Employees: NN (None)Legal category: SCA (commandite par actions)Size: PMECreation date: 2018-09-01 (7 years)Status: ActiveBusiness sector: Production de combustibles gazeuxLocation: FRAMECOURT (62130), Pas-de-Calais
Les données financières de cette entreprise sont partiellement disponibles (liasse simplifiée ou données confidentielles). Certaines sections ne sont pas affichées.
TERNOIS METHAGRI : revenue, balance sheet and financial ratios
TERNOIS METHAGRI is a French company
founded 7 years ago,
specialized in the sector Production de combustibles gazeux.
Based in FRAMECOURT (62130),
this company of category PME
shows in 2024 a net income positive of 403 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - TERNOIS METHAGRI (SIREN 842307803)
Indicator
2024
2023
2022
Revenue
N/C
N/C
N/C
Net income
403 460 €
379 551 €
489 981 €
EBITDA
N/C
N/C
N/C
Net margin
N/C
N/C
N/C
Revenue and income statement
In 2024, TERNOIS METHAGRI generates positive net income of 403 k€. Net income represents the final profit after all expenses (operating, financial, exceptional) and corporate tax. Change over 2022-2024: 490 k€ -> 403 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
403 460 €
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 273%. Critical situation: debt significantly exceeds equity, severely limiting borrowing capacity and exposing the company to default risk. Financial autonomy (= Equity / Total assets x 100) reaches 25%. 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
272.902%
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
25.269%
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
2022
2023
2024
Debt ratio
396.207
327.845
272.902
Financial autonomy
19.009
21.632
25.269
Repayment capacity
None
None
None
Cash flow / Revenue
None%
None%
None%
Sector positioning
Debt ratio
272.92024
2022
2023
2024
Q1: 0.0
Med: 267.17
Q3: 519.85
Average
In 2024, the debt ratio of TERNOIS METHAGRI (272.90) ranks above the median of the sector. This ratio measures the weight of debt relative to equity. A reduction effort could improve financial strength.
Financial autonomy
25.27%2024
2022
2023
2024
Q1: 3.56%
Med: 16.41%
Q3: 29.48%
Good+10 pts over 3 years
In 2024, the financial autonomy of TERNOIS METHAGRI (25.3%) 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.
Liquidity ratios
The liquidity ratio (= Current assets / Current liabilities) stands at 453.25. 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
453.249
Liquidity indicators evolution TERNOIS METHAGRI
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2022
2023
2024
Liquidity ratio
375.309
345.19
453.249
Interest coverage
None
None
None
Sector positioning
Liquidity ratio
453.252024
2022
2023
2024
Q1: 99.25
Med: 213.04
Q3: 371.32
Excellent
In 2024, the liquidity ratio of TERNOIS METHAGRI (453.25) ranks in the top 25% of the sector. This ratio measures the ability to cover short-term debt with current assets. A ratio above 1 ensures comfortable coverage of short-term maturities.
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: 9208 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 370 days. The gap of 8838 days means the company finances its customers for over a month before being paid relative to supplier payments. This weighs on cash flow.
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
9208 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
370 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 TERNOIS METHAGRI
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2022
2023
2024
Operating WCR
0 €
0 €
0 €
Inventory turnover (days)
0
0
0
Customer payment term (days)
44707
18698
9208
Supplier payment term (days)
786
547
370
Positioning of TERNOIS METHAGRI in its sector
Comparison with sector Production de combustibles gazeux
Valuation estimate
Based on 127 transactions of similar company sales
(all years),
the value of TERNOIS METHAGRI is estimated at
1 117 462 €
(range 236 043€ - 4 069 961€).
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
127 transactions
236k€1117k€4069k€
1 117 462 €Range: 236 043€ - 4 069 961€
Section all-time
Aggregated at NAF section level
Valuation method used
Net Income Multiple
403 460 €
×
2.8x
=1 117 463 €
Range: 236 044€ - 4 069 961€
Only this financial indicator is available for this company.
How is this estimate calculated?
This estimate is based on the analysis of 127 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 (Production de combustibles gazeux)
Compare TERNOIS METHAGRI with other companies in the same sector:
The revenue of TERNOIS METHAGRI is not publicly disclosed (confidential accounts filed with INPI).
Is TERNOIS METHAGRI profitable?
Yes, TERNOIS METHAGRI generated a net profit of 403 k€ in 2024.
Where is the headquarters of TERNOIS METHAGRI ?
The headquarters of TERNOIS METHAGRI is located in FRAMECOURT (62130), in the department Pas-de-Calais.
Where to find the tax return of TERNOIS METHAGRI ?
The tax return of TERNOIS METHAGRI 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 TERNOIS METHAGRI operate?
TERNOIS METHAGRI operates in the sector Production de combustibles gazeux (NAF code 35.21Z). 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