Employees: 22 (2023.0)Legal category: SCA (commandite par actions)Size: PMECreation date: 1965-01-01 (61 years)Status: ActiveBusiness sector: Fabrication de produits azotés et d'engraisLocation: MISSON (40290), Landes
FERTINAGRO FRANCE : revenue, balance sheet and financial ratios
FERTINAGRO FRANCE is a French company
founded 61 years ago,
specialized in the sector Fabrication de produits azotés et d'engrais.
Based in MISSON (40290),
this company of category PME
shows in 2024 a revenue of 51.3 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - FERTINAGRO FRANCE (SIREN 986520195)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
51 254 951 €
51 210 160 €
59 161 330 €
50 627 827 €
53 870 754 €
56 473 791 €
54 951 006 €
52 362 776 €
51 306 925 €
Net income
-4 103 385 €
620 309 €
3 194 525 €
1 466 724 €
1 633 613 €
1 141 871 €
1 423 960 €
1 307 969 €
763 399 €
EBITDA
-1 657 903 €
-918 576 €
8 622 660 €
4 378 101 €
3 496 590 €
2 488 813 €
3 445 599 €
2 740 464 €
1 337 407 €
Net margin
-8.0%
1.2%
5.4%
2.9%
3.0%
2.0%
2.6%
2.5%
1.5%
Revenue and income statement
In 2024, FERTINAGRO FRANCE achieves revenue of 51.3 M€. Activity remains stable over the period (CAGR: -0.0%). Vs 2023: +0%. After deducting consumption (37.0 M€), gross margin stands at 14.3 M€, i.e. a rate of 28%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches -1.7 M€, representing -3.2% of revenue. Negative EBITDA means operations do not cover current expenses: concerning situation. Net income is negative at -4.1 M€ (-8.0% of revenue), which will impact equity.
Revenue (2024)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
51 254 951 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
14 275 322 €
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
-1 657 903 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
-3 968 618 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
-4 103 385 €
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
-3.2%
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 40%. Debt remains under control: the company retains capacity to raise new debt if needed. Financial autonomy (= Equity / Total assets x 100) reaches 55%. This high autonomy means the company finances most of its assets through equity, a sign of strength.
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
39.978%
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
54.78%
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
-3.478%
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
-4.093
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
18.775
17.83
31.457
15.296
20.361
23.824
22.111
30.249
39.978
Financial autonomy
51.33
50.48
52.921
56.966
61.047
59.165
60.602
58.481
54.78
Repayment capacity
2.513
1.305
1.827
2.188
1.762
1.317
0.817
-6.146
-4.093
Cash flow / Revenue
1.982%
3.89%
4.994%
2.041%
3.887%
7.347%
11.647%
-2.13%
-3.478%
Sector positioning
Debt ratio
39.982024
2022
2023
2024
Q1: 7.95
Med: 30.99
Q3: 89.53
Average+12 pts over 3 years
In 2024, the debt ratio of FERTINAGRO FRANCE (39.98) 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
54.78%2024
2022
2023
2024
Q1: 20.85%
Med: 42.23%
Q3: 60.06%
Good-9 pts over 3 years
In 2024, the financial autonomy of FERTINAGRO FRANCE (54.8%) 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
-4.09 years2024
2022
2023
2024
Q1: -1.89 years
Med: 0.06 years
Q3: 2.3 years
Excellent-25 pts over 3 years
In 2024, the repayment capacity of FERTINAGRO FRANCE (-4.09) ranks in the bottom 25% of the sector, which is positive. This ratio indicates the number of years needed to repay debt with cash flow. A short capacity reflects controlled debt and good cash generation.
Liquidity ratios
The liquidity ratio (= Current assets / Current liabilities) stands at 264.93. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months.
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
264.927
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
-14.116
Liquidity indicators evolution FERTINAGRO FRANCE
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
168.345
178.045
205.272
200.875
248.83
257.098
284.191
286.705
264.927
Interest coverage
7.277
3.307
2.323
19.401
13.832
1.967
1.218
-17.388
-14.116
Sector positioning
Liquidity ratio
264.932024
2022
2023
2024
Q1: 190.68
Med: 291.78
Q3: 411.05
Average-16 pts over 3 years
In 2024, the liquidity ratio of FERTINAGRO FRANCE (264.93) 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
-14.12x2024
2022
2023
2024
Q1: -5.15x
Med: 0.84x
Q3: 10.92x
Watch-13 pts over 3 years
In 2024, the interest coverage of FERTINAGRO FRANCE (-14.1x) ranks in the bottom 25% of the sector. This ratio indicates how many times operating income covers interest expenses. Low coverage may indicate fragility to rate or income variations.
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: 7 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 44 days. Excellent situation: suppliers finance 37 days of the operating cycle (retail model). Inventory turnover is 117 days (= Average inventory / Cost of goods x 360). This high level ties up cash and potentially creates obsolescence risk. Overall, WCR represents 129 days of revenue, i.e. 18.4 M€ to permanently finance.
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
18 434 868 €
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
7 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
44 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
117 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
129 j
WCR and payment terms evolution FERTINAGRO FRANCE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
15 965 689 €
18 691 940 €
15 875 895 €
12 254 813 €
11 338 178 €
10 763 476 €
10 525 392 €
22 280 516 €
18 434 868 €
Inventory turnover (days)
65
87
78
71
59
74
80
108
117
Customer payment term (days)
16
8
8
12
9
8
12
16
7
Supplier payment term (days)
65
67
47
50
52
52
57
54
44
Positioning of FERTINAGRO FRANCE in its sector
Comparison with sector Fabrication de produits azotés et d'engrais
Valuation estimate
Based on 74 transactions of similar company sales
(all years),
the value of FERTINAGRO FRANCE is estimated at
5 630 061 €
(range 3 674 093€ - 12 809 233€).
The price/revenue ratio is 0.11x
(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
74 tx
3674k€5630k€12809k€
5 630 061 €Range: 3 674 093€ - 12 809 233€
Section all-time
Aggregated at NAF section level
Valuation method used
Revenue Multiple
51 254 951 €
×
0.11x
=5 630 061 €
Range: 3 674 094€ - 12 809 233€
Only this financial indicator is available for this company.
How is this estimate calculated?
This estimate is based on the analysis of 74 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 (Fabrication de produits azotés et d'engrais)
Compare FERTINAGRO FRANCE with other companies in the same sector:
Frequently asked questions about FERTINAGRO FRANCE
What is the revenue of FERTINAGRO FRANCE ?
The revenue of FERTINAGRO FRANCE in 2024 is 51.3 M€.
Is FERTINAGRO FRANCE profitable?
FERTINAGRO FRANCE recorded a net loss in 2024.
Where is the headquarters of FERTINAGRO FRANCE ?
The headquarters of FERTINAGRO FRANCE is located in MISSON (40290), in the department Landes.
Where to find the tax return of FERTINAGRO FRANCE ?
The tax return of FERTINAGRO FRANCE 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 FERTINAGRO FRANCE operate?
FERTINAGRO FRANCE operates in the sector Fabrication de produits azotés et d'engrais (NAF code 20.15Z). 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