Employees: 32 (2023.0)Legal category: SCA (commandite par actions)Size: GECreation date: 1996-03-07 (30 years)Status: ActiveBusiness sector: Construction de routes et autoroutesLocation: MAZINGARBE (62670), Pas-de-Calais
EUROVIA PAS DE CALAIS : revenue, balance sheet and financial ratios
EUROVIA PAS DE CALAIS is a French company
founded 30 years ago,
specialized in the sector Construction de routes et autoroutes.
Based in MAZINGARBE (62670),
this company of category GE
shows in 2024 a revenue of 74.0 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - EUROVIA PAS DE CALAIS (SIREN 404163941)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
74 042 846 €
85 613 707 €
85 128 937 €
83 003 064 €
68 707 974 €
85 293 471 €
81 070 585 €
67 873 670 €
60 788 970 €
Net income
1 071 408 €
1 410 020 €
987 943 €
500 309 €
63 823 €
786 342 €
298 494 €
-127 370 €
-190 987 €
EBITDA
54 422 €
-1 074 975 €
-1 939 925 €
-1 227 518 €
-2 075 082 €
1 539 132 €
-1 161 884 €
-1 135 167 €
-1 066 849 €
Net margin
1.4%
1.6%
1.2%
0.6%
0.1%
0.9%
0.4%
-0.2%
-0.3%
Revenue and income statement
In 2024, EUROVIA PAS DE CALAIS achieves revenue of 74.0 M€. Revenue is growing positively over 9 years (CAGR: +2.5%). Significant drop of -14% vs 2023. After deducting consumption (21.7 M€), gross margin stands at 52.4 M€, i.e. a rate of 71%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches 54 k€, representing 0.1% of revenue. The operating margin remains fragile, requiring cost vigilance. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 1.1 M€, i.e. 1.4% 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
74 042 846 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
52 385 842 €
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
54 422 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
-1 002 033 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
1 071 408 €
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
0.1%
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 -0%. 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 -8%. Low autonomy: the company heavily depends on external financing (banks, suppliers). Debt repayment capacity (= Financial debt / Cash flow) indicates it would take 0.0 years of cash flow to repay all financial debt. This short period demonstrates excellent debt sustainability. Cash flow represents 1.0% of revenue. Cash flow measures resources generated by operations, available for investment and debt repayment.
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
-0.121%
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
-7.568%
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
1.028%
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
0.005
Asset age ratio (2024)
?
Asset age ratio
Definition
Measures the degree of wear of tangible assets.
Formula
Accumulated depreciation / Gross fixed assets x 100
Solvency indicators evolution EUROVIA PAS DE CALAIS
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Debt ratio
-36.738
-2.04
-0.046
-0.051
-0.051
-0.055
-0.065
-51.973
-0.121
Financial autonomy
-32.864
-25.436
-20.093
-20.948
-19.891
-15.249
-10.868
-9.64
-7.568
Repayment capacity
10.112
8.866
0.0
0.0
-0.002
-0.005
-0.002
0.002
0.005
Cash flow / Revenue
0.456%
0.027%
0.199%
2.229%
-2.277%
-0.893%
-1.92%
2.127%
1.028%
Sector positioning
Debt ratio
-0.122024
2022
2023
2024
Q1: 1.71
Med: 21.57
Q3: 63.35
Excellent
In 2024, the debt ratio of EUROVIA PAS DE CALAIS (-0.12) ranks in the bottom 25% of the sector, which is positive. This ratio measures the weight of debt relative to equity. A low ratio indicates a solid financial structure with little dependence on creditors.
Financial autonomy
-7.57%2024
2022
2023
2024
Q1: 14.32%
Med: 33.76%
Q3: 51.7%
Watch
In 2024, the financial autonomy of EUROVIA PAS DE CALAIS (-7.6%) ranks in the bottom 25% of the sector. This ratio represents the share of equity in total financing. Low autonomy may limit investment capacity and increase vulnerability.
