Employees: NN (None)Legal category: Société à responsabilité limitée (sans autre indication)Size: PMECreation date: 2012-05-15 (13 years)Status: ActiveBusiness sector: Travaux de menuiserie bois et PVCLocation: MARSEILLE (13004), Bouches-du-Rhone
ARTISAN DE LA FENETRE : revenue, balance sheet and financial ratios
ARTISAN DE LA FENETRE is a French company
founded 13 years ago,
specialized in the sector Travaux de menuiserie bois et PVC.
Based in MARSEILLE (13004),
this company of category PME
shows in 2022 a revenue of 562 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - ARTISAN DE LA FENETRE (SIREN 751545468)
Indicator
2022
2021
2020
2018
2017
2016
2015
Revenue
562 012 €
438 068 €
485 609 €
470 651 €
424 291 €
342 620 €
274 023 €
Net income
20 034 €
-29 533 €
-47 308 €
20 554 €
23 868 €
4 731 €
11 610 €
EBITDA
23 406 €
-20 585 €
-39 849 €
28 121 €
25 762 €
7 561 €
13 900 €
Net margin
3.6%
-6.7%
-9.7%
4.4%
5.6%
1.4%
4.2%
Revenue and income statement
In 2022, ARTISAN DE LA FENETRE achieves revenue of 562 k€. Over the period 2015-2022, the company shows strong growth with a CAGR (compound annual growth rate) of +10.8%. Vs 2021, growth of +28% (438 k€ -> 562 k€). After deducting consumption (298 k€), gross margin stands at 264 k€, i.e. a rate of 47%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches 23 k€, representing 4.2% of revenue. Positive scissor effect: EBITDA margin improves by +8.9 pts, sign of improved operational efficiency. The operating margin remains fragile, requiring cost vigilance. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 20 k€, i.e. 3.6% of revenue. This profit can be retained or distributed to shareholders.
Revenue (2022)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
562 012 €
Gross margin (2022)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
263 519 €
EBITDA (2022)
?
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
23 406 €
EBIT (2022)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
20 973 €
Net income (2022)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
20 034 €
EBITDA margin (2022)
?
EBITDA margin
Definition
Measures the company's operating profitability.
Formula
(EBE / CA) x 100
Interpretation
> 10% : Good profitability 5-10% : Average < 5% : Low
4.2%
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 -64%. 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 10%. Low autonomy: the company heavily depends on external financing (banks, suppliers). Debt repayment capacity (= Financial debt / Cash flow) indicates it would take 0.4 years of cash flow to repay all financial debt. This short period demonstrates excellent debt sustainability. Cash flow represents 4.6% of revenue. Cash flow measures resources generated by operations, available for investment and debt repayment.
Debt ratio (2022)
?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low 50-100% : Moderate > 100% : High
-64.377%
Financial autonomy (2022)
?
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
10.408%
Cash flow / Revenue (2022)
?
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
4.577%
Repayment capacity (2022)
?
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
0.359
Asset age ratio (2022)
?
Asset age ratio
Definition
Measures the degree of wear of tangible assets.
Formula
Accumulated depreciation / Gross fixed assets x 100
Solvency indicators evolution ARTISAN DE LA FENETRE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2015
2016
2017
2018
2020
2021
2022
Debt ratio
0.0
5.034
25.986
11.741
-36.113
-38.98
-64.377
Financial autonomy
0.0
1.495
7.358
4.744
3.255
10.047
10.408
Repayment capacity
0.0
0.0
0.417
0.287
-0.034
-0.5
0.359
Cash flow / Revenue
5.139%
1.737%
5.649%
4.904%
-8.78%
-5.676%
4.577%
Sector positioning
Debt ratio
-64.382022
2020
2021
2022
Q1: 4.95
Med: 29.2
Q3: 79.47
Excellent
In 2022, the debt ratio of ARTISAN DE LA FENETRE (-64.38) ranks in the bottom 25% of the sector, which is positive. This ratio measures the weight of debt relative to equity. A low ratio indicates a solid financial structure with little dependence on creditors.
