TERREAL HOLDING : revenue, balance sheet and financial ratios
TERREAL HOLDING is a French company
founded 20 years ago,
specialized in the sector Activités des sociétés holding.
Based in SURESNES (92150),
this company of category ETI
shows in 2024 a revenue of 1.3 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - TERREAL HOLDING (SIREN 483473344)
Indicator
2024
2023
2021
2020
2019
2018
2017
2016
2015
2014
Revenue
1 285 028 €
4 603 869 €
3 978 870 €
6 784 757 €
3 819 880 €
3 695 560 €
3 164 140 €
3 089 200 €
3 337 200 €
3 442 865 €
Net income
50 496 119 €
7 646 601 €
4 410 197 €
56 097 048 €
-13 594 332 €
-16 905 867 €
-12 739 604 €
-14 502 092 €
-11 546 609 €
-10 295 693 €
EBITDA
-4 054 015 €
-165 735 €
-2 917 852 €
-2 781 103 €
-2 908 488 €
-1 443 859 €
269 133 €
-1 053 195 €
-686 017 €
578 600 €
Net margin
3929.6%
166.1%
110.8%
826.8%
-355.9%
-457.5%
-402.6%
-469.4%
-346.0%
-299.0%
Revenue and income statement
In 2024, TERREAL HOLDING achieves revenue of 1.3 M€. Revenue is declining over the period 2014-2024 (CAGR: -9.4%). Significant drop of -72% vs 2023. After deducting consumption (0 €), gross margin stands at 1.3 M€, i.e. a rate of 100%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches -4.1 M€, representing -315.5% of revenue. Warning negative scissor effect: despite revenue change (-72%), EBITDA varies by -2346%, reducing margin by 311.9 pts. This reflects costs rising faster than revenue. Negative EBITDA means operations do not cover current expenses: concerning situation. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 50.5 M€, i.e. 3929.6% 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
1 285 028 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
1 285 028 €
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
-4 054 015 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
-4 014 816 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
50 496 119 €
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
-315.5%
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 39%. Debt remains under control: the company retains capacity to raise new debt if needed. Financial autonomy (= Equity / Total assets x 100) reaches 70%. 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 16.5 years of cash flow to repay all financial debt. Beyond 7 years, banks generally consider credit risk as high. Cash flow represents 684.1% of revenue. Cash flow measures resources generated by operations, available for investment and debt repayment. This high level provides strong self-financing capacity.
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
39.074%
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
70.104%
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
684.11%
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
16.494
Solvency indicators evolution TERREAL HOLDING
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2014
2015
2016
2017
2018
2019
2020
2021
2023
2024
Debt ratio
0.0
0.0
0.0
0.0
0.0
31.317
19.993
19.688
18.616
39.074
Financial autonomy
97.884
98.416
98.422
98.32
97.908
74.281
76.914
75.088
70.491
70.104
Repayment capacity
0.0
0.0
0.0
0.0
0.0
-4.344
5.053
13.35
7.647
16.494
Cash flow / Revenue
-296.058%
-349.921%
-467.354%
-394.002%
-441.458%
-368.868%
178.495%
115.105%
170.617%
684.11%
Sector positioning
Debt ratio
39.072024
2021
2023
2024
Q1: 0.01
Med: 8.77
Q3: 62.6
Average+12 pts over 3 years
In 2024, the debt ratio of TERREAL HOLDING (39.07) 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
70.1%2024
2021
2023
2024
Q1: 15.71%
Med: 62.26%
Q3: 91.3%
Good-6 pts over 3 years
In 2024, the financial autonomy of TERREAL HOLDING (70.1%) 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
16.49 years2024
2021
2023
2024
Q1: 0.0 years
Med: 0.09 years
Q3: 3.07 years
Average
In 2024, the repayment capacity of TERREAL HOLDING (16.49) 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 329.12. 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
329.116
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
-533.454
Liquidity indicators evolution TERREAL HOLDING
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2014
2015
2016
2017
2018
2019
2020
2021
2023
2024
Liquidity ratio
487.914
751.375
878.893
1060.343
1080.462
548.925
250.163
220.399
179.938
329.116
Interest coverage
2751.645
-2564.08
-1840.534
7913.016
-1623.826
-631.004
-374.382
-104.253
-4097.498
-533.454
Sector positioning
Liquidity ratio
329.122024
2021
2023
2024
Q1: 138.65
Med: 681.09
Q3: 3914.52
Average
In 2024, the liquidity ratio of TERREAL HOLDING (329.12) ranks below the median of the sector. This ratio measures the ability to cover short-term debt with current assets. An improvement would strengthen the competitive position.
Interest coverage
-533.45x2024
2021
2023
2024
Q1: -74.77x
Med: 0.0x
Q3: 0.0x
Average
In 2024, the interest coverage of TERREAL HOLDING (-533.5x) 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: 0 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 9 days. Favorable situation: supplier credit is longer than customer credit by 9 days. Overall, WCR represents 8522 days of revenue, i.e. 30.4 M€ to permanently finance. Over 2014-2024, WCR increased by +69%, 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
30 419 234 €
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
9 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 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
8522 j
WCR and payment terms evolution TERREAL HOLDING
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2014
2015
2016
2017
2018
2019
2020
2021
2023
2024
Operating WCR
18 027 805 €
24 335 830 €
28 977 839 €
37 733 066 €
45 227 446 €
28 270 512 €
50 407 691 €
50 077 978 €
59 864 799 €
30 419 234 €
Inventory turnover (days)
0
0
0
0
0
0
0
0
0
0
Customer payment term (days)
0
0
0
0
0
0
0
0
0
0
Supplier payment term (days)
73
118
27
83
80
37
224
156
106
9
Positioning of TERREAL HOLDING in its sector
Comparison with sector Activités des sociétés holding
Valuation estimate
Based on 54 transactions of similar company sales
in 2024,
the value of TERREAL HOLDING is estimated at
29 942 917 €
(range 19 089 978€ - 151 390 995€).
The price/revenue ratio is 0.59x
(in line with sector norms).
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
54 tx
19089k€29942k€151390k€
29 942 917 €Range: 19 089 978€ - 151 390 995€
NAF 5 année 2024
Valuation detail by method
Ajustez les pondérations selon votre analyse
Revenue Multiple30%
1 285 028 €×0.59x
Estimation756 588 €
470 694€ - 899 441€
Net Income Multiple20%
50 496 119 €×1.5x
Estimation73 722 412 €
47 018 907€ - 377 128 327€
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 54 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 (Activités des sociétés holding)
Compare TERREAL HOLDING with other companies in the same sector:
Yes, TERREAL HOLDING generated a net profit of 50.5 M€ in 2024.
Where is the headquarters of TERREAL HOLDING ?
The headquarters of TERREAL HOLDING is located in SURESNES (92150), in the department Hauts-de-Seine.
Where to find the tax return of TERREAL HOLDING ?
The tax return of TERREAL HOLDING 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 TERREAL HOLDING operate?
TERREAL HOLDING operates in the sector Activités des sociétés holding (NAF code 64.20Z). 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