MERIBEL PHARMA PESSAC : revenue, balance sheet and financial ratios
MERIBEL PHARMA PESSAC is a French company
founded 11 years ago,
specialized in the sector Fabrication de préparations pharmaceutiques.
Based in PESSAC (33600),
this company of category ETI
shows in 2024 a revenue of 17.6 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - MERIBEL PHARMA PESSAC (SIREN 807679386)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
2015
Revenue
17 576 259 €
14 800 569 €
12 791 904 €
12 871 067 €
12 280 167 €
10 414 749 €
10 501 823 €
10 258 242 €
8 878 651 €
Net income
842 805 €
-3 160 855 €
-1 116 926 €
-1 036 141 €
-2 030 379 €
-427 027 €
98 060 €
1 487 653 €
1 846 580 €
EBITDA
4 134 841 €
-1 920 264 €
-1 177 802 €
-1 694 401 €
-2 987 203 €
-2 152 920 €
-1 221 393 €
-1 391 911 €
-2 098 587 €
Net margin
4.8%
-21.4%
-8.7%
-8.1%
-16.5%
-4.1%
0.9%
14.5%
20.8%
Revenue and income statement
In 2024, MERIBEL PHARMA PESSAC achieves revenue of 17.6 M€. Over the period 2015-2024, the company shows strong growth with a CAGR (compound annual growth rate) of +7.9%. Vs 2023, growth of +19% (14.8 M€ -> 17.6 M€). After deducting consumption (1.1 M€), gross margin stands at 16.5 M€, i.e. a rate of 94%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches 4.1 M€, representing 23.5% of revenue. Positive scissor effect: EBITDA margin improves by +36.5 pts, sign of improved operational efficiency. This high EBITDA margin provides strong self-financing capacity and resilience to uncertainties. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 843 k€, i.e. 4.8% 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
17 576 259 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
16 456 898 €
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
4 134 841 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
1 391 563 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
842 805 €
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
23.1%
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 0%. 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. Cash flow represents 20.9% 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
0.0%
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
79.597%
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
20.946%
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
0.0
Asset age ratio (2024)
?
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
2015
2017
2018
2019
2020
2021
2022
2023
2024
Debt ratio
0.0
0.0
0.0
0.0
0.0
0.0
155.057
348.226
0.0
Financial autonomy
7.995
26.219
27.984
25.694
13.114
20.293
32.116
18.171
79.597
Repayment capacity
0.0
0.0
0.0
0.001
0.0
0.0
-35.41
-7.919
0.0
Cash flow / Revenue
28.39%
20.236%
9.775%
0.072%
-11.218%
-1.33%
-2.399%
-12.619%
20.946%
Sector positioning
Debt ratio
0.02024
2022
2023
2024
Q1: 0.0
Med: 5.92
Q3: 43.75
Excellent-52 pts over 3 years
In 2024, the debt ratio of MERIBEL PHARMA PESSAC (0.00) ranks in the bottom 25% of the sector, which is positive. This ratio measures the weight of debt relative to equity. A low ratio indicates a solid financial structure with little dependence on creditors.
Financial autonomy
79.6%2024
2022
2023
2024
Q1: 28.05%
Med: 51.52%
Q3: 72.2%
Excellent+47 pts over 3 years
In 2024, the financial autonomy of MERIBEL PHARMA PESSAC (79.6%) 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
0.0 years2024
2022
2023
2024
Q1: 0.0 years
Med: 0.01 years
Q3: 1.74 years
Excellent+23 pts over 3 years
In 2024, the repayment capacity of MERIBEL PHARMA PESSAC (0.00) 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 249.00. 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 17.8x. 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
248.999
Interest coverage (2024)
?
Interest coverage
Definition
Ability to cover interest charges with operating income.
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2015
2017
2018
2019
2020
2021
2022
2023
2024
Liquidity ratio
42.023
50.629
52.337
50.09
45.163
44.567
174.093
221.286
248.999
Interest coverage
-43.366
-38.82
-31.96
-12.387
-13.87
-31.497
-49.056
-49.929
17.847
Sector positioning
Liquidity ratio
249.02024
2022
2023
2024
Q1: 120.09
Med: 209.86
Q3: 363.93
Good+12 pts over 3 years
In 2024, the liquidity ratio of MERIBEL PHARMA PESSAC (249.00) 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
17.85x2024
2022
2023
2024
Q1: 0.0x
Med: 1.78x
Q3: 10.15x
Excellent+52 pts over 3 years
In 2024, the interest coverage of MERIBEL PHARMA PESSAC (17.9x) 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: 19 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 61 days. Excellent situation: suppliers finance 42 days of the operating cycle (retail model). Inventory turnover is 107 days (= Average inventory / Cost of goods x 360). This high level ties up cash and potentially creates obsolescence risk. Overall, WCR represents 49 days of revenue, i.e. 2.4 M€ to permanently finance. Over 2015-2024, WCR increased by +122%, 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
2 385 626 €
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
19 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
61 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
107 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
49 j
WCR and payment terms evolution MERIBEL PHARMA PESSAC
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2015
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
-10 992 036 €
-7 082 290 €
-3 921 066 €
-4 633 001 €
-6 484 051 €
-6 473 117 €
2 581 662 €
3 487 606 €
2 385 626 €
Inventory turnover (days)
39
47
57
72
59
46
68
62
107
Customer payment term (days)
65
48
91
57
51
67
38
65
19
Supplier payment term (days)
40
79
87
69
57
99
47
45
61
Positioning of MERIBEL PHARMA PESSAC in its sector
Comparison with sector Fabrication de préparations pharmaceutiques
Valuation estimate
Indicative estimate only : the number of comparable transactions in this sector is limited (27 transactions).
This range of 168 155€ to 516 845€ is provided for information purposes only and requires in-depth analysis to be confirmed.
Estimated enterprise value2024
Indicative
168k€379k€516k€
379 647 €Range: 168 155€ - 516 845€
NAF 5 all-time
How is this estimate calculated?
This estimate is based on the analysis of 27 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 de préparations pharmaceutiques)
Compare MERIBEL PHARMA PESSAC with other companies in the same sector:
Frequently asked questions about MERIBEL PHARMA PESSAC
What is the revenue of MERIBEL PHARMA PESSAC ?
The revenue of MERIBEL PHARMA PESSAC in 2024 is 17.6 M€.
Is MERIBEL PHARMA PESSAC profitable?
Yes, MERIBEL PHARMA PESSAC generated a net profit of 843 k€ in 2024.
Where is the headquarters of MERIBEL PHARMA PESSAC ?
The headquarters of MERIBEL PHARMA PESSAC is located in PESSAC (33600), in the department Gironde.
Where to find the tax return of MERIBEL PHARMA PESSAC ?
The tax return of MERIBEL PHARMA PESSAC 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 MERIBEL PHARMA PESSAC operate?
MERIBEL PHARMA PESSAC operates in the sector Fabrication de préparations pharmaceutiques (NAF code 21.20Z). 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