Employees: 02 (2023.0)Legal category: Société à responsabilité limitée (sans autre indication)Size: PMECreation date: 2012-08-24 (13 years)Status: ActiveBusiness sector: Travaux de menuiserie bois et PVCLocation: SAINT-JULIEN-DE-CONCELLES (44450), Loire-Atlantique
ACI MENUISERIE : revenue, balance sheet and financial ratios
ACI MENUISERIE is a French company
founded 13 years ago,
specialized in the sector Travaux de menuiserie bois et PVC.
Based in SAINT-JULIEN-DE-CONCELLES (44450),
this company of category PME
shows in 2020 a revenue of 605 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - ACI MENUISERIE (SIREN 752932467)
Indicator
2024
2023
2020
2019
2018
2017
2016
Revenue
N/C
N/C
605 214 €
678 450 €
551 911 €
556 006 €
568 708 €
Net income
29 327 €
32 112 €
34 612 €
26 091 €
20 064 €
24 856 €
29 798 €
EBITDA
N/C
N/C
44 465 €
33 972 €
25 809 €
31 581 €
37 419 €
Net margin
N/C
N/C
5.7%
3.8%
3.6%
4.5%
5.2%
Revenue and income statement
In 2024, ACI MENUISERIE generates positive net income of 29 k€. Net income represents the final profit after all expenses (operating, financial, exceptional) and corporate tax. Change over 2016-2024: 30 k€ -> 29 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
29 327 €
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 27%. 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 68%. This high autonomy means the company finances most of its assets through equity, a sign of strength.
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
27.299%
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
68.499%
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
2018
2019
2020
2023
2024
Debt ratio
2.943
11.895
11.12
20.452
10.084
31.469
27.299
Financial autonomy
47.826
61.136
63.723
63.472
71.113
63.56
68.499
Repayment capacity
0.069
0.425
0.543
1.088
0.459
None
None
Cash flow / Revenue
5.756%
5.046%
4.374%
4.363%
6.468%
None%
None%
Sector positioning
Debt ratio
27.32024
2020
2023
2024
Q1: 4.29
Med: 20.77
Q3: 53.87
Average+26 pts over 3 years
In 2024, the debt ratio of ACI MENUISERIE (27.30) 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
68.5%2024
2020
2023
2024
Q1: 20.15%
Med: 40.86%
Q3: 57.83%
Excellent
In 2024, the financial autonomy of ACI MENUISERIE (68.5%) ranks in the top 25% of the sector. This ratio represents the share of equity in total financing. High autonomy reflects financial independence and ability to absorb shocks.
Repayment capacity
0.46 years2020
2020
Q1: 0.0 years
Med: 0.37 years
Q3: 2.44 years
Average
In 2020, the repayment capacity of ACI MENUISERIE (0.46) 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 646.03. 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
646.028
Liquidity indicators evolution ACI MENUISERIE
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2018
2019
2020
2023
2024
Liquidity ratio
409.125
295.572
187.444
301.241
347.682
519.549
646.028
Interest coverage
0.601
1.339
0.012
0.0
0.0
None
None
Sector positioning
Liquidity ratio
646.032024
2020
2023
2024
Q1: 151.49
Med: 214.55
Q3: 315.38
Excellent
In 2024, the liquidity ratio of ACI MENUISERIE (646.03) 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.
Interest coverage
0.0x2020
2020
Q1: 0.0x
Med: 0.21x
Q3: 2.34x
Average
In 2020, the interest coverage of ACI MENUISERIE (0.0x) 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.
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
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
0 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 ACI MENUISERIE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2023
2024
Operating WCR
37 705 €
9 669 €
49 148 €
73 856 €
-1 719 €
0 €
0 €
Inventory turnover (days)
3
3
4
3
5
0
0
Customer payment term (days)
0
19
34
16
5
0
0
Supplier payment term (days)
0
0
15
42
11
0
0
Positioning of ACI MENUISERIE in its sector
Comparison with sector Travaux de menuiserie bois et PVC
Valuation estimate
Based on 51 transactions of similar company sales
in 2024,
the value of ACI MENUISERIE is estimated at
99 616 €
(range 39 397€ - 227 141€).
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
51 tx
39k€99k€227k€
99 616 €Range: 39 397€ - 227 141€
NAF 5 année 2024
Valuation method used
Net Income Multiple
29 327 €
×
3.4x
=99 616 €
Range: 39 397€ - 227 142€
Only this financial indicator is available for this company.
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 51 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 ACI MENUISERIE with other companies in the same sector:
Yes, ACI MENUISERIE generated a net profit of 29 k€ in 2024.
Where is the headquarters of ACI MENUISERIE ?
The headquarters of ACI MENUISERIE is located in SAINT-JULIEN-DE-CONCELLES (44450), in the department Loire-Atlantique.
Where to find the tax return of ACI MENUISERIE ?
The tax return of ACI MENUISERIE 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 ACI MENUISERIE operate?
ACI MENUISERIE 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
Rotate your phone to landscape mode to view the chart