Employees: NN (None)Legal category: SCA (commandite par actions)Size: ETICreation date: 2013-07-09 (12 years)Status: ActiveBusiness sector: Activités des sociétés holdingLocation: TOULOUSE (31100), Haute-Garonne
HEMERIA INVEST : revenue, balance sheet and financial ratios
HEMERIA INVEST is a French company
founded 12 years ago,
specialized in the sector Activités des sociétés holding.
Based in TOULOUSE (31100),
this company of category ETI
shows in 2025 a revenue of 1.3 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - HEMERIA INVEST (SIREN 794310821)
Indicator
2025
2024
2023
2022
2021
2020
2017
2016
Revenue
1 322 247 €
2 427 500 €
1 165 000 €
1 200 000 €
1 108 917 €
1 227 180 €
1 614 112 €
1 693 357 €
Net income
3 719 353 €
6 387 464 €
1 946 878 €
1 310 660 €
-796 279 €
37 111 987 €
18 649 274 €
5 444 706 €
EBITDA
294 018 €
342 764 €
206 289 €
189 080 €
-98 483 €
-164 255 €
-66 036 €
106 474 €
Net margin
281.3%
263.1%
167.1%
109.2%
-71.8%
3024.2%
1155.4%
321.5%
Revenue and income statement
En 2025, HEMERIA INVEST alcanza unos ingresos de 1.3 M€. La actividad permanece estable durante el período (TCAC: -2.7%). Caída significativa de -46% vs 2024. Tras deducir el consumo (0 €), el margen bruto se sitúa en 1.3 M€, es decir, una tasa del 100%. El EBITDA alcanza 294 k€, representando el 22.2% de los ingresos. Efecto tijera positivo: el margen EBITDA mejora en +8.1 puntos. Este alto margen EBITDA proporciona una fuerte capacidad de autofinanciación. El resultado neto asciende a 3.7 M€, es decir, el 281.3% de los ingresos.
Revenue (2025)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
1 322 247 €
Gross margin (2025)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
1 322 247 €
EBITDA (2025)
?
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
294 018 €
EBIT (2025)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
218 945 €
Net income (2025)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
3 719 353 €
EBITDA margin (2025)
?
EBITDA margin
Definition
Measures the company's operating profitability.
Formula
(EBE / CA) x 100
Interpretation
> 10% : Good profitability 5-10% : Average < 5% : Low
22.2%
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
El ratio de endeudamiento (= Deuda financiera / Fondos propios x 100) se sitúa en 25%. Este nivel muy bajo refleja una estructura financiera sólida. La autonomía financiera (= Fondos propios / Total activo x 100) alcanza el 74%. Esta alta autonomía significa que la empresa financia la mayoría de sus activos con fondos propios. La capacidad de reembolso indica que se necesitarían 1.5 años de flujo de caja. Este corto período demuestra una excelente sostenibilidad de la deuda. El flujo de caja representa el 355.3% de los ingresos. Este alto nivel proporciona una fuerte capacidad de autofinanciación.
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
24.87%
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
73.925%
Cash flow / Revenue (2025)
?
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
355.318%
Repayment capacity (2025)
?
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
1.523
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
2016
2017
2020
2021
2022
2023
2024
2025
Debt ratio
108.204
60.085
43.944
64.633
52.74
55.803
42.587
24.87
Financial autonomy
47.641
62.154
62.245
54.122
64.841
61.501
65.343
73.925
Repayment capacity
6.026
1.578
-3.192
-24.433
-4.245
4.077
5.939
1.523
Cash flow / Revenue
321.533%
1155.389%
-351.737%
-61.073%
-279.145%
283.886%
162.116%
355.318%
Sector positioning
Ratio de endeudamiento
24.872025
2023
2024
2025
Q1: 0.04
Med: 8.09
Q3: 54.01
Average-10 pts over 3 years
En 2025, el ratio de endeudamiento de HEMERIA INVEST (24.87) se sitúa por encima de la mediana del sector. Este ratio mide el peso de la deuda en relación con el patrimonio. Un esfuerzo de reducción podría mejorar la solidez financiera.
