Employees: 12 (2023.0)Legal category: SCA (commandite par actions)Size: ETICreation date: 1984-02-28 (42 years)Status: ActiveBusiness sector: Activités liées aux systèmes de sécurité Location: PARIS (75011), Paris
ERYMA TELESURVEILLANCE : revenue, balance sheet and financial ratios
ERYMA TELESURVEILLANCE is a French company
founded 42 years ago,
specialized in the sector Activités liées aux systèmes de sécurité .
Based in PARIS (75011),
this company of category ETI
shows in 2024 a revenue of 6.9 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - ERYMA TELESURVEILLANCE (SIREN 329277529)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
6 851 846 €
8 037 266 €
6 777 302 €
6 686 207 €
7 216 271 €
6 164 713 €
5 932 179 €
6 489 992 €
7 002 885 €
Net income
1 509 524 €
2 020 942 €
1 576 479 €
1 478 883 €
1 610 562 €
1 235 404 €
1 110 702 €
1 099 624 €
1 213 270 €
EBITDA
1 873 776 €
2 628 438 €
2 007 269 €
1 755 527 €
2 344 054 €
1 860 354 €
1 566 632 €
1 395 429 €
1 592 249 €
Net margin
22.0%
25.1%
23.3%
22.1%
22.3%
20.0%
18.7%
16.9%
17.3%
Revenue and income statement
In 2024, ERYMA TELESURVEILLANCE achieves revenue of 6.9 M€. Activity remains stable over the period (CAGR: -0.3%). Significant drop of -15% vs 2023. After deducting consumption (6 k€), gross margin stands at 6.8 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 1.9 M€, representing 27.3% of revenue. Warning negative scissor effect: despite revenue change (-15%), EBITDA varies by -29%, reducing margin by 5.4 pts. This reflects costs rising faster than revenue. This high EBITDA margin provides strong self-financing capacity and resilience to uncertainties. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 1.5 M€, i.e. 22.0% 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
6 851 846 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
6 845 435 €
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
1 873 776 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
1 875 887 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
1 509 524 €
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
27.3%
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 89%. 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 1.5 years of cash flow to repay all financial debt. This short period demonstrates excellent debt sustainability. Cash flow represents 19.9% 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
89.091%
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
35.877%
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
19.939%
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
1.547
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
0.0
25.485
43.155
93.584
57.952
50.743
69.676
64.383
89.091
Financial autonomy
59.43
53.922
51.586
35.084
50.049
48.005
40.876
44.489
35.877
Repayment capacity
0.0
0.752
1.126
1.449
1.343
1.084
1.113
0.889
1.547
Cash flow / Revenue
15.37%
14.309%
18.402%
21.843%
21.568%
16.369%
22.492%
25.988%
19.939%
Sector positioning
Debt ratio
89.092024
2022
2023
2024
Q1: 0.0
Med: 11.1
Q3: 48.48
Watch
In 2024, the debt ratio of ERYMA TELESURVEILLANCE (89.09) 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
35.88%2024
2022
2023
2024
Q1: 10.44%
Med: 30.04%
Q3: 53.5%
Good-6 pts over 3 years
In 2024, the financial autonomy of ERYMA TELESURVEILLANCE (35.9%) 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
1.55 years2024
2022
2023
2024
Q1: 0.0 years
Med: 0.01 years
Q3: 0.9 years
Watch
In 2024, the repayment capacity of ERYMA TELESURVEILLANCE (1.55) ranks in the top 25% of the sector. This ratio indicates the number of years needed to repay debt with cash flow. A long duration may signal heavy debt relative to repayment capacity.
Liquidity ratios
The liquidity ratio (= Current assets / Current liabilities) stands at 221.18. 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 2.0x. Financial charges are adequately covered by operations.
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
221.177
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
195.686
250.878
332.189
220.083
406.315
244.968
235.366
292.219
221.177
Interest coverage
0.009
0.138
0.0
0.059
0.164
0.415
0.399
0.955
2.049
Sector positioning
Liquidity ratio
221.182024
2022
2023
2024
Q1: 126.82
Med: 184.2
Q3: 276.91
Good
In 2024, the liquidity ratio of ERYMA TELESURVEILLANCE (221.18) 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
2.05x2024
2022
2023
2024
Q1: 0.0x
Med: 0.0x
Q3: 2.17x
Good+17 pts over 3 years
In 2024, the interest coverage of ERYMA TELESURVEILLANCE (2.0x) 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: 55 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 130 days. Excellent situation: suppliers finance 75 days of the operating cycle (retail model). Overall, WCR represents 51 days of revenue, i.e. 962 k€ to permanently finance. Notable WCR improvement over the period (-27%), 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
962 410 €
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
55 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
130 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
51 j
WCR and payment terms evolution ERYMA TELESURVEILLANCE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
1 326 697 €
2 163 439 €
2 258 677 €
1 971 352 €
4 033 823 €
2 080 814 €
2 888 147 €
2 884 575 €
962 410 €
Inventory turnover (days)
2
1
1
1
0
0
0
0
0
Customer payment term (days)
111
77
81
78
61
47
70
31
55
Supplier payment term (days)
72
73
57
101
54
60
96
82
130
Positioning of ERYMA TELESURVEILLANCE in its sector
Comparison with sector Activités liées aux systèmes de sécurité
Valuation estimate
Indicative estimate only : the number of comparable transactions in this sector is limited (21 transactions).
This range of 436 345€ to 6 395 741€ is provided for information purposes only and requires in-depth analysis to be confirmed.
Estimated enterprise value2024
Indicative
436k€1527k€6395k€
1 527 700 €Range: 436 345€ - 6 395 741€
NAF 5 all-time
How is this estimate calculated?
This estimate is based on the analysis of 21 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 liées aux systèmes de sécurité )
Compare ERYMA TELESURVEILLANCE with other companies in the same sector:
Frequently asked questions about ERYMA TELESURVEILLANCE
What is the revenue of ERYMA TELESURVEILLANCE ?
The revenue of ERYMA TELESURVEILLANCE in 2024 is 6.9 M€.
Is ERYMA TELESURVEILLANCE profitable?
Yes, ERYMA TELESURVEILLANCE generated a net profit of 1.5 M€ in 2024.
Where is the headquarters of ERYMA TELESURVEILLANCE ?
The headquarters of ERYMA TELESURVEILLANCE is located in PARIS (75011), in the department Paris.
Where to find the tax return of ERYMA TELESURVEILLANCE ?
The tax return of ERYMA TELESURVEILLANCE 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 ERYMA TELESURVEILLANCE operate?
ERYMA TELESURVEILLANCE operates in the sector Activités liées aux systèmes de sécurité (NAF code 80.20Z). 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