Employees: 03 (2023.0)Legal category: Société à responsabilité limitée (sans autre indication)Size: PMECreation date: 2009-01-02 (17 years)Status: ActiveBusiness sector: Travaux de menuiserie métallique et serrurerieLocation: ARGENTEUIL (95100), Val-d'Oise
BARBOS & FILS : revenue, balance sheet and financial ratios
BARBOS & FILS is a French company
founded 17 years ago,
specialized in the sector Travaux de menuiserie métallique et serrurerie.
Based in ARGENTEUIL (95100),
this company of category PME
shows in 2020 a revenue of 433 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - BARBOS & FILS (SIREN 509817409)
Indicator
2021
2020
2019
2017
2016
Revenue
N/C
433 056 €
522 988 €
466 686 €
324 039 €
Net income
17 614 €
30 437 €
49 154 €
36 478 €
9 889 €
EBITDA
N/C
34 269 €
61 486 €
56 602 €
32 643 €
Net margin
N/C
7.0%
9.4%
7.8%
3.1%
Revenue and income statement
In 2021, BARBOS & FILS generates positive net income of 18 k€. Net income represents the final profit after all expenses (operating, financial, exceptional) and corporate tax. Change over 2016-2021: 10 k€ -> 18 k€.
Net income (2021)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
17 614 €
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 11%. 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 (2021)
?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low 50-100% : Moderate > 100% : High
10.554%
Financial autonomy (2021)
?
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
68.127%
Asset age ratio (2021)
?
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
2019
2020
2021
Debt ratio
1.33
18.684
13.24
11.715
10.554
Financial autonomy
53.956
60.551
58.304
67.466
68.127
Repayment capacity
0.033
0.467
0.352
0.616
None
Cash flow / Revenue
7.975%
8.615%
10.186%
7.029%
None%
Sector positioning
Debt ratio
10.552021
2019
2020
2021
Q1: 3.74
Med: 28.46
Q3: 84.34
Good-16 pts over 3 years
In 2021, the debt ratio of BARBOS & FILS (10.55) 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
68.13%2021
2019
2020
2021
Q1: 17.83%
Med: 36.87%
Q3: 54.37%
Excellent
In 2021, the financial autonomy of BARBOS & FILS (68.1%) 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
0.62 years2020
2019
2020
Q1: 0.0 years
Med: 0.27 years
Q3: 2.34 years
Average
In 2020, the repayment capacity of BARBOS & FILS (0.62) 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 402.90. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months.
Liquidity ratio (2021)
?
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
402.901
Liquidity indicators evolution BARBOS & FILS
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2019
2020
2021
Liquidity ratio
273.227
332.624
293.471
404.817
402.901
Interest coverage
0.0
0.0
0.0
1.339
None
Sector positioning
Liquidity ratio
402.92021
2019
2020
2021
Q1: 157.08
Med: 214.85
Q3: 298.89
Excellent
In 2021, the liquidity ratio of BARBOS & FILS (402.90) 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
1.34x2020
2019
2020
Q1: 0.0x
Med: 0.18x
Q3: 2.18x
Good+40 pts over 2 years
In 2020, the interest coverage of BARBOS & FILS (1.3x) 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: 1137327 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 23 days. The gap of 1137304 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 (2021)
?
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 (2021)
?
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
1137327 j
Supplier credit (2021)
?
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
23 j
Inventory turnover (2021)
?
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 BARBOS & FILS
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2019
2020
2021
Operating WCR
37 754 €
78 277 €
117 814 €
105 116 €
0 €
Inventory turnover (days)
0
0
0
0
0
Customer payment term (days)
71
90
132
111
1137327
Supplier payment term (days)
7
4
10
3
23
Positioning of BARBOS & FILS in its sector
Comparison with sector Travaux de menuiserie métallique et serrurerie
Valuation estimate
Based on 264 transactions of similar company sales
(all years),
the value of BARBOS & FILS is estimated at
54 003 €
(range 17 292€ - 116 149€).
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.
Estimated enterprise value2021
264 transactions
17k€54k€116k€
54 003 €Range: 17 292€ - 116 149€
NAF 5 all-time
Valuation method used
Net Income Multiple
17 614 €
×
3.1x
=54 004 €
Range: 17 293€ - 116 149€
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 264 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 métallique et serrurerie)
Compare BARBOS & FILS with other companies in the same sector:
Yes, BARBOS & FILS generated a net profit of 18 k€ in 2021.
Where is the headquarters of BARBOS & FILS ?
The headquarters of BARBOS & FILS is located in ARGENTEUIL (95100), in the department Val-d'Oise.
Where to find the tax return of BARBOS & FILS ?
The tax return of BARBOS & FILS 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 BARBOS & FILS operate?
BARBOS & FILS operates in the sector Travaux de menuiserie métallique et serrurerie (NAF code 43.32B). 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