Employees: 11 (2023.0)Legal category: Société à responsabilité limitée (sans autre indication)Size: PMECreation date: 1994-06-14 (31 years)Status: ActiveBusiness sector: Travaux de menuiserie bois et PVCLocation: CANTAING-SUR-ESCAUT (59267), Nord
Les données financières de cette entreprise sont partiellement disponibles (liasse simplifiée ou données confidentielles). Certaines sections ne sont pas affichées.
ADP MENUISERIE : revenue, balance sheet and financial ratios
ADP MENUISERIE is a French company
founded 31 years ago,
specialized in the sector Travaux de menuiserie bois et PVC.
Based in CANTAING-SUR-ESCAUT (59267),
this company of category PME
shows in 2022 a revenue of 2.2 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - ADP MENUISERIE (SIREN 397563909)
Indicator
2024
2023
2022
2020
2019
2018
2017
2016
Revenue
N/C
N/C
2 176 696 €
N/C
N/C
N/C
N/C
N/C
Net income
167 613 €
157 839 €
155 846 €
100 580 €
105 839 €
102 603 €
71 730 €
93 848 €
EBITDA
N/C
N/C
215 118 €
N/C
N/C
N/C
N/C
N/C
Net margin
N/C
N/C
7.2%
N/C
N/C
N/C
N/C
N/C
Revenue and income statement
In 2024, ADP MENUISERIE generates positive net income of 168 k€. Net income represents the final profit after all expenses (operating, financial, exceptional) and corporate tax. Change over 2016-2024: 94 k€ -> 168 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
167 613 €
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 9%. 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 61%. 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
8.902%
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
60.653%
Solvency indicators evolution ADP MENUISERIE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2022
2023
2024
Debt ratio
22.71
18.736
13.589
9.673
9.35
3.747
13.356
8.902
Financial autonomy
48.944
44.908
39.871
51.84
53.136
57.527
56.014
60.653
Repayment capacity
None
None
None
None
None
0.136
None
None
Cash flow / Revenue
None%
None%
None%
None%
None%
8.314%
None%
None%
Sector positioning
Debt ratio
8.92024
2022
2023
2024
Q1: 4.29
Med: 20.77
Q3: 53.87
Good+7 pts over 3 years
In 2024, the debt ratio of ADP MENUISERIE (8.90) ranks below the median of the sector. This ratio measures the weight of debt relative to equity. This controlled position reflects prudent management.
Financial autonomy
60.65%2024
2022
2023
2024
Q1: 20.15%
Med: 40.86%
Q3: 57.83%
Excellent
In 2024, the financial autonomy of ADP MENUISERIE (60.6%) 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
0.14 years2022
2022
Q1: 0.0 years
Med: 0.63 years
Q3: 2.21 years
Good
In 2022, the repayment capacity of ADP MENUISERIE (0.14) ranks below the median of the sector. This ratio indicates the number of years needed to repay debt with cash flow. This controlled position reflects prudent management.
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 ADP MENUISERIE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2022
2023
2024
Operating WCR
0 €
0 €
0 €
0 €
0 €
329 312 €
0 €
0 €
Inventory turnover (days)
0
0
0
0
0
26
0
0
Customer payment term (days)
0
0
0
0
0
61
0
0
Supplier payment term (days)
0
0
0
0
0
51
0
0
Positioning of ADP 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 ADP MENUISERIE is estimated at
569 337 €
(range 225 168€ - 1 298 185€).
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
225k€569k€1298k€
569 337 €Range: 225 168€ - 1 298 185€
NAF 5 année 2024
Valuation method used
Net Income Multiple
167 613 €
×
3.4x
=569 337 €
Range: 225 168€ - 1 298 185€
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 ADP MENUISERIE with other companies in the same sector:
Yes, ADP MENUISERIE generated a net profit of 168 k€ in 2024.
Where is the headquarters of ADP MENUISERIE ?
The headquarters of ADP MENUISERIE is located in CANTAING-SUR-ESCAUT (59267), in the department Nord.
Where to find the tax return of ADP MENUISERIE ?
The tax return of ADP 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 ADP MENUISERIE operate?
ADP 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