Mitarbeiter: 01 (2023.0)Rechtsform: Société à responsabilité limitée (sans autre indication)Größe: PMEGründungsdatum: 2019-07-26 (6 Jahre)Status: AktivBranche: Travaux de menuiserie bois et PVCStandort: SAINTE-HELENE-BONDEVILLE (76400), Seine-Maritime
METAL D'ORANGE : revenue, balance sheet and financial ratios
METAL D'ORANGE is a French company
founded 6 years ago,
specialized in the sector Travaux de menuiserie bois et PVC.
Based in SAINTE-HELENE-BONDEVILLE (76400),
this company of category PME
shows in 2022 a revenue of 68 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Historique financier - METAL D'ORANGE (SIREN 852758499)
Kennzahl
2022
2021
2020
2019
Umsatz
67 724 €
75 948 €
68 902 €
18 941 €
Nettoergebnis
1 901 €
5 277 €
6 829 €
2 894 €
EBITDA
5 596 €
7 755 €
1 697 €
3 405 €
Nettomarge
2.8%
6.9%
9.9%
15.3%
Umsatz und Gewinn- und Verlustrechnung
In 2022, METAL D'ORANGE achieves revenue of 68 k€. Over the period 2019-2022, the company shows strong growth with a CAGR (compound annual growth rate) of +52.9%. Significant drop of -11% vs 2021. After deducting consumption (9 k€), gross margin stands at 58 k€, i.e. a rate of 86%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches 6 k€, representing 8.3% of revenue. This level of operating margin is satisfactory for the sector. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 2 k€, i.e. 2.8% of revenue. This profit can be retained or distributed to shareholders.
Umsatz (2022)
?
Umsatz
Definition
Gesamtbetrag der Verkäufe von Waren und Dienstleistungen des Unternehmens.
Formel
Warenverkäufe + Verkaufte Produktion
67 724 €
Bruttomarge (2022)
?
Bruttomarge
Definition
Differenz zwischen Umsatz und Wareneinsatz.
Formel
Umsatz - Wareneinsatz
58 383 €
EBITDA (2022)
?
EBITDA (Betriebsergebnis vor Abschreibungen)
Definition
Ressource générée par l'activité courante, avant amortissements et charges financières.
Formel
Wertschöpfung - Personalkosten - Steuern
Interpretation
Positiv = rentable Tätigkeit
5 596 €
EBIT (2022)
?
EBIT (Betriebsergebnis)
Definition
Betriebsergebnis, einschließlich Abschreibungen und Rückstellungen.
Formel
EBITDA - Abschreibungen und Rückstellungen + Auflösungen
1 085 €
Nettoergebnis (2022)
?
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 152%. 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 39%. The balance between equity and debt is satisfactory. Debt repayment capacity (= Financial debt / Cash flow) indicates it would take 4.0 years of cash flow to repay all financial debt. This ratio remains within usual banking standards. Cash flow represents 8.2% of revenue. Cash flow measures resources generated by operations, available for investment and debt repayment. Satisfactory level allowing partial financing of growth.
Verschuldungsgrad (2022)
?
Verschuldungsgrad
Definition
Misst das Verhältnis von Schulden zu Eigenkapital.
Formel
(Finanzschulden / Eigenkapital) x 100
Interpretation
< 50% : Faible 50-100% : Moderat > 100% : Hoch
152.353%
Finanzielle Autonomie (2022)
?
Finanzielle Autonomie
Definition
Anteil des Eigenkapitals an der Gesamtfinanzierung.
Visualisierung erstellt mit numbers.finance Sources : INPI & BCE - Anpassungen : Ministère de l'Économie
Kennzahl
2019
2020
2021
2022
Verschuldungsgrad
0.0
205.773
85.114
152.353
Finanzielle Autonomie
0.0
44.435
20.994
39.077
Rückzahlungsfähigkeit
0.0
1.428
1.134
4.008
Cashflow / Umsatz
15.279%
14.02%
12.506%
8.171%
Positionnement sectoriel
Debt ratio
152.352022
2020
2021
2022
Q1: 4.99
Méd: 29.21
Q3: 79.45
Average
In 2022, the debt ratio of METAL D'ORANGE (152.35) 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
39.08%2022
2020
2021
2022
Q1: 16.26%
Méd: 33.9%
Q3: 51.85%
Good-8 pts über 3 Jahre
In 2022, the financial autonomy of METAL D'ORANGE (39.1%) 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
4.01 years2022
2020
2021
2022
Q1: 0.0 years
Méd: 0.63 years
Q3: 2.21 years
Average+12 pts über 3 Jahre
In 2022, the repayment capacity of METAL D'ORANGE (4.01) 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 236.62. 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 8.6x. Operating income very largely covers interest expenses: high safety margin.
