Employees: 01 (2023.0)Legal category: SCA (commandite par actions)Size: PMECreation date: 2017-01-25 (9 years)Status: ActiveBusiness sector: Construction de voies ferrées de surface et souterrainesLocation: PARIS (75008), Paris
Les données financières de cette entreprise sont partiellement disponibles (liasse simplifiée ou données confidentielles). Certaines sections ne sont pas affichées.
ESIRAIL : revenue, balance sheet and financial ratios
ESIRAIL is a French company
founded 9 years ago,
specialized in the sector Construction de voies ferrées de surface et souterraines.
Based in PARIS (75008),
this company of category PME
shows in 2018 a net income positive of 330 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
In 2018, ESIRAIL generates positive net income of 330 k€. Net income represents the final profit after all expenses (operating, financial, exceptional) and corporate tax.
Net income (2018)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
330 446 €
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 246%. Critical situation: debt significantly exceeds equity, severely limiting borrowing capacity and exposing the company to default risk. Financial autonomy (= Equity / Total assets x 100) reaches 8%. Low autonomy: the company heavily depends on external financing (banks, suppliers).
Debt ratio (2018)
?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low 50-100% : Moderate > 100% : High
246.401%
Financial autonomy (2018)
?
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
7.561%
Asset age ratio (2018)
?
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
Debt ratio
246.401
Financial autonomy
7.561
Repayment capacity
None
Cash flow / Revenue
None%
Sector positioning
Debt ratio
246.42018
2018
Q1: 0.16
Med: 25.6
Q3: 106.02
Watch
In 2018, the debt ratio of ESIRAIL (246.40) 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
7.56%2018
2018
Q1: 5.87%
Med: 19.45%
Q3: 39.08%
Average
In 2018, the financial autonomy of ESIRAIL (7.6%) ranks below the median of the sector. This ratio represents the share of equity in total financing. An improvement would strengthen the competitive position.
Liquidity ratios
The liquidity ratio (= Current assets / Current liabilities) stands at 149.02. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months.
Liquidity ratio (2018)
?
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
149.019
Liquidity indicators evolution ESIRAIL
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2018
Liquidity ratio
149.019
Interest coverage
None
Sector positioning
Liquidity ratio
149.022018
2018
Q1: 124.51
Med: 152.02
Q3: 240.9
Average
In 2018, the liquidity ratio of ESIRAIL (149.02) 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.
Positioning of ESIRAIL in its sector
Comparison with sector Construction de voies ferrées de surface et souterraines
Valuation estimate
Based on 76 transactions of similar company sales
(all years),
the value of ESIRAIL is estimated at
183 382 €
(range 53 172€ - 750 679€).
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 value2018
76 tx
53k€183k€750k€
183 382 €Range: 53 172€ - 750 679€
NAF 4 all-time
Aggregated at NAF sub-class level
Valuation method used
Net Income Multiple
330 446 €
×
0.6x
=183 382 €
Range: 53 172€ - 750 679€
Only this financial indicator is available for this company.
How is this estimate calculated?
This estimate is based on the analysis of 76 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 (Construction de voies ferrées de surface et souterraines)
Compare ESIRAIL with other companies in the same sector:
The revenue of ESIRAIL is not publicly disclosed (confidential accounts filed with INPI).
Is ESIRAIL profitable?
Yes, ESIRAIL generated a net profit of 330 k€ in 2018.
Where is the headquarters of ESIRAIL ?
The headquarters of ESIRAIL is located in PARIS (75008), in the department Paris.
Where to find the tax return of ESIRAIL ?
The tax return of ESIRAIL 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 ESIRAIL operate?
ESIRAIL operates in the sector Construction de voies ferrées de surface et souterraines (NAF code 42.12Z). 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