Employees: 11 (2023.0)Legal category: Société à responsabilité limitée (sans autre indication)Size: PMECreation date: 1996-09-16 (29 years)Status: ActiveBusiness sector: Commerce de détail d'autres équipements du foyerLocation: SERIGNAN (34410), Herault
BARASCUD CHEMINEES : revenue, balance sheet and financial ratios
BARASCUD CHEMINEES is a French company
founded 29 years ago,
specialized in the sector Commerce de détail d'autres équipements du foyer.
Based in SERIGNAN (34410),
this company of category PME
shows in 2023 a revenue of 9.4 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - BARASCUD CHEMINEES (SIREN 408963320)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
N/C
9 413 218 €
8 627 153 €
6 795 552 €
5 058 373 €
5 415 742 €
6 052 049 €
6 218 149 €
5 000 794 €
Net income
1 031 678 €
1 396 468 €
1 377 605 €
961 207 €
246 684 €
183 641 €
231 507 €
-77 118 €
153 269 €
EBITDA
N/C
1 549 686 €
1 404 166 €
965 820 €
295 451 €
218 397 €
270 593 €
-57 184 €
181 177 €
Net margin
N/C
14.8%
16.0%
14.1%
4.9%
3.4%
3.8%
-1.2%
3.1%
Revenue and income statement
In 2024, BARASCUD CHEMINEES generates positive net income of 1.0 M€. Net income represents the final profit after all expenses (operating, financial, exceptional) and corporate tax. Change over 2016-2024: 153 k€ -> 1.0 M€.
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
1 031 678 €
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 7%. 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 69%. 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
6.809%
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
69.125%
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
2021
2022
2023
2024
Debt ratio
0.0
15.6
20.454
21.139
74.926
24.665
5.115
1.483
6.809
Financial autonomy
54.848
25.1
32.549
27.282
27.727
41.24
50.483
59.923
69.125
Repayment capacity
0.0
-0.5
0.111
0.238
1.692
0.362
0.091
0.036
None
Cash flow / Revenue
3.624%
-0.698%
4.583%
4.734%
5.769%
14.722%
17.055%
16.343%
None%
Sector positioning
Debt ratio
6.812024
2022
2023
2024
Q1: 0.96
Med: 20.93
Q3: 71.81
Good
In 2024, the debt ratio of BARASCUD CHEMINEES (6.81) 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
69.12%2024
2022
2023
2024
Q1: 7.32%
Med: 33.4%
Q3: 56.85%
Excellent+9 pts over 3 years
In 2024, the financial autonomy of BARASCUD CHEMINEES (69.1%) 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
0.04 years2023
2022
2023
Q1: 0.0 years
Med: 0.36 years
Q3: 2.65 years
Good
In 2023, the repayment capacity of BARASCUD CHEMINEES (0.04) 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 595.62. 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
595.616
Liquidity indicators evolution BARASCUD CHEMINEES
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Liquidity ratio
161.469
89.596
107.33
100.658
142.163
160.81
178.379
224.246
595.616
Interest coverage
11.681
-61.138
8.328
7.489
2.93
0.537
0.57
0.451
None
Sector positioning
Liquidity ratio
595.622024
2022
2023
2024
Q1: 141.15
Med: 215.06
Q3: 351.66
Excellent+36 pts over 3 years
In 2024, the liquidity ratio of BARASCUD CHEMINEES (595.62) 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
0.45x2023
2022
2023
Q1: 0.0x
Med: 0.24x
Q3: 3.7x
Good
In 2023, the interest coverage of BARASCUD CHEMINEES (0.5x) ranks above the median of the sector. This ratio indicates how many times operating income covers interest expenses. This comfortable position offers an appreciable safety margin.
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: 172 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 129 days. The gap of 43 days means the company finances its customers for over a month before being paid relative to supplier payments. This weighs on cash flow.
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
172 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
129 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 BARASCUD CHEMINEES
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
887 741 €
466 175 €
832 883 €
636 350 €
350 393 €
399 850 €
245 097 €
567 994 €
0 €
Inventory turnover (days)
69
49
55
61
59
49
45
54
0
Customer payment term (days)
16
8
1
18
1
20
23
13
172
Supplier payment term (days)
31
33
47
44
37
23
24
33
129
Positioning of BARASCUD CHEMINEES in its sector
Comparison with sector Commerce de détail d'autres équipements du foyer
Valuation estimate
Based on 61 transactions of similar company sales
in 2024,
the value of BARASCUD CHEMINEES is estimated at
4 931 085 €
(range 2 229 671€ - 8 187 649€).
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
61 tx
2229k€4931k€8187k€
4 931 085 €Range: 2 229 671€ - 8 187 649€
NAF 5 année 2024
Valuation method used
Net Income Multiple
1 031 678 €
×
4.8x
=4 931 086 €
Range: 2 229 672€ - 8 187 650€
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 61 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 (Commerce de détail d'autres équipements du foyer)
Compare BARASCUD CHEMINEES with other companies in the same sector:
Frequently asked questions about BARASCUD CHEMINEES
What is the revenue of BARASCUD CHEMINEES ?
The revenue of BARASCUD CHEMINEES in 2023 is 9.4 M€.
Is BARASCUD CHEMINEES profitable?
Yes, BARASCUD CHEMINEES generated a net profit of 1.0 M€ in 2024.
Where is the headquarters of BARASCUD CHEMINEES ?
The headquarters of BARASCUD CHEMINEES is located in SERIGNAN (34410), in the department Herault.
Where to find the tax return of BARASCUD CHEMINEES ?
The tax return of BARASCUD CHEMINEES 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 BARASCUD CHEMINEES operate?
BARASCUD CHEMINEES operates in the sector Commerce de détail d'autres équipements du foyer (NAF code 47.59B). 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