Employees: 22 (2023.0)Legal category: SCA (commandite par actions)Size: ETICreation date: 1999-01-01 (27 years)Status: ActiveBusiness sector: Construction de réseaux pour fluidesLocation: ERQUINGHEM-LYS (59193), Nord
RAMERY RESEAUX : revenue, balance sheet and financial ratios
RAMERY RESEAUX is a French company
founded 27 years ago,
specialized in the sector Construction de réseaux pour fluides.
Based in ERQUINGHEM-LYS (59193),
this company of category ETI
shows in 2024 a revenue of 30.1 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - RAMERY RESEAUX (SIREN 421664418)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
30 118 924 €
30 521 248 €
27 291 613 €
26 334 555 €
19 856 544 €
28 521 311 €
12 457 915 €
9 566 087 €
8 018 110 €
Net income
259 603 €
425 047 €
-63 879 €
-576 912 €
-2 284 363 €
-916 665 €
-3 195 €
-433 932 €
-1 240 626 €
EBITDA
808 944 €
932 707 €
234 374 €
-314 814 €
-2 494 208 €
-459 854 €
-305 492 €
-309 265 €
-982 773 €
Net margin
0.9%
1.4%
-0.2%
-2.2%
-11.5%
-3.2%
-0.0%
-4.5%
-15.5%
Revenue and income statement
In 2024, RAMERY RESEAUX achieves revenue of 30.1 M€. Over the period 2016-2024, the company shows strong growth with a CAGR (compound annual growth rate) of +18.0%. Slight decline of -1% vs 2023. After deducting consumption (6.8 M€), gross margin stands at 23.3 M€, i.e. a rate of 77%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches 809 k€, representing 2.7% of revenue. The operating margin remains fragile, requiring cost vigilance. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 260 k€, i.e. 0.9% 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
30 118 924 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
23 296 368 €
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
808 944 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
641 956 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
259 603 €
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
2.7%
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 -445%. 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 -13%. Low autonomy: the company heavily depends on external financing (banks, suppliers). Debt repayment capacity (= Financial debt / Cash flow) indicates it would take 27.4 years of cash flow to repay all financial debt. Beyond 7 years, banks generally consider credit risk as high. Cash flow represents 1.2% 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
-444.761%
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
-13.396%
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
1.215%
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
27.436
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
99.178
154.502
287.634
-5587.139
-274.238
-213.412
-286.444
-336.198
-444.761
Financial autonomy
22.864
16.119
7.912
-0.603
-23.683
-27.147
-21.084
-17.281
-13.396
Repayment capacity
-1.153
-3.215
-5.81
-6.075
-2.407
-11.132
1359.552
18.015
27.436
Cash flow / Revenue
-13.711%
-4.238%
-3.34%
-2.457%
-13.539%
-2.067%
0.023%
1.531%
1.215%
Sector positioning
Debt ratio
-444.762024
2022
2023
2024
Q1: 1.15
Med: 24.5
Q3: 76.99
Excellent+12 pts over 3 years
In 2024, the debt ratio of RAMERY RESEAUX (-444.76) 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
-13.4%2024
2022
2023
2024
Q1: 16.46%
Med: 32.68%
Q3: 51.92%
Watch
In 2024, the financial autonomy of RAMERY RESEAUX (-13.4%) ranks in the bottom 25% of the sector. This ratio represents the share of equity in total financing. Low autonomy may limit investment capacity and increase vulnerability.
Repayment capacity
27.44 years2024
2022
2023
2024
Q1: 0.0 years
Med: 0.65 years
Q3: 2.23 years
Watch-16 pts over 3 years
In 2024, the repayment capacity of RAMERY RESEAUX (27.44) ranks in the top 25% of the sector. This ratio indicates the number of years needed to repay debt with cash flow. A long duration may signal heavy debt relative to repayment capacity.
Liquidity ratios
The liquidity ratio (= Current assets / Current liabilities) stands at 212.90. 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 34.6x. 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
212.899
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
34.599
Liquidity indicators evolution RAMERY RESEAUX
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
206.916
203.382
157.632
157.192
189.013
161.859
202.153
205.03
212.899
Interest coverage
-1.077
-3.414
-4.113
-9.357
-2.317
-15.485
23.537
29.125
34.599
Sector positioning
Liquidity ratio
212.92024
2022
2023
2024
Q1: 137.66
Med: 183.25
Q3: 263.2
Good
In 2024, the liquidity ratio of RAMERY RESEAUX (212.90) 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
34.6x2024
2022
2023
2024
Q1: 0.0x
Med: 1.07x
Q3: 7.11x
Excellent
In 2024, the interest coverage of RAMERY RESEAUX (34.6x) 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: 84 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 66 days. The company must finance 18 days of gap between collections and payments. Inventory turnover is 82 days (= Average inventory / Cost of goods x 360). Overall, WCR represents 141 days of revenue, i.e. 11.8 M€ to permanently finance. Over 2016-2024, WCR increased by +210%, 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
11 826 798 €
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
84 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
66 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
82 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
141 j
WCR and payment terms evolution RAMERY RESEAUX
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
3 811 489 €
3 587 761 €
7 483 220 €
8 992 199 €
6 917 027 €
6 446 962 €
8 636 704 €
8 994 001 €
11 826 798 €
Inventory turnover (days)
64
54
120
52
66
41
56
44
82
Customer payment term (days)
129
96
125
76
77
68
87
87
84
Supplier payment term (days)
85
76
132
75
63
63
60
62
66
Positioning of RAMERY RESEAUX in its sector
Comparison with sector Construction de réseaux pour fluides
Valuation estimate
Indicative estimate only : the number of comparable transactions in this sector is limited (33 transactions).
This range of 871 364€ to 3 409 262€ is provided for information purposes only and requires in-depth analysis to be confirmed.
Estimated enterprise value2024
Indicative
871k€1086k€3409k€
1 086 983 €Range: 871 364€ - 3 409 262€
NAF 5 all-time
How is this estimate calculated?
This estimate is based on the analysis of 33 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 (Construction de réseaux pour fluides)
Compare RAMERY RESEAUX with other companies in the same sector:
Yes, RAMERY RESEAUX generated a net profit of 260 k€ in 2024.
Where is the headquarters of RAMERY RESEAUX ?
The headquarters of RAMERY RESEAUX is located in ERQUINGHEM-LYS (59193), in the department Nord.
Where to find the tax return of RAMERY RESEAUX ?
The tax return of RAMERY RESEAUX 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 RESEAUX operate?
RAMERY RESEAUX operates in the sector Construction de réseaux pour fluides (NAF code 42.21Z). 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