Mitarbeiter: NN (2023.0)Rechtsform: Société à responsabilité limitée (sans autre indication)Größe: PMEGründungsdatum: 2004-10-18 (21 Jahre)Status: AktivBranche: Travaux de charpenteStandort: SAVIGNE L'EVEQUE (72460), Sarthe
3 C CHARPENTE COUVERTURE : revenue, balance sheet and financial ratios
3 C CHARPENTE COUVERTURE is a French company
founded 21 years ago,
specialized in the sector Travaux de charpente.
Based in SAVIGNE L'EVEQUE (72460),
this company of category PME
shows in 2019 a revenue of 751 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Historique financier - 3 C CHARPENTE COUVERTURE (SIREN 478878242)
Kennzahl
2019
2018
2017
2016
Umsatz
751 245 €
681 066 €
549 878 €
572 869 €
Nettoergebnis
11 522 €
-3 572 €
2 575 €
1 262 €
EBITDA
23 640 €
11 866 €
8 983 €
14 995 €
Nettomarge
1.5%
-0.5%
0.5%
0.2%
Umsatz und Gewinn- und Verlustrechnung
In 2019, 3 C CHARPENTE COUVERTURE achieves revenue of 751 k€. Over the period 2016-2019, the company shows strong growth with a CAGR (compound annual growth rate) of +9.5%. Vs 2018, growth of +10% (681 k€ -> 751 k€). After deducting consumption (365 k€), gross margin stands at 386 k€, i.e. a rate of 51%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches 24 k€, representing 3.1% of revenue. The operating margin remains fragile, requiring cost vigilance. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 12 k€, i.e. 1.5% of revenue. This profit can be retained or distributed to shareholders.
Umsatz (2019)
?
Umsatz
Definition
Gesamtbetrag der Verkäufe von Waren und Dienstleistungen des Unternehmens.
Formel
Warenverkäufe + Verkaufte Produktion
751 245 €
Bruttomarge (2019)
?
Bruttomarge
Definition
Differenz zwischen Umsatz und Wareneinsatz.
Formel
Umsatz - Wareneinsatz
386 474 €
EBITDA (2019)
?
EBITDA (Betriebsergebnis vor Abschreibungen)
Definition
Ressource générée par l'activité courante, avant amortissements et charges financières.
Formel
Wertschöpfung - Personalkosten - Steuern
Interpretation
Positiv = rentable Tätigkeit
23 640 €
EBIT (2019)
?
EBIT (Betriebsergebnis)
Definition
Betriebsergebnis, einschließlich Abschreibungen und Rückstellungen.
Formel
EBITDA - Abschreibungen und Rückstellungen + Auflösungen
15 601 €
Nettoergebnis (2019)
?
Nettoergebnis
Definition
Bénéfice ou perte après toutes les charges, y compris impôts et éléments exceptionnels.
Le compte de résultat détaillé n'est pas disponible pour cette entreprise (liasse simplifiée ou données confidentielles).
Évolution graphique
Anzeigen :
Visualisierung erstellt mit numbers.finance Sources : INPI & BCE - Anpassungen : Ministère de l'Économie
Aktiva
Chargement des données...
Poste
Brutto
Abschr.
Netto
%
Entwicklung
Données de bilan actif non disponibles pour cette entreprise
Passiva
Chargement des données...
Poste
Jahr
%
Entwicklung
Données de bilan passif non disponibles pour cette entreprise
Solvenz- und Verschuldungskennzahlen
The debt ratio (= Financial debt / Equity x 100) stands at 221%. 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 20%. The balance between equity and debt is satisfactory. Debt repayment capacity (= Financial debt / Cash flow) indicates it would take 1.7 years of cash flow to repay all financial debt. This short period demonstrates excellent debt sustainability. Cash flow represents 2.6% of revenue. Cash flow measures resources generated by operations, available for investment and debt repayment.
Verschuldungsgrad (2019)
?
Verschuldungsgrad
Definition
Misst das Verhältnis von Schulden zu Eigenkapital.
Formel
(Finanzschulden / Eigenkapital) x 100
Interpretation
< 50% : Faible 50-100% : Moderat > 100% : Hoch
220.694%
Finanzielle Autonomie (2019)
?
Finanzielle Autonomie
Definition
Anteil des Eigenkapitals an der Gesamtfinanzierung.
Entwicklung der Solvenzkennzahlen 3 C CHARPENTE COUVERTURE
Visualisierung erstellt mit numbers.finance Sources : INPI & BCE - Anpassungen : Ministère de l'Économie
Kennzahl
2016
2017
2018
2019
Verschuldungsgrad
235.107
227.627
390.773
220.694
Finanzielle Autonomie
19.947
19.58
12.497
20.016
Rückzahlungsfähigkeit
0.783
1.164
17.244
1.693
Cashflow / Umsatz
1.796%
0.602%
0.534%
2.603%
Positionnement sectoriel
Debt ratio
220.692019
2017
2018
2019
Q1: 6.03
Méd: 25.87
Q3: 69.45
Watch
In 2019, the debt ratio of 3 C CHARPENTE COUVERTURE (220.69) 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
20.02%2019
2017
2018
2019
Q1: 18.45%
Méd: 38.46%
Q3: 57.17%
Average
In 2019, the financial autonomy of 3 C CHARPENTE COUVERTURE (20.0%) 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
1.69 years2019
2017
2018
2019
Q1: 0.0 years
Méd: 0.5 years
Q3: 1.7 years
Average+12 pts über 3 Jahre
In 2019, the repayment capacity of 3 C CHARPENTE COUVERTURE (1.69) 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.
