Employees: NN (None)Legal category: SCA (commandite par actions)Size: ETICreation date: 1986-10-16 (39 years)Status: ActiveBusiness sector: Activités spécialisées, scientifiques et techniques diversesLocation: PARIS (75008), Paris
MERIDIEN SAS : revenue, balance sheet and financial ratios
MERIDIEN SAS is a French company
founded 39 years ago,
specialized in the sector Activités spécialisées, scientifiques et techniques diverses.
Based in PARIS (75008),
this company of category ETI
shows in 2024 a revenue of 6.6 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - MERIDIEN SAS (SIREN 339119406)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
Revenue
6 565 504 €
14 583 773 €
2 805 550 €
4 250 050 €
2 399 444 €
7 568 145 €
8 431 070 €
12 648 419 €
13 346 658 €
27 446 183 €
Net income
1 981 588 €
-3 500 017 €
-643 806 €
148 865 €
-568 592 €
-559 211 €
-1 649 312 €
5 477 500 €
-5 385 666 €
-4 904 174 €
EBITDA
-5 095 958 €
11 637 828 €
656 998 €
2 607 232 €
337 391 €
4 816 484 €
-1 064 720 €
1 107 556 €
1 525 335 €
4 357 645 €
Net margin
30.2%
-24.0%
-22.9%
3.5%
-23.7%
-7.4%
-19.6%
43.3%
-40.4%
-17.9%
Revenue and income statement
In 2024, MERIDIEN SAS achieves revenue of 6.6 M€. Revenue is declining over the period 2015-2024 (CAGR: -14.7%). Significant drop of -55% vs 2023. After deducting consumption (0 €), gross margin stands at 6.6 M€, i.e. a rate of 100%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches -5.1 M€, representing -77.6% of revenue. Warning negative scissor effect: despite revenue change (-55%), EBITDA varies by -144%, reducing margin by 157.4 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 2.0 M€, i.e. 30.2% 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
6 565 504 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
6 565 504 €
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
-5 095 958 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
-451 948 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
1 981 588 €
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
-77.6%
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 931%. Critical situation: debt significantly exceeds equity, severely limiting borrowing capacity and exposing the company to default risk. Financial autonomy (= Equity / Total assets x 100) reaches 7%. Low autonomy: the company heavily depends on external financing (banks, suppliers).
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
930.963%
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
6.724%
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
-103.091%
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
-1.128
Solvency indicators evolution MERIDIEN SAS
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2015
2016
2017
2018
2019
2020
2021
2022
2023
2024
Debt ratio
44.06
-845.331
124.855
101.077
162.249
172.866
194.89
320.799
-838.64
930.963
Financial autonomy
33.73
-5.416
34.265
23.017
32.899
28.151
24.627
21.149
-5.851
6.724
Repayment capacity
-2.753
14.142
4.763
3.209
-3.699
-14.34
4.713
-18.01
1.607
-1.128
Cash flow / Revenue
-3.218%
3.658%
11.628%
14.798%
-19.721%
-12.633%
29.02%
-14.85%
41.55%
-103.091%
Sector positioning
Debt ratio
930.962024
2022
2023
2024
Q1: 0.0
Med: 4.67
Q3: 40.89
Average
In 2024, the debt ratio of MERIDIEN SAS (930.96) 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
6.72%2024
2022
2023
2024
Q1: 4.58%
Med: 32.74%
Q3: 63.16%
Average-12 pts over 3 years
In 2024, the financial autonomy of MERIDIEN SAS (6.7%) 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
-1.13 years2024
2022
2023
2024
Q1: 0.0 years
Med: 0.0 years
Q3: 0.43 years
Excellent
In 2024, the repayment capacity of MERIDIEN SAS (-1.13) 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 565.17. 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
565.172
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
-2.592
Liquidity indicators evolution MERIDIEN SAS
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2015
2016
2017
2018
2019
2020
2021
2022
2023
2024
Liquidity ratio
203.402
1514.778
1813.916
162.769
957.683
308.895
411.865
907.777
1113.859
565.172
Interest coverage
30.955
121.537
153.68
-124.968
7.637
5.693
3.629
73.835
3.017
-2.592
Sector positioning
Liquidity ratio
565.172024
2022
2023
2024
Q1: 144.63
Med: 259.05
Q3: 521.3
Excellent
In 2024, the liquidity ratio of MERIDIEN SAS (565.17) 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
-2.59x2024
2022
2023
2024
Q1: 0.0x
Med: 0.0x
Q3: 0.45x
Average-50 pts over 3 years
In 2024, the interest coverage of MERIDIEN SAS (-2.6x) 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: 111 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 36 days. The gap of 75 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 425 days of revenue, i.e. 7.7 M€ to permanently finance. Over 2015-2024, WCR increased by +34%, 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
7 747 557 €
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
111 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
36 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
425 j
WCR and payment terms evolution MERIDIEN SAS
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2015
2016
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
5 763 973 €
-3 192 521 €
1 448 750 €
1 198 730 €
2 564 542 €
2 174 544 €
4 237 640 €
5 460 975 €
14 663 109 €
7 747 557 €
Inventory turnover (days)
0
0
0
0
0
0
0
0
0
0
Customer payment term (days)
63
67
76
140
84
262
183
432
58
111
Supplier payment term (days)
81
4
2
14
26
167
265
99
171
36
Positioning of MERIDIEN SAS in its sector
Comparison with sector Activités spécialisées, scientifiques et techniques diverses
Valuation estimate
Based on 98 transactions of similar company sales
(all years),
the value of MERIDIEN SAS is estimated at
5 278 967 €
(range 1 244 765€ - 8 894 157€).
The price/revenue ratio is 0.36x
(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
98 tx
1244k€5278k€8894k€
5 278 967 €Range: 1 244 765€ - 8 894 157€
NAF 5 all-time
Valuation detail by method
Ajustez les pondérations selon votre analyse
Revenue Multiple30%
6 565 504 €×0.36x
Estimation2 386 455 €
783 636€ - 4 038 016€
Net Income Multiple20%
1 981 588 €×4.9x
Estimation9 617 737 €
1 936 461€ - 16 178 369€
How is this estimate calculated?
This estimate is based on the analysis of 98 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 spécialisées, scientifiques et techniques diverses)
Compare MERIDIEN SAS with other companies in the same sector:
Yes, MERIDIEN SAS generated a net profit of 2.0 M€ in 2024.
Where is the headquarters of MERIDIEN SAS ?
The headquarters of MERIDIEN SAS is located in PARIS (75008), in the department Paris.
Where to find the tax return of MERIDIEN SAS ?
The tax return of MERIDIEN SAS 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 MERIDIEN SAS operate?
MERIDIEN SAS operates in the sector Activités spécialisées, scientifiques et techniques diverses (NAF code 74.90B). 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