Employees: 02 (2023.0)Legal category: Société à responsabilité limitée (sans autre indication)Size: GECreation date: 2010-07-22 (15 years)Status: ActiveBusiness sector: Activités des sociétés holdingLocation: SAINT-DENIS (93200), Seine-Saint-Denis
EXERTIS CONTINENTAL EUROPE : revenue, balance sheet and financial ratios
EXERTIS CONTINENTAL EUROPE is a French company
founded 15 years ago,
specialized in the sector Activités des sociétés holding.
Based in SAINT-DENIS (93200),
this company of category GE
shows in 2022 a revenue of 841 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - EXERTIS CONTINENTAL EUROPE (SIREN 524101946)
Indicator
2022
2021
2019
2018
2017
Revenue
840 838 €
1 062 454 €
1 152 349 €
2 182 373 €
2 043 899 €
Net income
308 048 €
879 147 €
-1 100 231 €
936 053 €
576 139 €
EBITDA
-148 275 €
189 389 €
-37 414 €
132 124 €
148 888 €
Net margin
36.6%
82.7%
-95.5%
42.9%
28.2%
Revenue and income statement
In 2022, EXERTIS CONTINENTAL EUROPE achieves revenue of 841 k€. Revenue is declining over the period 2017-2022 (CAGR: -16.3%). Significant drop of -21% vs 2021. After deducting consumption (0 €), gross margin stands at 841 k€, i.e. a rate of 100%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches -148 k€, representing -17.6% of revenue. Warning negative scissor effect: despite revenue change (-21%), EBITDA varies by -178%, reducing margin by 35.5 pts. This reflects costs rising faster than revenue. Negative EBITDA means operations do not cover current expenses: concerning situation. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 308 k€, i.e. 36.6% of revenue. This profit can be retained or distributed to shareholders.
Revenue (2022)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
840 838 €
Gross margin (2022)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
840 838 €
EBITDA (2022)
?
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
-148 275 €
EBIT (2022)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
-17 322 €
Net income (2022)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
308 048 €
EBITDA margin (2022)
?
EBITDA margin
Definition
Measures the company's operating profitability.
Formula
(EBE / CA) x 100
Interpretation
> 10% : Good profitability 5-10% : Average < 5% : Low
-17.6%
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 20%. 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 53%. This high autonomy means the company finances most of its assets through equity, a sign of strength. Debt repayment capacity (= Financial debt / Cash flow) indicates it would take 18.5 years of cash flow to repay all financial debt. Beyond 7 years, banks generally consider credit risk as high. Cash flow represents 35.4% 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 (2022)
?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low 50-100% : Moderate > 100% : High
20.141%
Financial autonomy (2022)
?
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
52.643%
Cash flow / Revenue (2022)
?
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
35.359%
Repayment capacity (2022)
?
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
18.473
Solvency indicators evolution EXERTIS CONTINENTAL EUROPE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2017
2018
2019
2021
2022
Debt ratio
74.652
78.029
83.826
75.376
20.141
Financial autonomy
55.472
54.378
52.332
53.261
52.643
Repayment capacity
32.5
21.7
-20.072
23.673
18.473
Cash flow / Revenue
29.034%
44.11%
-93.034%
80.798%
35.359%
Sector positioning
Debt ratio
20.142022
2019
2021
2022
Q1: 0.1
Med: 13.78
Q3: 79.91
Average-20 pts over 3 years
In 2022, the debt ratio of EXERTIS CONTINENTAL EUROPE (20.14) 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
52.64%2022
2019
2021
2022
Q1: 21.11%
Med: 62.06%
Q3: 90.2%
Average
In 2022, the financial autonomy of EXERTIS CONTINENTAL EUROPE (52.6%) 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
18.47 years2022
2019
2021
2022
Q1: 0.0 years
Med: 0.1 years
Q3: 3.28 years
Average+50 pts over 3 years
In 2022, the repayment capacity of EXERTIS CONTINENTAL EUROPE (18.47) 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 42.45. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months.
