Employees: 11 (2023.0)Legal category: Société à responsabilité limitée (sans autre indication)Size: NoneCreation date: 2006-07-01 (19 years)Status: ActiveBusiness sector: Activités de soutien aux culturesLocation: HABLOVILLE (61210), Orne
Les données financières de cette entreprise sont partiellement disponibles (liasse simplifiée ou données confidentielles). Certaines sections ne sont pas affichées.
ETA THIERRY ROGER : revenue, balance sheet and financial ratios
ETA THIERRY ROGER is a French company
founded 19 years ago,
specialized in the sector Activités de soutien aux cultures.
Based in HABLOVILLE (61210),
this company of category PME
shows in 2023 a revenue of 2.3 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - ETA THIERRY ROGER (SIREN 495124968)
Indicator
2025
2024
2023
2022
2021
2020
2019
2018
2017
Revenue
N/C
N/C
2 339 196 €
N/C
N/C
N/C
N/C
N/C
N/C
Net income
29 079 €
45 304 €
25 361 €
195 101 €
-43 247 €
31 927 €
82 619 €
196 552 €
-25 510 €
EBITDA
N/C
N/C
601 738 €
N/C
N/C
N/C
N/C
N/C
N/C
Net margin
N/C
N/C
1.1%
N/C
N/C
N/C
N/C
N/C
N/C
Revenue and income statement
In 2025, ETA THIERRY ROGER generates positive net income of 29 k€. Net income represents the final profit after all expenses (operating, financial, exceptional) and corporate tax.
Net income (2025)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
29 079 €
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 556%. 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 14%. Low autonomy: the company heavily depends on external financing (banks, suppliers).
Debt ratio (2025)
?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low 50-100% : Moderate > 100% : High
555.622%
Financial autonomy (2025)
?
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
14.303%
Asset age ratio (2025)
?
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
2017
2018
2019
2020
2021
2022
2023
2024
2025
Debt ratio
1151.547
513.41
432.889
438.244
481.881
438.152
438.734
410.572
555.622
Financial autonomy
5.768
14.139
16.25
16.865
13.935
16.938
17.242
14.866
14.303
Repayment capacity
None
None
None
None
None
None
4.809
None
None
Cash flow / Revenue
None%
None%
None%
None%
None%
None%
22.43%
None%
None%
Sector positioning
Debt ratio
555.622025
2023
2024
2025
Q1: 39.76
Med: 135.3
Q3: 385.12
Average
In 2025, the debt ratio of ETA THIERRY ROGER (555.62) ranks above the median of the sector. This ratio measures the weight of debt relative to equity. A reduction effort could improve financial strength.
Financial autonomy
14.3%2025
2023
2024
2025
Q1: 13.08%
Med: 28.76%
Q3: 47.53%
Average-8 pts over 3 years
In 2025, the financial autonomy of ETA THIERRY ROGER (14.3%) 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
4.81 years2023
2023
Q1: 0.0 years
Med: 2.18 years
Q3: 4.92 years
Average
In 2023, the repayment capacity of ETA THIERRY ROGER (4.81) 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 456.30. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months.
Liquidity ratio (2025)
?
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
456.301
Liquidity indicators evolution ETA THIERRY ROGER
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2017
2018
2019
2020
2021
2022
2023
2024
2025
Liquidity ratio
81.52
186.624
221.446
234.591
149.658
262.329
388.319
111.167
456.301
Interest coverage
None
None
None
None
None
None
4.218
None
None
Sector positioning
Liquidity ratio
456.32025
2023
2024
2025
Q1: 113.86
Med: 203.54
Q3: 368.39
Excellent
In 2025, the liquidity ratio of ETA THIERRY ROGER (456.30) 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
4.22x2023
2023
Q1: 0.0x
Med: 2.31x
Q3: 5.94x
Good
In 2023, the interest coverage of ETA THIERRY ROGER (4.2x) 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.
Operating WCR (2025)
?
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
0 €
Customer credit (2025)
?
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
0 j
Supplier credit (2025)
?
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
0 j
Inventory turnover (2025)
?
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 and payment terms evolution ETA THIERRY ROGER
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2017
2018
2019
2020
2021
2022
2023
2024
2025
Operating WCR
0 €
0 €
0 €
0 €
0 €
0 €
566 460 €
0 €
0 €
Inventory turnover (days)
0
0
0
0
0
0
11
0
0
Customer payment term (days)
703
640
0
766
577
0
50
0
0
Supplier payment term (days)
1711
685
0
182
1563
0
25
0
0
Positioning of ETA THIERRY ROGER in its sector
Comparison with sector Activités de soutien aux cultures
Valuation estimate
Based on 50 transactions of similar company sales
(all years),
the value of ETA THIERRY ROGER is estimated at
51 336 €
(range 23 470€ - 150 931€).
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 value2025
50 tx
23k€51k€150k€
51 336 €Range: 23 470€ - 150 931€
NAF 5 all-time
Valuation method used
Net Income Multiple
29 079 €
×
1.8x
=51 336 €
Range: 23 470€ - 150 932€
Only this financial indicator is available for this company.
How is this estimate calculated?
This estimate is based on the analysis of 50 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 de soutien aux cultures)
Compare ETA THIERRY ROGER with other companies in the same sector:
Frequently asked questions about ETA THIERRY ROGER
What is the revenue of ETA THIERRY ROGER ?
The revenue of ETA THIERRY ROGER in 2023 is 2.3 M€.
Is ETA THIERRY ROGER profitable?
Yes, ETA THIERRY ROGER generated a net profit of 29 k€ in 2025.
Where is the headquarters of ETA THIERRY ROGER ?
The headquarters of ETA THIERRY ROGER is located in HABLOVILLE (61210), in the department Orne.
Where to find the tax return of ETA THIERRY ROGER ?
The tax return of ETA THIERRY ROGER 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 ETA THIERRY ROGER operate?
ETA THIERRY ROGER operates in the sector Activités de soutien aux cultures (NAF code 01.61Z). 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