Employees: NN (None)Legal category: Société à responsabilité limitée (sans autre indication)Size: PMECreation date: 2002-12-10 (23 years)Status: ActiveBusiness sector: Activités des sociétés holdingLocation: ERBRAY (44110), Loire-Atlantique
IDRA GLOBAL INDUSTRIES : revenue, balance sheet and financial ratios
IDRA GLOBAL INDUSTRIES is a French company
founded 23 years ago,
specialized in the sector Activités des sociétés holding.
Based in ERBRAY (44110),
this company of category PME
shows in 2024 a revenue of 166 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - IDRA GLOBAL INDUSTRIES (SIREN 444659791)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
166 137 €
177 459 €
202 033 €
230 224 €
219 351 €
230 088 €
178 475 €
168 074 €
139 503 €
Net income
-145 404 €
-34 695 €
-392 466 €
82 713 €
134 980 €
175 997 €
106 775 €
271 888 €
191 154 €
EBITDA
-14 420 €
-6 130 €
21 195 €
40 432 €
20 835 €
10 263 €
-11 205 €
-21 706 €
-17 850 €
Net margin
-87.5%
-19.6%
-194.3%
35.9%
61.5%
76.5%
59.8%
161.8%
137.0%
Revenue and income statement
In 2024, IDRA GLOBAL INDUSTRIES achieves revenue of 166 k€. Revenue is growing positively over 9 years (CAGR: +2.2%). Slight decline of -6% vs 2023. After deducting consumption (0 €), gross margin stands at 166 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 -14 k€, representing -8.7% of revenue. Warning negative scissor effect: despite revenue change (-6%), EBITDA varies by -135%, reducing margin by 5.2 pts. This reflects costs rising faster than revenue. Negative EBITDA means operations do not cover current expenses: concerning situation. Net income is negative at -145 k€ (-87.5% 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
166 137 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
166 137 €
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
-14 420 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
-799 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
-145 404 €
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
-8.7%
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 12%. 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 80%. 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 1.1 years of cash flow to repay all financial debt. This short period demonstrates excellent debt sustainability. Cash flow represents 90.1% 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 (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
12.194%
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
80.41%
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
90.13%
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
1.072
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 IDRA GLOBAL INDUSTRIES
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Debt ratio
42.679
44.247
36.93
36.034
47.901
31.126
35.085
28.78
12.194
Financial autonomy
68.783
67.81
70.365
69.022
64.815
70.102
68.692
70.125
80.41
Repayment capacity
3.326
2.738
5.687
3.499
3.352
1.459
1.825
5.945
1.072
Cash flow / Revenue
139.636%
164.791%
63.467%
86.112%
128.489%
184.169%
141.474%
39.423%
90.13%
Sector positioning
Debt ratio
12.192024
2022
2023
2024
Q1: 0.01
Med: 8.77
Q3: 62.6
Average-6 pts over 3 years
In 2024, the debt ratio of IDRA GLOBAL INDUSTRIES (12.19) 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
80.41%2024
2022
2023
2024
Q1: 15.71%
Med: 62.26%
Q3: 91.3%
Good+10 pts over 3 years
In 2024, the financial autonomy of IDRA GLOBAL INDUSTRIES (80.4%) 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
1.07 years2024
2022
2023
2024
Q1: 0.0 years
Med: 0.09 years
Q3: 3.07 years
Average-5 pts over 3 years
In 2024, the repayment capacity of IDRA GLOBAL INDUSTRIES (1.07) 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 370.61. 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
370.605
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
-137.816
Liquidity indicators evolution IDRA GLOBAL INDUSTRIES
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
1195.583
1406.737
791.879
474.505
953.058
577.319
639.925
488.034
370.605
Interest coverage
-46.734
-77.458
-169.451
150.736
663.83
803.544
1918.401
-216.313
-137.816
Sector positioning
Liquidity ratio
370.612024
2022
2023
2024
Q1: 138.65
Med: 681.09
Q3: 3914.52
Average-16 pts over 3 years
In 2024, the liquidity ratio of IDRA GLOBAL INDUSTRIES (370.61) 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
-137.82x2024
2022
2023
2024
Q1: -74.77x
Med: 0.0x
Q3: 0.0x
Average-50 pts over 3 years
In 2024, the interest coverage of IDRA GLOBAL INDUSTRIES (-137.8x) 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: 634 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 182 days. The gap of 452 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 1062 days of revenue, i.e. 490 k€ 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
490 004 €
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
634 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
182 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
0 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
1062 j
WCR and payment terms evolution IDRA GLOBAL INDUSTRIES
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
456 890 €
744 872 €
657 213 €
703 563 €
825 997 €
1 126 339 €
988 956 €
875 364 €
490 004 €
Inventory turnover (days)
0
0
0
0
0
0
0
0
0
Customer payment term (days)
90
124
212
313
488
647
667
777
634
Supplier payment term (days)
145
92
138
202
151
171
200
173
182
Positioning of IDRA GLOBAL INDUSTRIES in its sector
Comparison with sector Activités des sociétés holding
Valuation estimate
Based on 54 transactions of similar company sales
in 2024,
the value of IDRA GLOBAL INDUSTRIES is estimated at
97 816 €
(range 60 854€ - 116 285€).
The price/revenue ratio is 0.59x
(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 value2024
54 tx
60k€97k€116k€
97 816 €Range: 60 854€ - 116 285€
NAF 5 année 2024
Valuation method used
Revenue Multiple
166 137 €
×
0.59x
=97 817 €
Range: 60 854€ - 116 286€
Only this financial indicator is available for this company.
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 54 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 IDRA GLOBAL INDUSTRIES with other companies in the same sector:
Frequently asked questions about IDRA GLOBAL INDUSTRIES
What is the revenue of IDRA GLOBAL INDUSTRIES ?
The revenue of IDRA GLOBAL INDUSTRIES in 2024 is 166 k€.
Is IDRA GLOBAL INDUSTRIES profitable?
IDRA GLOBAL INDUSTRIES recorded a net loss in 2024.
Where is the headquarters of IDRA GLOBAL INDUSTRIES ?
The headquarters of IDRA GLOBAL INDUSTRIES is located in ERBRAY (44110), in the department Loire-Atlantique.
Where to find the tax return of IDRA GLOBAL INDUSTRIES ?
The tax return of IDRA GLOBAL INDUSTRIES 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 IDRA GLOBAL INDUSTRIES operate?
IDRA GLOBAL INDUSTRIES 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