Employees: 11 (2023.0)Legal category: SCA (commandite par actions)Size: PMECreation date: 1997-01-01 (29 years)Status: ActiveBusiness sector: Travaux de menuiserie métallique et serrurerieLocation: LA FERRIERE (85280), Vendee
SAS HERMOUET : revenue, balance sheet and financial ratios
SAS HERMOUET is a French company
founded 29 years ago,
specialized in the sector Travaux de menuiserie métallique et serrurerie.
Based in LA FERRIERE (85280),
this company of category PME
shows in 2022 a revenue of 2.6 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - SAS HERMOUET (SIREN 411033558)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
N/C
N/C
2 614 410 €
N/C
N/C
N/C
N/C
1 619 056 €
N/C
Net income
240 774 €
182 725 €
168 580 €
158 573 €
68 477 €
104 631 €
35 019 €
46 966 €
8 401 €
EBITDA
N/C
N/C
296 542 €
N/C
N/C
N/C
N/C
52 008 €
N/C
Net margin
N/C
N/C
6.4%
N/C
N/C
N/C
N/C
2.9%
N/C
Revenue and income statement
In 2024, SAS HERMOUET generates positive net income of 241 k€. Net income represents the final profit after all expenses (operating, financial, exceptional) and corporate tax. Change over 2016-2024: 8 k€ -> 241 k€.
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
240 774 €
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 17%. 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 60%. This high autonomy means the company finances most of its assets through equity, a sign of strength.
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
17.001%
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
60.013%
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
20.368
9.338
11.223
32.987
29.389
25.802
19.594
17.653
17.001
Financial autonomy
40.711
34.77
38.468
47.493
45.31
42.785
47.256
53.425
60.013
Repayment capacity
None
0.419
None
None
None
None
0.764
None
None
Cash flow / Revenue
None%
4.369%
None%
None%
None%
None%
8.311%
None%
None%
Sector positioning
Debt ratio
17.02024
2022
2023
2024
Q1: 3.86
Med: 18.7
Q3: 47.26
Good
In 2024, the debt ratio of SAS HERMOUET (17.00) ranks below the median of the sector. This ratio measures the weight of debt relative to equity. This controlled position reflects prudent management.
Financial autonomy
60.01%2024
2022
2023
2024
Q1: 22.22%
Med: 43.8%
Q3: 59.91%
Excellent+11 pts over 3 years
In 2024, the financial autonomy of SAS HERMOUET (60.0%) 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
0.76 years2022
2022
Q1: 0.0 years
Med: 0.59 years
Q3: 2.34 years
Average
In 2022, the repayment capacity of SAS HERMOUET (0.76) 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 308.43. 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
308.427
Liquidity indicators evolution SAS HERMOUET
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
192.205
193.658
174.529
205.648
208.27
251.262
290.613
292.455
308.427
Interest coverage
None
5.941
None
None
None
None
0.647
None
None
Sector positioning
Liquidity ratio
308.432024
2022
2023
2024
Q1: 164.13
Med: 228.07
Q3: 326.05
Good
In 2024, the liquidity ratio of SAS HERMOUET (308.43) 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
0.65x2022
2022
Q1: 0.0x
Med: 0.61x
Q3: 2.9x
Good
In 2022, the interest coverage of SAS HERMOUET (0.7x) ranks above the median of the sector. This ratio indicates how many times operating income covers interest expenses. This comfortable position offers an appreciable safety margin.
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 SAS HERMOUET
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
0 €
314 728 €
0 €
0 €
0 €
0 €
822 101 €
0 €
0 €
Inventory turnover (days)
0
45
0
0
0
0
67
0
0
Customer payment term (days)
0
74
0
0
0
0
95
0
0
Supplier payment term (days)
0
63
0
0
0
0
38
0
0
Positioning of SAS HERMOUET in its sector
Comparison with sector Travaux de menuiserie métallique et serrurerie
Valuation estimate
Based on 51 transactions of similar company sales
in 2024,
the value of SAS HERMOUET is estimated at
817 846 €
(range 323 451€ - 1 864 826€).
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
51 tx
323k€817k€1864k€
817 846 €Range: 323 451€ - 1 864 826€
NAF 5 année 2024
Valuation method used
Net Income Multiple
240 774 €
×
3.4x
=817 846 €
Range: 323 452€ - 1 864 827€
Only this financial indicator is available for this company.
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 51 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 de menuiserie métallique et serrurerie)
Compare SAS HERMOUET with other companies in the same sector:
Yes, SAS HERMOUET generated a net profit of 241 k€ in 2024.
Where is the headquarters of SAS HERMOUET ?
The headquarters of SAS HERMOUET is located in LA FERRIERE (85280), in the department Vendee.
Where to find the tax return of SAS HERMOUET ?
The tax return of SAS HERMOUET 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 SAS HERMOUET operate?
SAS HERMOUET operates in the sector Travaux de menuiserie métallique et serrurerie (NAF code 43.32B). 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