Employees: 11 (2023.0)Legal category: Société à responsabilité limitée (sans autre indication)Size: PMECreation date: 1965-01-01 (61 years)Status: ActiveBusiness sector: Travaux de plâtrerieLocation: MAZAMET (81200), Tarn
STE EXPLOITATION ETS G RICARD : revenue, balance sheet and financial ratios
STE EXPLOITATION ETS G RICARD is a French company
founded 61 years ago,
specialized in the sector Travaux de plâtrerie.
Based in MAZAMET (81200),
this company of category PME
shows in 2024 a revenue of 1.6 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - STE EXPLOITATION ETS G RICARD (SIREN 312247927)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
1 635 064 €
1 456 064 €
1 597 393 €
1 680 002 €
943 125 €
1 442 267 €
1 470 974 €
N/C
1 700 207 €
Net income
468 €
632 €
23 570 €
102 661 €
-100 499 €
5 486 €
-7 863 €
9 106 €
3 228 €
EBITDA
-14 092 €
10 280 €
27 091 €
119 956 €
-93 909 €
39 435 €
11 518 €
N/C
13 864 €
Net margin
0.0%
0.0%
1.5%
6.1%
-10.7%
0.4%
-0.5%
N/C
0.2%
Revenue and income statement
In 2024, STE EXPLOITATION ETS G RICARD achieves revenue of 1.6 M€. Activity remains stable over the period (CAGR: -0.5%). Vs 2023, growth of +12% (1.5 M€ -> 1.6 M€). After deducting consumption (429 k€), gross margin stands at 1.2 M€, i.e. a rate of 74%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches -14 k€, representing -0.9% of revenue. Negative EBITDA means operations do not cover current expenses: concerning situation. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 468 €, i.e. 0.0% 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
1 635 064 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
1 206 013 €
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
-14 092 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
-21 119 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
468 €
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
-0.9%
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 113%. Debt level is high: negotiating margin with banks is reduced. Financial autonomy (= Equity / Total assets x 100) reaches 30%. The balance between equity and debt is satisfactory. Debt repayment capacity (= Financial debt / Cash flow) indicates it would take 41.7 years of cash flow to repay all financial debt. Beyond 7 years, banks generally consider credit risk as high. Cash flow represents 0.2% 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
113.094%
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
29.518%
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
0.19%
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
41.677
Asset age ratio (2024)
?
Asset age ratio
Definition
Measures the degree of wear of tangible assets.
Formula
Accumulated depreciation / Gross fixed assets x 100
Solvency indicators evolution STE EXPLOITATION ETS G RICARD
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Debt ratio
155.247
117.976
100.598
71.254
384.044
164.423
115.696
110.709
113.094
Financial autonomy
29.236
32.361
30.247
37.018
14.186
22.938
29.845
32.318
29.518
Repayment capacity
-140.747
None
83.004
8.762
-3.869
3.155
10.515
48.696
41.677
Cash flow / Revenue
-0.134%
None%
0.155%
1.091%
-9.777%
6.071%
1.591%
0.357%
0.19%
Sector positioning
Debt ratio
113.092024
2022
2023
2024
Q1: 0.39
Med: 14.82
Q3: 43.12
Watch
In 2024, the debt ratio of STE EXPLOITATION ETS G RI... (113.09) 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
29.52%2024
2022
2023
2024
Q1: 8.98%
Med: 33.84%
Q3: 53.76%
Average-6 pts over 3 years
In 2024, the financial autonomy of STE EXPLOITATION ETS G RI... (29.5%) 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
41.68 years2024
2022
2023
2024
Q1: 0.0 years
Med: 0.02 years
Q3: 0.73 years
Watch
In 2024, the repayment capacity of STE EXPLOITATION ETS G RI... (41.68) 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 126.40. 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
126.398
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
-51.448
Liquidity indicators evolution STE EXPLOITATION ETS G RICARD
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
260.736
127.26
164.073
163.128
216.448
179.969
179.058
195.887
126.398
Interest coverage
50.224
None
44.956
11.328
-1.051
2.185
9.14
28.006
-51.448
Sector positioning
Liquidity ratio
126.42024
2022
2023
2024
Q1: 146.43
Med: 209.51
Q3: 308.64
Watch-18 pts over 3 years
In 2024, the liquidity ratio of STE EXPLOITATION ETS G RI... (126.40) ranks in the bottom 25% of the sector. This ratio measures the ability to cover short-term debt with current assets. A ratio below 1 may signal potential cash flow tensions.
Interest coverage
-51.45x2024
2022
2023
2024
Q1: 0.0x
Med: 0.0x
Q3: 1.95x
Watch-52 pts over 3 years
In 2024, the interest coverage of STE EXPLOITATION ETS G RI... (-51.5x) ranks in the bottom 25% of the sector. This ratio indicates how many times operating income covers interest expenses. Low coverage may indicate fragility to rate or income variations.
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: 43 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 75 days. Excellent situation: suppliers finance 32 days of the operating cycle (retail model). Inventory turnover is 57 days (= Average inventory / Cost of goods x 360). Overall, WCR represents 85 days of revenue, i.e. 385 k€ to permanently finance.
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
384 583 €
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
43 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
75 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
57 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
85 j
WCR and payment terms evolution STE EXPLOITATION ETS G RICARD
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
353 184 €
0 €
274 116 €
202 610 €
227 765 €
289 683 €
215 999 €
325 736 €
384 583 €
Inventory turnover (days)
28
0
36
36
76
43
31
58
57
Customer payment term (days)
48
0
39
30
35
34
34
33
43
Supplier payment term (days)
33
0
67
52
83
100
62
58
75
Positioning of STE EXPLOITATION ETS G RICARD in its sector
Comparison with sector Travaux de plâtrerie
Valuation estimate
Based on 65 transactions of similar company sales
in 2024,
the value of STE EXPLOITATION ETS G RICARD is estimated at
143 879 €
(range 74 588€ - 188 406€).
The price/revenue ratio is 0.15x
(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
65 tx
74k€143k€188k€
143 879 €Range: 74 588€ - 188 406€
NAF 4 année 2024
Aggregated at NAF sub-class level
Valuation detail by method
Ajustez les pondérations selon votre analyse
Revenue Multiple30%
1 635 064 €×0.15x
Estimation238 794 €
123 946€ - 311 745€
Net Income Multiple20%
468 €×3.2x
Estimation1 508 €
552€ - 3 398€
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 65 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 plâtrerie)
Compare STE EXPLOITATION ETS G RICARD with other companies in the same sector:
Frequently asked questions about STE EXPLOITATION ETS G RICARD
What is the revenue of STE EXPLOITATION ETS G RICARD ?
The revenue of STE EXPLOITATION ETS G RICARD in 2024 is 1.6 M€.
Is STE EXPLOITATION ETS G RICARD profitable?
Yes, STE EXPLOITATION ETS G RICARD generated a net profit of 468€ in 2024.
Where is the headquarters of STE EXPLOITATION ETS G RICARD ?
The headquarters of STE EXPLOITATION ETS G RICARD is located in MAZAMET (81200), in the department Tarn.
Where to find the tax return of STE EXPLOITATION ETS G RICARD ?
The tax return of STE EXPLOITATION ETS G RICARD 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 STE EXPLOITATION ETS G RICARD operate?
STE EXPLOITATION ETS G RICARD operates in the sector Travaux de plâtrerie (NAF code 43.31Z). 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