Employees: 32 (2023.0)Legal category: SCA (commandite par actions)Size: ETICreation date: 1987-08-31 (38 years)Status: ActiveBusiness sector: Entreposage et stockage non frigorifiqueLocation: MORANGIS (91420), Essonne
IRON MOUNTAIN FRANCE : revenue, balance sheet and financial ratios
IRON MOUNTAIN FRANCE is a French company
founded 38 years ago,
specialized in the sector Entreposage et stockage non frigorifique.
Based in MORANGIS (91420),
this company of category ETI
shows in 2024 a revenue of 98.6 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - IRON MOUNTAIN FRANCE (SIREN 342993946)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
98 643 885 €
91 037 251 €
86 592 638 €
78 927 679 €
70 901 172 €
78 771 436 €
80 773 240 €
72 350 968 €
38 130 804 €
Net income
-4 119 348 €
9 811 143 €
7 596 535 €
10 483 540 €
-9 574 494 €
4 299 446 €
23 993 €
-3 873 700 €
-742 499 €
EBITDA
20 631 571 €
20 620 750 €
18 813 724 €
11 262 044 €
5 326 657 €
6 508 003 €
6 781 777 €
5 152 932 €
2 545 871 €
Net margin
-4.2%
10.8%
8.8%
13.3%
-13.5%
5.5%
0.0%
-5.4%
-1.9%
Revenue and income statement
In 2024, IRON MOUNTAIN FRANCE achieves revenue of 98.6 M€. Over the period 2016-2024, the company shows strong growth with a CAGR (compound annual growth rate) of +12.6%. Vs 2023: +8%. After deducting consumption (1.1 M€), gross margin stands at 97.5 M€, i.e. a rate of 99%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches 20.6 M€, representing 20.9% of revenue. This high EBITDA margin provides strong self-financing capacity and resilience to uncertainties. Net income is negative at -4.1 M€ (-4.2% 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
98 643 885 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
97 521 066 €
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
20 631 571 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
15 263 333 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
-4 119 348 €
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
20.9%
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 9%. 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 63%. 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
8.774%
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
63.07%
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
-0.012%
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
-859.555
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 IRON MOUNTAIN FRANCE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Debt ratio
6.376
6.32
4.873
1.104
0.53
2.191
5.849
8.706
8.774
Financial autonomy
79.586
58.802
57.376
62.27
59.9
61.139
63.048
63.384
63.07
Repayment capacity
3.073
1.303
0.856
0.236
0.115
0.152
-0.475
0.703
-859.555
Cash flow / Revenue
5.619%
6.665%
7.006%
6.164%
6.1%
19.125%
-15.964%
16.612%
-0.012%
Sector positioning
Debt ratio
8.772024
2022
2023
2024
Q1: 0.0
Med: 11.12
Q3: 67.77
Good+7 pts over 3 years
In 2024, the debt ratio of IRON MOUNTAIN FRANCE (8.77) 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
63.07%2024
2022
2023
2024
Q1: 9.65%
Med: 34.88%
Q3: 62.0%
Excellent
In 2024, the financial autonomy of IRON MOUNTAIN FRANCE (63.1%) ranks in the top 25% of the sector. This ratio represents the share of equity in total financing. High autonomy reflects financial independence and ability to absorb shocks.
Repayment capacity
-859.55 years2024
2022
2023
2024
Q1: 0.0 years
Med: 0.09 years
Q3: 1.78 years
Excellent-23 pts over 3 years
In 2024, the repayment capacity of IRON MOUNTAIN FRANCE (-859.55) 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 250.29. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months. The interest coverage ratio (= EBIT / Interest expenses) is 74.4x. Operating income very largely covers interest expenses: high safety margin.
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
250.288
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
74.394
Liquidity indicators evolution IRON MOUNTAIN 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
154.52
221.75
243.456
241.252
263.025
319.104
347.369
445.198
250.288
Interest coverage
7.968
6.549
9.475
3.233
100.119
0.053
168.371
0.038
74.394
Sector positioning
Liquidity ratio
250.292024
2022
2023
2024
Q1: 105.43
Med: 164.12
Q3: 324.56
Good-12 pts over 3 years
In 2024, the liquidity ratio of IRON MOUNTAIN FRANCE (250.29) 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
74.39x2024
2022
2023
2024
Q1: 0.0x
Med: 0.42x
Q3: 6.22x
Excellent
In 2024, the interest coverage of IRON MOUNTAIN FRANCE (74.4x) ranks in the top 25% of the sector. This ratio indicates how many times operating income covers interest expenses. High coverage means financial charges weigh little on profitability.
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: 198 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 63 days. The gap of 135 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 1 days (= Average inventory / Cost of goods x 360). Fast turnover, sign of good inventory management. Overall, WCR represents 78 days of revenue, i.e. 21.5 M€ to permanently finance. Over 2016-2024, WCR increased by +5370%, requiring additional financing.
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
21 484 638 €
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
198 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
63 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
1 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
78 j
WCR and payment terms evolution IRON MOUNTAIN 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
392 747 €
21 174 958 €
28 890 972 €
20 360 841 €
23 620 016 €
33 208 032 €
43 252 157 €
11 769 296 €
21 484 638 €
Inventory turnover (days)
0
1
0
1
1
1
1
0
1
Customer payment term (days)
114
216
256
213
213
217
189
194
198
Supplier payment term (days)
47
96
85
80
69
59
62
46
63
Positioning of IRON MOUNTAIN FRANCE in its sector
Comparison with sector Entreposage et stockage non frigorifique
Valuation estimate
Based on 77 transactions of similar company sales
(all years),
the value of IRON MOUNTAIN FRANCE is estimated at
18 424 194 €
(range 9 233 855€ - 43 699 577€).
With an EBITDA of 20 631 571€, the sector multiple of 1.0x is applied.
The price/revenue ratio is 0.14x
(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
77 tx
9233k€18424k€43699k€
18 424 194 €Range: 9 233 855€ - 43 699 577€
NAF 5 all-time
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
20 631 571 €×1.0x
Estimation20 969 962 €
9 268 149€ - 49 561 438€
Revenue Multiple30%
98 643 885 €×0.14x
Estimation14 181 249 €
9 176 699€ - 33 929 810€
How is this estimate calculated?
This estimate is based on the analysis of 77 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 (Entreposage et stockage non frigorifique)
Compare IRON MOUNTAIN FRANCE with other companies in the same sector:
Frequently asked questions about IRON MOUNTAIN FRANCE
What is the revenue of IRON MOUNTAIN FRANCE ?
The revenue of IRON MOUNTAIN FRANCE in 2024 is 98.6 M€.
Is IRON MOUNTAIN FRANCE profitable?
IRON MOUNTAIN FRANCE recorded a net loss in 2024.
Where is the headquarters of IRON MOUNTAIN FRANCE ?
The headquarters of IRON MOUNTAIN FRANCE is located in MORANGIS (91420), in the department Essonne.
Where to find the tax return of IRON MOUNTAIN FRANCE ?
The tax return of IRON MOUNTAIN 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 IRON MOUNTAIN FRANCE operate?
IRON MOUNTAIN FRANCE operates in the sector Entreposage et stockage non frigorifique (NAF code 52.10B). 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