Financial autonomy
10.41%2022
2020
2021
2022
Q1: 16.25%
Med: 33.9%
Q3: 51.85%
Watch
In 2022, the financial autonomy of ARTISAN DE LA FENETRE (10.4%) ranks in the bottom 25% of the sector. This ratio represents the share of equity in total financing. Low autonomy may limit investment capacity and increase vulnerability.
Repayment capacity
0.36 years2022
2020
2021
2022
Q1: 0.0 years
Med: 0.63 years
Q3: 2.2 years
Good+14 pts over 3 years
In 2022, the repayment capacity of ARTISAN DE LA FENETRE (0.36) 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.
Liquidity ratios
The liquidity ratio (= Current assets / Current liabilities) stands at 55.80. 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 0.4x. Danger: operating income does not cover interest charges, unsustainable situation.
Liquidity ratio (2022)
?
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
55.8
Interest coverage (2022)
?
Interest coverage
Definition
Ability to cover interest charges with operating income.
Formula
EBIT / Interest expenses
Interpretation
> 3 : Comfortable 1.5-3 : Acceptable < 1.5 : Risk
0.444
Liquidity indicators evolution ARTISAN DE LA FENETRE
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2015
2016
2017
2018
2020
2021
2022
Liquidity ratio
123.722
139.705
99.121
142.418
67.43
47.42
55.8
Interest coverage
0.094
0.0
0.101
0.466
-0.04
-0.126
0.444
Sector positioning
Liquidity ratio
55.82022
2020
2021
2022
Q1: 143.3
Med: 196.1
Q3: 280.44
Watch-14 pts over 3 years
In 2022, the liquidity ratio of ARTISAN DE LA FENETRE (55.80) 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
0.44x2022
2020
2021
2022
Q1: 0.0x
Med: 0.56x
Q3: 2.56x
Average+20 pts over 3 years
In 2022, the interest coverage of ARTISAN DE LA FENETRE (0.4x) 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: 23 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 22 days. The company must finance 1 days of gap between collections and payments. Inventory turnover is 3 days (= Average inventory / Cost of goods x 360). Fast turnover, sign of good inventory management. WCR is negative (-18 days): operations structurally generate cash. Notable WCR improvement over the period (-1523%), freeing up cash.
Operating WCR (2022)
?
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
-28 859 €
Customer credit (2022)
?
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
23 j
Supplier credit (2022)
?
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
22 j
Inventory turnover (2022)
?
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
3 j
WCR in days of revenue (2022)
?
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
-18 j
WCR and payment terms evolution ARTISAN DE LA FENETRE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2015
2016
2017
2018
2020
2021
2022
Operating WCR
-1 778 €
-3 125 €
16 793 €
20 638 €
-39 786 €
-55 240 €
-28 859 €
Inventory turnover (days)
2
2
3
3
2
3
3
Customer payment term (days)
25
13
24
22
26
19
23
Supplier payment term (days)
36
23
32
27
19
20
22
Positioning of ARTISAN DE LA FENETRE in its sector
Comparison with sector Travaux de menuiserie bois et PVC
Valuation estimate
Indicative estimate only : the number of comparable transactions in this sector is limited (30 transactions).
This range of 27 934€ to 128 125€ is provided for information purposes only and requires in-depth analysis to be confirmed.
Estimated enterprise value2022
Indicative
27k€66k€128k€
66 215 €Range: 27 934€ - 128 125€
NAF 5 année 2022
Valuation evolution
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 ARTISAN DE LA FENETRE with other companies in the same sector:
Frequently asked questions about ARTISAN DE LA FENETRE
What is the revenue of ARTISAN DE LA FENETRE ?
The revenue of ARTISAN DE LA FENETRE in 2022 is 562 k€.
Is ARTISAN DE LA FENETRE profitable?
Yes, ARTISAN DE LA FENETRE generated a net profit of 20 k€ in 2022.
Where is the headquarters of ARTISAN DE LA FENETRE ?
The headquarters of ARTISAN DE LA FENETRE is located in MARSEILLE (13004), in the department Bouches-du-Rhone.
Where to find the tax return of ARTISAN DE LA FENETRE ?
The tax return of ARTISAN DE LA FENETRE 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 ARTISAN DE LA FENETRE operate?
ARTISAN DE LA FENETRE 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