Liquiditätskennzahlen
The liquidity ratio (= Current assets / Current liabilities) stands at 116.38. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months. The interest coverage ratio (= EBIT / Interest expenses) is 17.3x. Operating income very largely covers interest expenses: high safety margin.
Liquiditätsquote (2019)
?
Liquiditätsquote
Definition
Fähigkeit, kurzfristige Schulden mit dem Umlaufvermögen zu decken.
Formel
Umlaufvermögen / Kurzfristige Verbindlichkeiten
Interpretation
> 1.5 : Sehr gut 1-1.5 : Angemessen < 1 : Risque de liquidité
116.375
Zinsdeckung (2019)
?
Zinsdeckung
Definition
Fähigkeit, Zinsaufwendungen mit dem Betriebsergebnis zu decken.
Entwicklung der Liquiditätskennzahlen 3 C CHARPENTE COUVERTURE
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Kennzahl
2016
2017
2018
2019
Liquiditätsquote
108.33
106.326
125.317
116.375
Zinsdeckung
37.979
62.763
69.324
17.255
Positionnement sectoriel
Liquidity ratio
116.382019
2017
2018
2019
Q1: 139.1
Méd: 199.03
Q3: 296.16
Watch
In 2019, the liquidity ratio of 3 C CHARPENTE COUVERTURE (116.38) 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
17.25x2019
2017
2018
2019
Q1: 0.0x
Méd: 0.83x
Q3: 3.17x
Excellent
In 2019, the interest coverage of 3 C CHARPENTE COUVERTURE (17.2x) ranks in the top 25% of the sector. This ratio indicates how many times operating income covers interest expenses. High coverage means financial charges weigh little on profitability.
Umlaufvermögensbedarf und Zahlungsfristen
Working capital requirement (WCR) measures the cash timing gap between customer collections and supplier/inventory payments. Average customer payment term: 40 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 44 days. Favorable situation: supplier credit is longer than customer credit by 4 days. Inventory turnover is 42 days (= Average inventory / Cost of goods x 360). Fast turnover, sign of good inventory management. Overall, WCR represents 80 days of revenue, i.e. 167 k€ to permanently finance. Over 2016-2019, WCR increased by +32%, requiring additional financing.
Operatives Working Capital (2019)
?
Operatives Working Capital
Definition
Besoin de financement généré par le cycle d'exploitation (stocks + créances - dettes fournisseurs).
(Lieferantenverbindlichkeiten / Einkäufe inkl. MwSt.) x 360
Interpretation
Je länger die Frist, desto besser für die Liquidität
44 j
Lagerumschlag (2019)
?
Lagerumschlag (Tage)
Definition
Durchschnittliche Lagerdauer für Waren oder Materialien.
Formel
(Vorräte / Einkaufskosten) x 360
Interpretation
Je niedriger das Verhältnis, desto schneller der Umschlag
42 j
Working Capital in Umsatztagen (2019)
?
Working Capital in Umsatztagen
Definition
Drückt den Betriebskapitalbedarf in Umsatztagen aus.
Formel
(BFR exploitation / CA) x 360
Interpretation
Je weniger Tage, desto besser das Working Capital Management
80 j
Entwicklung des Working Capital und der Zahlungsfristen 3 C CHARPENTE COUVERTURE
Visualisierung erstellt mit numbers.finance Sources : INPI & BCE - Anpassungen : Ministère de l'Économie
Kennzahl
2016
2017
2018
2019
BFR d'exploitation
126 243 €
142 468 €
216 892 €
166 972 €
Lagerumschlag (Tage)
57
67
58
42
Crédit clients (jours)
29
40
56
40
Crédit fournisseurs (jours)
47
48
55
44
Positionnement de 3 C CHARPENTE COUVERTURE dans son secteur
Vergleich mit der Branche Travaux de charpente
Bewertungsschätzung
Based on 113 transactions of similar company sales
(all years),
the value of 3 C CHARPENTE COUVERTURE is estimated at
67 763 €
(range 36 858€ - 110 922€).
With an EBITDA of 23 640€, the sector multiple of 2.2x is applied.
The price/revenue ratio is 0.16x
(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.
Estimated enterprise value2019
113 transactions
36k€67k€110k€
67 763 €Range: 36 858€ - 110 922€
NAF 5 all-time
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
23 640 €×2.2x
Estimation53 182 €
21 951€ - 85 330€
Revenue Multiple30%
751 245 €×0.16x
Estimation116 513 €
75 756€ - 190 691€
Net Income Multiple20%
11 522 €×2.7x
Estimation31 091 €
15 782€ - 55 250€
Bewertungsentwicklung
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 113 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 charpente)
Compare 3 C CHARPENTE COUVERTURE with other companies in the same sector:
Frequently asked questions about 3 C CHARPENTE COUVERTURE
What is the revenue of 3 C CHARPENTE COUVERTURE ?
The revenue of 3 C CHARPENTE COUVERTURE in 2019 is 751 k€.
Is 3 C CHARPENTE COUVERTURE profitable?
Yes, 3 C CHARPENTE COUVERTURE generated a net profit of 12 k€ in 2019.
Where is the headquarters of 3 C CHARPENTE COUVERTURE ?
The headquarters of 3 C CHARPENTE COUVERTURE is located in SAVIGNE L'EVEQUE (72460), in the department Sarthe.
Where to find the tax return of 3 C CHARPENTE COUVERTURE ?
The tax return of 3 C CHARPENTE COUVERTURE 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 3 C CHARPENTE COUVERTURE operate?
3 C CHARPENTE COUVERTURE operates in the sector Travaux de charpente (NAF code 43.91A). See the 'Sector positioning' section above to compare the company with its competitors.
Item evolution
Drehen Sie Ihr Telefon ins Querformat, um das Diagramm anzuzeigen