UNITHER PHARMACEUTICALS : revenue, balance sheet and financial ratios
UNITHER PHARMACEUTICALS is a French company
founded 19 years ago,
specialized in the sector Activités des sociétés holding.
Based in AMIENS (80080),
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 - UNITHER PHARMACEUTICALS (SIREN 492187968)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
2017
2016
Revenue
1 335 540 €
821 939 €
613 613 €
535 352 €
418 457 €
1 397 195 €
1 024 643 €
2 525 771 €
1 937 703 €
9 139 905 €
Net income
15 733 935 €
50 320 794 €
40 762 546 €
35 423 554 €
20 577 362 €
7 991 061 €
15 344 518 €
18 020 679 €
12 272 546 €
21 893 333 €
EBITDA
-4 128 173 €
-3 255 051 €
-5 356 430 €
-4 863 829 €
-5 993 596 €
-3 853 975 €
-3 763 280 €
-380 424 €
-2 121 160 €
-2 267 905 €
Net margin
1178.1%
6122.2%
6643.0%
6616.9%
4917.4%
571.9%
1497.5%
713.5%
633.4%
239.5%
Revenue and income statement
In 2024, UNITHER PHARMACEUTICALS achieves revenue of 1.3 M€. Revenue is declining over the period 2016-2024 (CAGR: -21.4%). Vs 2023, growth of +62% (822 k€ -> 1.3 M€). 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 -309.1% of revenue. Positive scissor effect: EBITDA margin improves by +86.9 pts, sign of improved operational efficiency. Negative EBITDA means operations do not cover current expenses: concerning situation. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 15.7 M€, i.e. 1178.1% 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
1 335 540 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
1 335 540 €
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
-4 128 173 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
-4 791 178 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
15 733 935 €
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
-308.8%
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 15%. 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 32%. The balance between equity and debt is satisfactory. Debt repayment capacity (= Financial debt / Cash flow) indicates it would take 0.8 years of cash flow to repay all financial debt. This short period demonstrates excellent debt sustainability. Cash flow represents 1416.9% 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
14.992%
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
31.814%
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
1416.862%
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
0.798
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
2017
2018
2019
2020
2021
2022
2023
2024
Debt ratio
4.229
4.452
3.359
3.106
2.195
2.112
1.278
0.752
0.268
14.992
Financial autonomy
50.882
41.982
62.048
50.979
56.308
49.064
38.191
36.714
40.132
31.814
Repayment capacity
0.123
0.218
0.164
0.109
0.064
0.05
0.03
0.016
0.004
0.798
Cash flow / Revenue
261.621%
669.974%
711.628%
2175.41%
2131.872%
7915.155%
6807.019%
6729.929%
4237.331%
1416.862%
Sector positioning
Debt ratio
14.992024
2022
2023
2024
Q1: 0.01
Med: 8.77
Q3: 62.6
Average+27 pts over 3 years
In 2024, the debt ratio of UNITHER PHARMACEUTICALS (14.99) 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
31.81%2024
2022
2023
2024
Q1: 15.71%
Med: 62.26%
Q3: 91.3%
Average
In 2024, the financial autonomy of UNITHER PHARMACEUTICALS (31.8%) 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
0.8 years2024
2022
2023
2024
Q1: 0.0 years
Med: 0.09 years
Q3: 3.07 years
Average+27 pts over 3 years
In 2024, the repayment capacity of UNITHER PHARMACEUTICALS (0.80) 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 62.17. 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
62.174
Interest coverage (2024)
?
Interest coverage
Definition
Ability to cover interest charges with operating income.
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2017
2018
2019
2020
2021
2022
2023
2024
Liquidity ratio
73.332
52.809
103.658
65.563
59.91
42.421
54.595
51.072
50.126
62.174
Interest coverage
-123.817
-60.371
-45.311
0.0
-604.908
-233.585
-55.575
-76.681
-310.468
-208.425
Sector positioning
Liquidity ratio
62.172024
2022
2023
2024
Q1: 138.65
Med: 681.09
Q3: 3914.52
Average
In 2024, the liquidity ratio of UNITHER PHARMACEUTICALS (62.17) 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
-208.43x2024
2022
2023
2024
Q1: -74.77x
Med: 0.0x
Q3: 0.0x
Average
In 2024, the interest coverage of UNITHER PHARMACEUTICALS (-208.4x) 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: 321 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 81 days. The gap of 240 days means the company finances its customers for over a month before being paid relative to supplier payments. This weighs on cash flow. WCR is negative (-22610 days): operations structurally generate cash. Notable WCR improvement over the period (-450%), freeing up cash.
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
-83 881 060 €
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
321 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
81 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
-22610 j
WCR and payment terms evolution UNITHER PHARMACEUTICALS
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
-15 245 362 €
-40 817 171 €
2 286 404 €
-23 994 987 €
-28 051 149 €
-46 075 781 €
-64 388 562 €
-76 267 997 €
-85 966 592 €
-83 881 060 €
Inventory turnover (days)
0
0
0
0
0
0
0
0
0
0
Customer payment term (days)
39
310
180
347
409
392
362
77
241
321
Supplier payment term (days)
49
59
132
69
76
96
95
114
101
81
Positioning of UNITHER PHARMACEUTICALS 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 UNITHER PHARMACEUTICALS is estimated at
9 660 175 €
(range 6 153 709€ - 47 564 193€).
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
6153k€9660k€47564k€
9 660 175 €Range: 6 153 709€ - 47 564 193€
NAF 5 année 2024
Valuation detail by method
Ajustez les pondérations selon votre analyse
Revenue Multiple30%
1 335 540 €×0.59x
Estimation786 328 €
489 196€ - 934 796€
Net Income Multiple20%
15 733 935 €×1.5x
Estimation22 970 946 €
14 650 481€ - 117 508 290€
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 UNITHER PHARMACEUTICALS with other companies in the same sector:
Frequently asked questions about UNITHER PHARMACEUTICALS
What is the revenue of UNITHER PHARMACEUTICALS ?
The revenue of UNITHER PHARMACEUTICALS in 2024 is 1.3 M€.
Is UNITHER PHARMACEUTICALS profitable?
Yes, UNITHER PHARMACEUTICALS generated a net profit of 15.7 M€ in 2024.
Where is the headquarters of UNITHER PHARMACEUTICALS ?
The headquarters of UNITHER PHARMACEUTICALS is located in AMIENS (80080), in the department Somme.
Where to find the tax return of UNITHER PHARMACEUTICALS ?
The tax return of UNITHER PHARMACEUTICALS 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 UNITHER PHARMACEUTICALS operate?
UNITHER PHARMACEUTICALS 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