Liquidity ratio (2022)
?
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
42.446
Interest coverage (2022)
?
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
-360.842
Liquidity indicators evolution EXERTIS CONTINENTAL EUROPE
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2017
2018
2019
2021
2022
Liquidity ratio
190.878
343.818
285.157
206.763
42.446
Interest coverage
219.758
410.776
-1371.0
280.478
-360.842
Sector positioning
Liquidity ratio
42.452022
2019
2021
2022
Q1: 111.66
Med: 499.96
Q3: 2835.13
Average-14 pts over 3 years
In 2022, the liquidity ratio of EXERTIS CONTINENTAL EUROPE (42.45) 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
-360.84x2022
2019
2021
2022
Q1: -53.22x
Med: 0.0x
Q3: 0.0x
Average
In 2022, the interest coverage of EXERTIS CONTINENTAL EUROPE (-360.8x) ranks below the median of the sector. This ratio indicates how many times operating income covers interest expenses. An improvement would strengthen the competitive position.
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: 566 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 366 days. The gap of 200 days means the company finances its customers for over a month before being paid relative to supplier payments. This weighs on cash flow. WCR is negative (-7548 days): operations structurally generate cash. Notable WCR improvement over the period (-1387%), freeing up cash.
Operating WCR (2022)
?
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
-17 628 858 €
Customer credit (2022)
?
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
566 j
Supplier credit (2022)
?
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
366 j
Inventory turnover (2022)
?
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 (2022)
?
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
-7548 j
WCR and payment terms evolution EXERTIS CONTINENTAL EUROPE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2017
2018
2019
2021
2022
Operating WCR
1 370 128 €
3 179 150 €
3 734 809 €
3 448 386 €
-17 628 858 €
Inventory turnover (days)
0
0
0
0
0
Customer payment term (days)
250
439
722
452
566
Supplier payment term (days)
178
275
395
-208
366
Positioning of EXERTIS CONTINENTAL EUROPE in its sector
Comparison with sector Activités des sociétés holding
Valuation estimate
Based on 70 transactions of similar company sales
in 2022,
the value of EXERTIS CONTINENTAL EUROPE is estimated at
794 059 €
(range 285 977€ - 1 477 379€).
The price/revenue ratio is 0.67x
(in line with sector norms).
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 value2022
70 tx
285k€794k€1477k€
794 059 €Range: 285 977€ - 1 477 379€
NAF 5 année 2022
Valuation detail by method
Ajustez les pondérations selon votre analyse
Revenue Multiple30%
840 838 €×0.67x
Estimation561 557 €
230 121€ - 915 201€
Net Income Multiple20%
308 048 €×3.7x
Estimation1 142 813 €
369 763€ - 2 320 648€
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 70 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 des sociétés holding)
Compare EXERTIS CONTINENTAL EUROPE with other companies in the same sector:
Frequently asked questions about EXERTIS CONTINENTAL EUROPE
What is the revenue of EXERTIS CONTINENTAL EUROPE ?
The revenue of EXERTIS CONTINENTAL EUROPE in 2022 is 841 k€.
Is EXERTIS CONTINENTAL EUROPE profitable?
Yes, EXERTIS CONTINENTAL EUROPE generated a net profit of 308 k€ in 2022.
Where is the headquarters of EXERTIS CONTINENTAL EUROPE ?
The headquarters of EXERTIS CONTINENTAL EUROPE is located in SAINT-DENIS (93200), in the department Seine-Saint-Denis.
Where to find the tax return of EXERTIS CONTINENTAL EUROPE ?
The tax return of EXERTIS CONTINENTAL EUROPE 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 EXERTIS CONTINENTAL EUROPE operate?
EXERTIS CONTINENTAL EUROPE operates in the sector Activités des sociétés holding (NAF code 64.20Z). 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