Liquiditätsquote (2022)
?
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
236.615
Zinsdeckung (2022)
?
Zinsdeckung
Definition
Fähigkeit, Zinsaufwendungen mit dem Betriebsergebnis zu decken.
Entwicklung der Liquiditätskennzahlen METAL D'ORANGE
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Kennzahl
2019
2020
2021
2022
Liquiditätsquote
218.299
147.288
143.535
236.615
Zinsdeckung
0.0
28.462
4.9
8.595
Positionnement sectoriel
Liquidity ratio
236.622022
2020
2021
2022
Q1: 143.46
Méd: 196.1
Q3: 280.5
Good+36 pts über 3 Jahre
In 2022, the liquidity ratio of METAL D'ORANGE (236.62) ranks above the median of the sector. This ratio measures the ability to cover short-term debt with current assets. This comfortable position offers an appreciable safety margin.
Interest coverage
8.6x2022
2020
2021
2022
Q1: 0.0x
Méd: 0.56x
Q3: 2.56x
Excellent
In 2022, the interest coverage of METAL D'ORANGE (8.6x) 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: 2 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 22 days. Favorable situation: supplier credit is longer than customer credit by 20 days. Inventory turnover is 237 days (= Average inventory / Cost of goods x 360). This high level ties up cash and potentially creates obsolescence risk. Overall, WCR represents 145 days of revenue, i.e. 27 k€ to permanently finance. Over 2019-2022, WCR increased by +6349%, requiring additional financing.
Operatives Working Capital (2022)
?
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
22 j
Lagerumschlag (2022)
?
Lagerumschlag (Tage)
Definition
Durchschnittliche Lagerdauer für Waren oder Materialien.
Formel
(Vorräte / Einkaufskosten) x 360
Interpretation
Je niedriger das Verhältnis, desto schneller der Umschlag
237 j
Working Capital in Umsatztagen (2022)
?
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
145 j
Entwicklung des Working Capital und der Zahlungsfristen METAL D'ORANGE
Visualisierung erstellt mit numbers.finance Sources : INPI & BCE - Anpassungen : Ministère de l'Économie
Kennzahl
2019
2020
2021
2022
BFR d'exploitation
424 €
-1 489 €
8 122 €
27 349 €
Lagerumschlag (Tage)
1
35
147
237
Crédit clients (jours)
28
0
0
2
Crédit fournisseurs (jours)
7
3
4
22
Positionnement de METAL D'ORANGE dans son secteur
Vergleich mit der Branche Travaux de menuiserie bois et PVC
Bewertungsschätzung
Indicative estimate only : the number of comparable transactions in this sector is limited (30 transactions).
This range of 3 807€ to 21 200€ is provided for information purposes only and requires in-depth analysis to be confirmed.
Estimated enterprise value2022
Indicative
3k€8k€21k€
8 669 €Range: 3 807€ - 21 200€
NAF 5 année 2022
Bewertungsentwicklung
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 30 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 menuiserie bois et PVC)
Compare METAL D'ORANGE with other companies in the same sector:
Yes, METAL D'ORANGE generated a net profit of 2 k€ in 2022.
Where is the headquarters of METAL D'ORANGE ?
The headquarters of METAL D'ORANGE is located in SAINTE-HELENE-BONDEVILLE (76400), in the department Seine-Maritime.
Where to find the tax return of METAL D'ORANGE ?
The tax return of METAL D'ORANGE 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 METAL D'ORANGE operate?
METAL D'ORANGE operates in the sector Travaux de menuiserie bois et PVC (NAF code 43.32A). 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