Employees: 12 (2023.0)Legal category: SCA (commandite par actions)Size: PMECreation date: 1986-05-20 (39 years)Status: ActiveBusiness sector: Réparation de machines et équipements mécaniquesLocation: MERRIS (59270), Nord
MERRIS HYDRAULIQUE : revenue, balance sheet and financial ratios
MERRIS HYDRAULIQUE is a French company
founded 39 years ago,
specialized in the sector Réparation de machines et équipements mécaniques.
Based in MERRIS (59270),
this company of category PME
shows in 2022 a revenue of 2.2 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - MERRIS HYDRAULIQUE (SIREN 337833362)
Indicator
2024
2023
2022
2021
2020
2019
2018
Revenue
N/C
N/C
2 226 986 €
2 153 688 €
1 863 685 €
1 949 349 €
3 291 399 €
Net income
10 036 €
66 850 €
196 148 €
130 945 €
51 937 €
18 256 €
-5 811 €
EBITDA
N/C
N/C
135 961 €
146 116 €
60 943 €
60 624 €
81 973 €
Net margin
N/C
N/C
8.8%
6.1%
2.8%
0.9%
-0.2%
Revenue and income statement
In 2024, MERRIS HYDRAULIQUE generates positive net income of 10 k€. Net income represents the final profit after all expenses (operating, financial, exceptional) and corporate tax.
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
10 036 €
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 128%. Debt level is high: negotiating margin with banks is reduced. Financial autonomy (= Equity / Total assets x 100) reaches 27%. The balance between equity and debt is satisfactory.
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
128.369%
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
27.275%
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
2018
2019
2020
2021
2022
2023
2024
Debt ratio
1869.735
1107.528
650.439
301.831
121.547
145.139
128.369
Financial autonomy
2.679
4.89
7.988
17.325
30.313
25.652
27.275
Repayment capacity
16.019
11.756
8.12
5.059
2.343
None
None
Cash flow / Revenue
1.202%
2.529%
4.477%
6.439%
10.025%
None%
None%
Sector positioning
Debt ratio
128.372024
2022
2023
2024
Q1: 2.87
Med: 17.34
Q3: 52.01
Watch
In 2024, the debt ratio of MERRIS HYDRAULIQUE (128.37) ranks in the top 25% of the sector. This ratio measures the weight of debt relative to equity. A high ratio may indicate excessive dependence on external financing.
Financial autonomy
27.27%2024
2022
2023
2024
Q1: 23.1%
Med: 44.97%
Q3: 62.71%
Average-7 pts over 3 years
In 2024, the financial autonomy of MERRIS HYDRAULIQUE (27.3%) 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
2.34 years2022
2022
Q1: 0.0 years
Med: 0.46 years
Q3: 2.04 years
Average
In 2022, the repayment capacity of MERRIS HYDRAULIQUE (2.34) 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 234.98. 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
234.982
Liquidity indicators evolution MERRIS HYDRAULIQUE
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2018
2019
2020
2021
2022
2023
2024
Liquidity ratio
185.575
220.806
230.318
304.972
267.505
238.036
234.982
Interest coverage
13.259
5.602
5.387
2.845
5.988
None
None
Sector positioning
Liquidity ratio
234.982024
2022
2023
2024
Q1: 167.32
Med: 242.93
Q3: 357.25
Average-13 pts over 3 years
In 2024, the liquidity ratio of MERRIS HYDRAULIQUE (234.98) 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
5.99x2022
2022
Q1: 0.0x
Med: 0.43x
Q3: 2.76x
Excellent
In 2022, the interest coverage of MERRIS HYDRAULIQUE (6.0x) 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.
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
0 €
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
0 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
0 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 and payment terms evolution MERRIS HYDRAULIQUE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2018
2019
2020
2021
2022
2023
2024
Operating WCR
566 186 €
503 731 €
550 793 €
560 540 €
675 668 €
0 €
0 €
Inventory turnover (days)
29
53
55
49
49
0
0
Customer payment term (days)
51
79
93
73
83
0
0
Supplier payment term (days)
24
26
27
20
37
0
0
Positioning of MERRIS HYDRAULIQUE in its sector
Comparison with sector Réparation de machines et équipements mécaniques
Valuation estimate
Based on 104 transactions of similar company sales
(all years),
the value of MERRIS HYDRAULIQUE is estimated at
12 952 €
(range 8 536€ - 46 386€).
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.
Estimated enterprise value2024
104 transactions
8k€12k€46k€
12 952 €Range: 8 536€ - 46 386€
NAF 5 all-time
Valuation method used
Net Income Multiple
10 036 €
×
1.3x
=12 952 €
Range: 8 537€ - 46 386€
Only this financial indicator is available for this company.
How is this estimate calculated?
This estimate is based on the analysis of 104 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 (Réparation de machines et équipements mécaniques)
Compare MERRIS HYDRAULIQUE with other companies in the same sector:
Frequently asked questions about MERRIS HYDRAULIQUE
What is the revenue of MERRIS HYDRAULIQUE ?
The revenue of MERRIS HYDRAULIQUE in 2022 is 2.2 M€.
Is MERRIS HYDRAULIQUE profitable?
Yes, MERRIS HYDRAULIQUE generated a net profit of 10 k€ in 2024.
Where is the headquarters of MERRIS HYDRAULIQUE ?
The headquarters of MERRIS HYDRAULIQUE is located in MERRIS (59270), in the department Nord.
Where to find the tax return of MERRIS HYDRAULIQUE ?
The tax return of MERRIS HYDRAULIQUE 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 MERRIS HYDRAULIQUE operate?
MERRIS HYDRAULIQUE operates in the sector Réparation de machines et équipements mécaniques (NAF code 33.12Z). 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