HENITEX INTERNATIONAL : revenue, balance sheet and financial ratios
HENITEX INTERNATIONAL is a French company
founded 38 years ago,
specialized in the sector Fabrication d'étoffes à mailles.
Based in RIORGES (42153),
this company of category PME
shows in 2024 a revenue of 4.4 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - HENITEX INTERNATIONAL (SIREN 342973484)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
4 389 658 €
5 590 870 €
6 150 106 €
4 525 122 €
17 248 859 €
5 171 887 €
N/C
N/C
7 390 551 €
Net income
3 647 €
40 211 €
306 663 €
-36 851 €
4 863 078 €
-165 824 €
-114 328 €
-300 573 €
218 771 €
EBITDA
-519 087 €
-362 240 €
-376 619 €
-941 515 €
8 343 965 €
-537 854 €
N/C
N/C
-522 087 €
Net margin
0.1%
0.7%
5.0%
-0.8%
28.2%
-3.2%
N/C
N/C
3.0%
Revenue and income statement
In 2024, HENITEX INTERNATIONAL achieves revenue of 4.4 M€. Revenue is declining over the period 2016-2024 (CAGR: -6.3%). Significant drop of -21% vs 2023. After deducting consumption (1.4 M€), gross margin stands at 2.9 M€, i.e. a rate of 67%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches -519 k€, representing -11.8% of revenue. Warning negative scissor effect: despite revenue change (-21%), EBITDA varies by -43%, reducing margin by 5.3 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 4 k€, i.e. 0.1% 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
4 389 658 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
2 946 868 €
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
-519 087 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
-619 573 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
3 647 €
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
-11.8%
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 89%. Debt level is high: negotiating margin with banks is reduced. Financial autonomy (= Equity / Total assets x 100) reaches 45%. 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
88.751%
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
44.955%
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
-0.488%
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
-70.504
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 HENITEX INTERNATIONAL
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Debt ratio
0.0
5.897
0.0
0.013
0.014
15.906
82.64
66.72
88.751
Financial autonomy
59.42
79.217
82.509
80.218
78.361
73.945
43.566
50.748
44.955
Repayment capacity
0.0
None
None
-0.002
0.0
-2.684
11.856
18.973
-70.504
Cash flow / Revenue
-1.405%
None%
None%
-4.142%
31.263%
-9.318%
2.692%
1.48%
-0.488%
Sector positioning
Debt ratio
88.752024
2022
2023
2024
Q1: 0.1
Med: 17.31
Q3: 38.3
Watch
In 2024, the debt ratio of HENITEX INTERNATIONAL (88.75) ranks in the top 25% of the sector. This ratio measures the weight of debt relative to equity. A high ratio may indicate excessive dependence on external financing.
Financial autonomy
44.95%2024
2022
2023
2024
Q1: 39.49%
Med: 55.91%
Q3: 73.23%
Average
In 2024, the financial autonomy of HENITEX INTERNATIONAL (45.0%) 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
-70.5 years2024
2022
2023
2024
Q1: -0.12 years
Med: 0.15 years
Q3: 1.62 years
Excellent-84 pts over 3 years
In 2024, the repayment capacity of HENITEX INTERNATIONAL (-70.50) 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 724.33. 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
724.332
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
-4.912
Liquidity indicators evolution HENITEX INTERNATIONAL
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
761.059
714.07
586.4
443.791
447.937
621.631
400.125
633.452
724.332
Interest coverage
-7.485
None
None
-6.055
0.332
-2.112
-10.826
-16.315
-4.912
Sector positioning
Liquidity ratio
724.332024
2022
2023
2024
Q1: 203.3
Med: 315.15
Q3: 569.44
Excellent+17 pts over 3 years
In 2024, the liquidity ratio of HENITEX INTERNATIONAL (724.33) 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
-4.91x2024
2022
2023
2024
Q1: -9.1x
Med: 3.58x
Q3: 10.3x
Average+16 pts over 3 years
In 2024, the interest coverage of HENITEX INTERNATIONAL (-4.9x) 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: 62 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 18 days. The gap of 44 days means the company finances its customers for over a month before being paid relative to supplier payments. This weighs on cash flow. Inventory turnover is 92 days (= Average inventory / Cost of goods x 360). This high level ties up cash and potentially creates obsolescence risk. Overall, WCR represents 160 days of revenue, i.e. 2.0 M€ to permanently finance. Notable WCR improvement over the period (-40%), 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
1 951 510 €
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
62 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
18 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
92 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
160 j
WCR and payment terms evolution HENITEX INTERNATIONAL
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
3 259 972 €
0 €
0 €
2 097 873 €
232 687 €
1 852 766 €
2 650 450 €
2 525 899 €
1 951 510 €
Inventory turnover (days)
64
0
0
95
40
134
111
105
92
Customer payment term (days)
92
0
0
70
17
80
56
71
62
Supplier payment term (days)
15
0
0
16
18
21
21
12
18
Positioning of HENITEX INTERNATIONAL in its sector
Comparison with sector Fabrication d'étoffes à mailles
Valuation estimate
Indicative estimate only : the number of comparable transactions in this sector is limited (31 transactions).
This range of 204 113€ to 945 756€ is provided for information purposes only and requires in-depth analysis to be confirmed.
Estimated enterprise value2024
Indicative
204k€295k€945k€
295 227 €Range: 204 113€ - 945 756€
NAF 4 all-time
Aggregated at NAF sub-class level
How is this estimate calculated?
This estimate is based on the analysis of 31 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 d'étoffes à mailles)
Compare HENITEX INTERNATIONAL with other companies in the same sector:
Frequently asked questions about HENITEX INTERNATIONAL
What is the revenue of HENITEX INTERNATIONAL ?
The revenue of HENITEX INTERNATIONAL in 2024 is 4.4 M€.
Is HENITEX INTERNATIONAL profitable?
Yes, HENITEX INTERNATIONAL generated a net profit of 4 k€ in 2024.
Where is the headquarters of HENITEX INTERNATIONAL ?
The headquarters of HENITEX INTERNATIONAL is located in RIORGES (42153), in the department Loire.
Where to find the tax return of HENITEX INTERNATIONAL ?
The tax return of HENITEX INTERNATIONAL 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 HENITEX INTERNATIONAL operate?
HENITEX INTERNATIONAL operates in the sector Fabrication d'étoffes à mailles (NAF code 13.91Z). 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