Employees: 01 (2023.0)Legal category: SCA (commandite par actions)Size: PMECreation date: 2017-02-01 (9 years)Status: ActiveBusiness sector: Autres travaux spécialisés de constructionLocation: TOULOUSE (31000), Haute-Garonne
HYDROAIR SERVICES : revenue, balance sheet and financial ratios
HYDROAIR SERVICES is a French company
founded 9 years ago,
specialized in the sector Autres travaux spécialisés de construction.
Based in TOULOUSE (31000),
this company of category PME
shows in 2023 a revenue of 111 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - HYDROAIR SERVICES (SIREN 825318272)
Indicator
2023
2022
2021
2020
2019
2018
2017
Revenue
111 377 €
120 718 €
122 803 €
108 595 €
85 793 €
98 725 €
107 146 €
Net income
943 €
9 920 €
1 020 €
-2 151 €
-6 457 €
516 €
19 827 €
EBITDA
-6 779 €
11 915 €
654 €
-1 145 €
-7 012 €
655 €
23 382 €
Net margin
0.8%
8.2%
0.8%
-2.0%
-7.5%
0.5%
18.5%
Revenue and income statement
In 2023, HYDROAIR SERVICES achieves revenue of 111 k€. Revenue is growing positively over 7 years (CAGR: +0.6%). Slight decline of -8% vs 2022. After deducting consumption (49 k€), gross margin stands at 62 k€, i.e. a rate of 56%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches -7 k€, representing -6.1% of revenue. Warning negative scissor effect: despite revenue change (-8%), EBITDA varies by -157%, reducing margin by 16.0 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 943 €, i.e. 0.8% of revenue. This profit can be retained or distributed to shareholders.
Revenue (2023)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
111 377 €
Gross margin (2023)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
62 045 €
EBITDA (2023)
?
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
-6 779 €
EBIT (2023)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
-7 446 €
Net income (2023)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
943 €
EBITDA margin (2023)
?
EBITDA margin
Definition
Measures the company's operating profitability.
Formula
(EBE / CA) x 100
Interpretation
> 10% : Good profitability 5-10% : Average < 5% : Low
-6.1%
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 8%. 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 52%. This high autonomy means the company finances most of its assets through equity, a sign of strength.
Debt ratio (2023)
?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low 50-100% : Moderate > 100% : High
7.772%
Financial autonomy (2023)
?
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
51.63%
Cash flow / Revenue (2023)
?
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
-6.635%
Repayment capacity (2023)
?
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
-0.264
Asset age ratio (2023)
?
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
2017
2018
2019
2020
2021
2022
2023
Debt ratio
0.0
0.0
18.263
17.491
11.674
6.883
7.772
Financial autonomy
64.816
63.185
54.441
21.096
31.341
52.963
51.63
Repayment capacity
0.0
0.0
-0.449
-1.56
4.597
0.157
-0.264
Cash flow / Revenue
18.505%
0.519%
-7.288%
-1.312%
0.295%
8.77%
-6.635%
Sector positioning
Debt ratio
7.772023
2021
2022
2023
Q1: 3.52
Med: 22.4
Q3: 69.42
Good
In 2023, the debt ratio of HYDROAIR SERVICES (7.77) ranks below the median of the sector. This ratio measures the weight of debt relative to equity. This controlled position reflects prudent management.
Financial autonomy
51.63%2023
2021
2022
2023
Q1: 14.79%
Med: 35.17%
Q3: 55.26%
Good+22 pts over 3 years
In 2023, the financial autonomy of HYDROAIR SERVICES (51.6%) 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
-0.26 years2023
2021
2022
2023
Q1: 0.0 years
Med: 0.35 years
Q3: 1.67 years
Excellent-50 pts over 3 years
In 2023, the repayment capacity of HYDROAIR SERVICES (-0.26) 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 219.94. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months.
Liquidity ratio (2023)
?
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
219.936
Interest coverage (2023)
?
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
-0.295
Liquidity indicators evolution HYDROAIR SERVICES
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2017
2018
2019
2020
2021
2022
2023
Liquidity ratio
284.219
271.627
249.672
127.732
147.769
221.09
219.936
Interest coverage
0.0
0.0
-0.927
-29.52
0.0
0.0
-0.295
Sector positioning
Liquidity ratio
219.942023
2021
2022
2023
Q1: 141.83
Med: 206.59
Q3: 311.37
Good+25 pts over 3 years
In 2023, the liquidity ratio of HYDROAIR SERVICES (219.94) ranks above the median of the sector. This ratio measures the ability to cover short-term debt with current assets. This comfortable position offers an appreciable safety margin.
Interest coverage
-0.29x2023
2021
2022
2023
Q1: 0.0x
Med: 0.45x
Q3: 2.71x
Average
In 2023, the interest coverage of HYDROAIR SERVICES (-0.3x) 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: 84 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 24 days. The gap of 60 days means the company finances its customers for over a month before being paid relative to supplier payments. This weighs on cash flow. Overall, WCR represents 57 days of revenue, i.e. 18 k€ to permanently finance. Over 2017-2023, WCR increased by +6218%, requiring additional financing.
Operating WCR (2023)
?
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
17 534 €
Customer credit (2023)
?
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
84 j
Supplier credit (2023)
?
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
24 j
Inventory turnover (2023)
?
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 (2023)
?
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
57 j
WCR and payment terms evolution HYDROAIR SERVICES
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2017
2018
2019
2020
2021
2022
2023
Operating WCR
278 €
19 708 €
15 362 €
12 020 €
753 €
26 818 €
17 534 €
Inventory turnover (days)
0
0
0
0
0
0
0
Customer payment term (days)
32
70
65
61
68
88
84
Supplier payment term (days)
0
15
9
44
0
26
24
Positioning of HYDROAIR SERVICES in its sector
Comparison with sector Autres travaux spécialisés de construction
Valuation estimate
Indicative estimate only : the number of comparable transactions in this sector is limited (37 transactions).
This range of 7 326€ to 27 700€ is provided for information purposes only and requires in-depth analysis to be confirmed.
Estimated enterprise value2023
Indicative
7k€7k€27k€
7 732 €Range: 7 326€ - 27 700€
NAF 5 année 2023
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 37 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 (Autres travaux spécialisés de construction)
Compare HYDROAIR SERVICES with other companies in the same sector:
Frequently asked questions about HYDROAIR SERVICES
What is the revenue of HYDROAIR SERVICES ?
The revenue of HYDROAIR SERVICES in 2023 is 111 k€.
Is HYDROAIR SERVICES profitable?
Yes, HYDROAIR SERVICES generated a net profit of 943€ in 2023.
Where is the headquarters of HYDROAIR SERVICES ?
The headquarters of HYDROAIR SERVICES is located in TOULOUSE (31000), in the department Haute-Garonne.
Where to find the tax return of HYDROAIR SERVICES ?
The tax return of HYDROAIR SERVICES 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 HYDROAIR SERVICES operate?
HYDROAIR SERVICES operates in the sector Autres travaux spécialisés de construction (NAF code 43.99D). 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