengthen the competitive position.
Interest coverage
16.14x2024
2022
2023
2024
Q1: -6.16x
Med: 0.26x
Q3: 7.41x
Excellent
In 2024, the interest coverage of ERCE PLASTURGIE (16.1x) 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: 76 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 99 days. Favorable situation: supplier credit is longer than customer credit by 23 days. Inventory turnover is 63 days (= Average inventory / Cost of goods x 360). Overall, WCR represents 150 days of revenue, i.e. 4.4 M€ to permanently finance. Notable WCR improvement over the period (-23%), freeing up cash.
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
4 361 142 €
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
76 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
99 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
63 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
150 j
WCR and payment terms evolution ERCE PLASTURGIE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2018
2019
2020
2021
2022
2023
2024
Operating WCR
5 679 323 €
6 914 274 €
7 984 194 €
8 737 542 €
8 166 798 €
4 081 101 €
4 361 142 €
Inventory turnover (days)
73
87
129
105
65
64
63
Customer payment term (days)
9
9
16
30
38
55
76
Supplier payment term (days)
85
104
50
98
97
68
99
Positioning of ERCE PLASTURGIE in its sector
Comparison with sector Fabrication d'autres équipements automobiles
Valuation estimate
Indicative estimate only : the number of comparable transactions in this sector is limited (22 transactions).
This range of 3 307 752€ to 8 285 802€ is provided for information purposes only and requires in-depth analysis to be confirmed.
Estimated enterprise value2024
Indicative
3307k€6031k€8285k€
6 031 113 €Range: 3 307 752€ - 8 285 802€
NAF 5 all-time
How is this estimate calculated?
This estimate is based on the analysis of 22 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 (Fabrication d'autres équipements automobiles)
Compare ERCE PLASTURGIE with other companies in the same sector:
The revenue of ERCE PLASTURGIE in 2024 is 10.4 M€.
Is ERCE PLASTURGIE profitable?
Yes, ERCE PLASTURGIE generated a net profit of 352 k€ in 2024.
Where is the headquarters of ERCE PLASTURGIE ?
The headquarters of ERCE PLASTURGIE is located in OYONNAX (01100), in the department Ain.
Where to find the tax return of ERCE PLASTURGIE ?
The tax return of ERCE PLASTURGIE 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 ERCE PLASTURGIE operate?
ERCE PLASTURGIE operates in the sector Fabrication d'autres équipements automobiles (NAF code 29.32Z). 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