Repayment capacity
0.01 years2024
2022
2023
2024
Q1: 0.0 years
Med: 0.34 years
Q3: 1.88 years
Good
In 2024, the repayment capacity of EUROVIA PAS DE CALAIS (0.01) ranks below the median of the sector. This ratio indicates the number of years needed to repay debt with cash flow. This controlled position reflects prudent management.
Liquidity ratios
The liquidity ratio (= Current assets / Current liabilities) stands at 137.88. 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 22.3x. 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
137.881
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
22.303
Liquidity indicators evolution EUROVIA PAS DE CALAIS
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
106.931
115.743
143.998
148.431
136.801
131.469
128.401
138.421
137.881
Interest coverage
-3.215
-1.058
-0.697
0.423
-0.156
-0.639
-0.153
-0.99
22.303
Sector positioning
Liquidity ratio
137.882024
2022
2023
2024
Q1: 140.21
Med: 183.24
Q3: 251.75
Watch
In 2024, the liquidity ratio of EUROVIA PAS DE CALAIS (137.88) ranks in the bottom 25% of the sector. This ratio measures the ability to cover short-term debt with current assets. A ratio below 1 may signal potential cash flow tensions.
Interest coverage
22.3x2024
2022
2023
2024
Q1: -0.03x
Med: 0.84x
Q3: 6.64x
Excellent+50 pts over 3 years
In 2024, the interest coverage of EUROVIA PAS DE CALAIS (22.3x) 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: 78 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 54 days. The company must finance 24 days of gap between collections and payments. Inventory turnover is 1 days (= Average inventory / Cost of goods x 360). Fast turnover, sign of good inventory management. Overall, WCR represents 2 days of revenue, i.e. 331 k€ to permanently finance. Notable WCR improvement over the period (-91%), 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
330 972 €
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
78 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
54 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
1 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
2 j
WCR and payment terms evolution EUROVIA PAS DE CALAIS
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
3 875 297 €
811 769 €
1 781 931 €
3 073 124 €
3 392 800 €
8 692 911 €
8 614 197 €
8 146 144 €
330 972 €
Inventory turnover (days)
0
0
0
0
0
0
1
2
1
Customer payment term (days)
65
74
78
71
86
89
103
93
78
Supplier payment term (days)
71
72
64
50
75
86
81
55
54
Positioning of EUROVIA PAS DE CALAIS in its sector
Comparison with sector Construction de routes et autoroutes
Valuation estimate
Based on 67 transactions of similar company sales
(all years),
the value of EUROVIA PAS DE CALAIS is estimated at
3 077 587 €
(range 2 031 537€ - 6 151 513€).
With an EBITDA of 54 422€, the sector multiple of 0.6x is applied.
The price/revenue ratio is 0.13x
(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 value2024
67 tx
2031k€3077k€6151k€
3 077 587 €Range: 2 031 537€ - 6 151 513€
NAF 5 all-time
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
54 422 €×0.6x
Estimation30 651 €
14 945€ - 140 306€
Revenue Multiple30%
74 042 846 €×0.13x
Estimation9 985 682 €
6 636 748€ - 19 037 224€
Net Income Multiple20%
1 071 408 €×0.3x
Estimation332 791 €
165 202€ - 1 850 967€
How is this estimate calculated?
This estimate is based on the analysis of 67 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 routes et autoroutes)
Compare EUROVIA PAS DE CALAIS with other companies in the same sector:
Frequently asked questions about EUROVIA PAS DE CALAIS
What is the revenue of EUROVIA PAS DE CALAIS ?
The revenue of EUROVIA PAS DE CALAIS in 2024 is 74.0 M€.
Is EUROVIA PAS DE CALAIS profitable?
Yes, EUROVIA PAS DE CALAIS generated a net profit of 1.1 M€ in 2024.
Where is the headquarters of EUROVIA PAS DE CALAIS ?
The headquarters of EUROVIA PAS DE CALAIS is located in MAZINGARBE (62670), in the department Pas-de-Calais.
Where to find the tax return of EUROVIA PAS DE CALAIS ?
The tax return of EUROVIA PAS DE CALAIS 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 EUROVIA PAS DE CALAIS operate?
EUROVIA PAS DE CALAIS operates in the sector Construction de routes et autoroutes (NAF code 42.11Z). 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