Autonomía financiera
73.92%2025
2023
2024
2025
Q1: 21.27%
Med: 67.32%
Q3: 92.99%
Bueno+6 pts over 3 years
En 2025, el autonomía financiera de HEMERIA INVEST (73.9%) se sitúa por encima de la mediana del sector. Este ratio representa la parte del patrimonio en la financiación total. Esta posición cómoda ofrece un margen de seguridad apreciable.
Capacidad de reembolso
1.52 ans2025
2023
2024
2025
Q1: 0.0 ans
Med: 0.19 ans
Q3: 2.98 ans
Average-13 pts over 3 years
En 2025, el capacidad de reembolso de HEMERIA INVEST (1.5 ans) se sitúa por encima de la mediana del sector. Este ratio indica el número de años necesarios para pagar la deuda con flujo de caja. Un esfuerzo de reducción podría mejorar la solidez financiera.
Liquidity ratios
El ratio de liquidez se sitúa en 131.45. La empresa tiene 2€ de activos líquidos por cada 1€ de deuda a corto plazo. El ratio de cobertura de intereses (= EBIT / Gastos financieros) es de 417.1x. El resultado de explotación cubre muy ampliamente los gastos financieros.
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
131.453
Interest coverage (2025)
?
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
417.131
Liquidity indicators evolution HEMERIA INVEST
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2020
2021
2022
2023
2024
2025
Liquidity ratio
0.0
7424.207
6878.37
4999.544
4265.389
3858.188
318.548
131.453
Interest coverage
1183.934
-1962.525
-872.803
-242.369
117.948
174.249
387.587
417.131
Sector positioning
Ratio de liquidez
131.452025
2023
2024
2025
Q1: 161.8
Med: 834.57
Q3: 4761.54
Average-50 pts over 3 years
En 2025, el ratio de liquidez de HEMERIA INVEST (131.45) se sitúa por debajo de la mediana del sector. Este ratio mide la capacidad de cubrir deuda a corto plazo con activos corrientes. Una mejora fortalecería la posición competitiva.
Cobertura de intereses
417.13x2025
2023
2024
2025
Q1: -62.1x
Med: 0.0x
Q3: 0.0x
Excelente
En 2025, el cobertura de intereses de HEMERIA INVEST (417.1x) se sitúa en el top 25% del sector. Este ratio indica cuántas veces el resultado operativo cubre los gastos de intereses. Alta cobertura significa que los gastos financieros pesan poco en la rentabilidad.
Working capital requirement (WCR) and payment terms
El fondo de maniobra operativo (FM) mide el desfase temporal de tesorería. Plazo medio de cobro a clientes: 6 días. Plazo proveedores: 51 días. Excelente situación: los proveedores financian 45 días del ciclo operativo. El FM representa 181 días de ingresos. En 2016-2025, el FM aumentó en +1803%.
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
665 698 €
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
6 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
51 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 in days of revenue (2025)
?
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
181 j
WCR and payment terms evolution HEMERIA INVEST
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2020
2021
2022
2023
2024
2025
Operating WCR
-39 083 €
29 407 539 €
19 792 303 €
17 057 650 €
7 222 464 €
8 332 604 €
6 834 966 €
665 698 €
Inventory turnover (days)
0
0
0
0
0
0
0
0
Customer payment term (days)
0
0
10
11
0
16
41
6
Supplier payment term (days)
103
73
97
102
109
99
77
51
Positioning of HEMERIA INVEST in its sector
Comparison with sector Activités des sociétés holding
Valuation estimate
Indicative estimate only : the number of comparable transactions in this sector is limited (20 transactions).
This range of 981 801€ to 19 276 693€ is provided for information purposes only and requires in-depth analysis to be confirmed.
Estimated enterprise value2025
Indicative
981k€3663k€19276k€
3 663 089 €Range: 981 801€ - 19 276 693€
NAF 5 année 2025
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 20 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 HEMERIA INVEST with other companies in the same sector:
Yes, HEMERIA INVEST generated a net profit of 3.7 M€ in 2025.
Where is the headquarters of HEMERIA INVEST ?
The headquarters of HEMERIA INVEST is located in TOULOUSE (31100), in the department Haute-Garonne.
Where to find the tax return of HEMERIA INVEST ?
The tax return of HEMERIA INVEST 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 HEMERIA INVEST operate?
HEMERIA INVEST 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