Employees: 32 (2023.0)Legal category: SCA (commandite par actions)Size: ETICreation date: 1969-01-01 (57 years)Status: ActiveBusiness sector: Travaux d'étanchéificationLocation: ERQUINGHEM-LYS (59193), Nord
RAMERY ENVELOPPE : revenue, balance sheet and financial ratios
RAMERY ENVELOPPE is a French company
founded 57 years ago,
specialized in the sector Travaux d'étanchéification.
Based in ERQUINGHEM-LYS (59193),
this company of category ETI
shows in 2024 a revenue of 81.4 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - RAMERY ENVELOPPE (SIREN 369200019)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
81 431 857 €
71 905 324 €
59 669 664 €
45 704 563 €
34 719 028 €
34 471 103 €
29 181 509 €
29 659 059 €
29 509 939 €
Net income
3 659 313 €
3 124 557 €
3 148 183 €
1 525 376 €
1 377 524 €
1 961 460 €
1 850 536 €
2 326 474 €
1 722 449 €
EBITDA
4 793 035 €
3 955 069 €
4 322 837 €
2 224 386 €
1 640 475 €
2 935 545 €
2 543 218 €
3 210 684 €
2 691 886 €
Net margin
4.5%
4.3%
5.3%
3.3%
4.0%
5.7%
6.3%
7.8%
5.8%
Revenue and income statement
In 2024, RAMERY ENVELOPPE achieves revenue of 81.4 M€. Over the period 2016-2024, the company shows strong growth with a CAGR (compound annual growth rate) of +13.5%. Vs 2023, growth of +13% (71.9 M€ -> 81.4 M€). After deducting consumption (21.9 M€), gross margin stands at 59.5 M€, i.e. a rate of 73%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches 4.8 M€, representing 5.9% of revenue. The operating margin remains fragile, requiring cost vigilance. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 3.7 M€, i.e. 4.5% 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
81 431 857 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
59 530 228 €
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
4 793 035 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
4 684 575 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
3 659 313 €
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
5.9%
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 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 44%. 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 0.0 years of cash flow to repay all financial debt. This short period demonstrates excellent debt sustainability. Cash flow represents 4.6% of revenue. Cash flow measures resources generated by operations, available for investment and debt repayment.
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
0.016%
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
43.572%
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
4.572%
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
0.001
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
2016
2017
2018
2019
2020
2021
2022
2023
2024
Debt ratio
3.618
3.211
3.105
1.818
1.109
0.564
0.016
0.016
0.016
Financial autonomy
32.287
39.004
42.172
44.309
48.136
44.189
39.943
43.882
43.572
Repayment capacity
0.116
0.103
0.162
0.1
0.116
0.044
0.001
0.001
0.001
Cash flow / Revenue
5.854%
7.729%
5.781%
5.457%
3.136%
3.519%
5.102%
4.315%
4.572%
Sector positioning
Debt ratio
0.022024
2022
2023
2024
Q1: 0.07
Med: 10.92
Q3: 40.42
Excellent
In 2024, the debt ratio of RAMERY ENVELOPPE (0.02) 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
43.57%2024
2022
2023
2024
Q1: 8.73%
Med: 28.72%
Q3: 49.51%
Good
In 2024, the financial autonomy of RAMERY ENVELOPPE (43.6%) 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
0.0 years2024
2022
2023
2024
Q1: 0.0 years
Med: 0.07 years
Q3: 0.7 years
Good
In 2024, the repayment capacity of RAMERY ENVELOPPE (0.00) ranks below the median of the sector. This ratio indicates the number of years needed to repay debt with cash flow. This controlled position reflects prudent management.
Liquidity ratios
The liquidity ratio (= Current assets / Current liabilities) stands at 236.45. 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 0.2x. Danger: operating income does not cover interest charges, unsustainable situation.
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
236.45
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
0.241
Liquidity indicators evolution RAMERY ENVELOPPE
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
194.328
208.428
217.472
219.506
234.035
215.339
213.966
229.629
236.45
Interest coverage
0.084
0.057
0.1
0.066
0.081
0.009
0.043
0.006
0.241
Sector positioning
Liquidity ratio
236.452024
2022
2023
2024
Q1: 142.9
Med: 192.25
Q3: 278.28
Good
In 2024, the liquidity ratio of RAMERY ENVELOPPE (236.45) 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
0.24x2024
2022
2023
2024
Q1: 0.0x
Med: 0.31x
Q3: 2.52x
Average+11 pts over 3 years
In 2024, the interest coverage of RAMERY ENVELOPPE (0.2x) 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: 69 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 58 days. The company must finance 11 days of gap between collections and payments. Inventory turnover is 18 days (= Average inventory / Cost of goods x 360). Fast turnover, sign of good inventory management. Overall, WCR represents 138 days of revenue, i.e. 31.2 M€ to permanently finance. Over 2016-2024, WCR increased by +189%, 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
31 193 287 €
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
69 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
58 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
18 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
138 j
WCR and payment terms evolution RAMERY ENVELOPPE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
10 798 867 €
13 591 264 €
14 382 107 €
16 590 597 €
17 475 128 €
21 317 979 €
24 558 840 €
26 822 124 €
31 193 287 €
Inventory turnover (days)
9
21
36
22
22
26
33
22
18
Customer payment term (days)
60
73
68
73
70
66
89
72
69
Supplier payment term (days)
77
90
79
92
86
84
69
57
58
Positioning of RAMERY ENVELOPPE in its sector
Comparison with sector Travaux d'étanchéification
Valuation estimate
Indicative estimate only : the number of comparable transactions in this sector is limited (25 transactions).
This range of 8 825 437€ to 25 974 057€ is provided for information purposes only and requires in-depth analysis to be confirmed.
Estimated enterprise value2024
Indicative
8825k€16242k€25974k€
16 242 034 €Range: 8 825 437€ - 25 974 057€
NAF 5 année 2024
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 25 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 (Travaux d'étanchéification)
Compare RAMERY ENVELOPPE with other companies in the same sector:
The revenue of RAMERY ENVELOPPE in 2024 is 81.4 M€.
Is RAMERY ENVELOPPE profitable?
Yes, RAMERY ENVELOPPE generated a net profit of 3.7 M€ in 2024.
Where is the headquarters of RAMERY ENVELOPPE ?
The headquarters of RAMERY ENVELOPPE is located in ERQUINGHEM-LYS (59193), in the department Nord.
Where to find the tax return of RAMERY ENVELOPPE ?
The tax return of RAMERY ENVELOPPE 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 RAMERY ENVELOPPE operate?
RAMERY ENVELOPPE operates in the sector Travaux d'étanchéification (NAF code 43.99A). 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