Employees: 21 (2023.0)Legal category: SCA (commandite par actions)Size: ETICreation date: 1993-07-23 (32 years)Status: ActiveBusiness sector: Autres travaux d'installation n.c.a.Location: RILLIEUX-LA-PAPE (69140), Rhone
BARKENE AUTOMATISME : revenue, balance sheet and financial ratios
BARKENE AUTOMATISME is a French company
founded 32 years ago,
specialized in the sector Autres travaux d'installation n.c.a..
Based in RILLIEUX-LA-PAPE (69140),
this company of category ETI
shows in 2024 a revenue of 10.5 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - BARKENE AUTOMATISME (SIREN 391960721)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
10 475 967 €
9 649 803 €
8 865 938 €
N/C
6 868 068 €
7 173 436 €
6 177 229 €
5 824 705 €
5 546 911 €
Net income
610 355 €
508 173 €
341 367 €
540 894 €
877 248 €
736 363 €
507 249 €
626 672 €
630 561 €
EBITDA
951 568 €
732 997 €
461 665 €
N/C
1 240 718 €
712 383 €
668 770 €
741 962 €
935 243 €
Net margin
5.8%
5.3%
3.9%
N/C
12.8%
10.3%
8.2%
10.8%
11.4%
Revenue and income statement
In 2024, BARKENE AUTOMATISME achieves revenue of 10.5 M€. Over the period 2016-2024, the company shows strong growth with a CAGR (compound annual growth rate) of +8.3%. Vs 2023: +9%. After deducting consumption (2.6 M€), gross margin stands at 7.9 M€, i.e. a rate of 75%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches 952 k€, representing 9.1% of revenue. This level of operating margin is satisfactory for the sector. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 610 k€, i.e. 5.8% of revenue. This profit can be retained or distributed to shareholders.
Revenue (2024)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
10 475 967 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
7 869 855 €
EBITDA (2024)
?
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
951 568 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
951 439 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
610 355 €
EBITDA margin (2024)
?
EBITDA margin
Definition
Measures the company's operating profitability.
Formula
(EBE / CA) x 100
Interpretation
> 10% : Good profitability 5-10% : Average < 5% : Low
9.1%
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 17%. 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 49%. This high autonomy means the company finances most of its assets through equity, a sign of strength. Debt repayment capacity (= Financial debt / Cash flow) indicates it would take 1.1 years of cash flow to repay all financial debt. This short period demonstrates excellent debt sustainability. Cash flow represents 6.6% of revenue. Cash flow measures resources generated by operations, available for investment and debt repayment. Satisfactory level allowing partial financing of growth.
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
17.445%
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
48.518%
Cash flow / Revenue (2024)
?
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
6.585%
Repayment capacity (2024)
?
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
1.061
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
3.357
2.617
7.721
94.745
50.296
28.402
17.617
67.851
17.445
Financial autonomy
46.289
64.167
60.423
29.475
45.562
50.439
50.182
38.63
48.518
Repayment capacity
0.071
0.075
0.376
1.472
1.164
None
1.658
4.374
1.061
Cash flow / Revenue
11.428%
11.72%
8.236%
10.497%
12.901%
None%
3.819%
5.959%
6.585%
Sector positioning
Debt ratio
17.452024
2022
2023
2024
Q1: 0.55
Med: 14.53
Q3: 40.52
Average
In 2024, the debt ratio of BARKENE AUTOMATISME (17.45) 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
48.52%2024
2022
2023
2024
Q1: 14.3%
Med: 34.88%
Q3: 57.25%
Good-7 pts over 3 years
In 2024, the financial autonomy of BARKENE AUTOMATISME (48.5%) ranks above the median of the sector. This ratio represents the share of equity in total financing. This comfortable position offers an appreciable safety margin.
Repayment capacity
1.06 years2024
2022
2023
2024
Q1: 0.0 years
Med: 0.17 years
Q3: 1.3 years
Average-5 pts over 3 years
In 2024, the repayment capacity of BARKENE AUTOMATISME (1.06) 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 96.08. 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 4.7x. Financial charges are adequately covered by operations.
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
96.077
Interest coverage (2024)
?
Interest coverage
Definition
Ability to cover interest charges with operating income.
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
234.91
307.773
245.968
165.4
256.754
230.602
213.176
134.993
96.077
Interest coverage
0.372
0.18
0.181
16.407
0.001
None
2.953
2.289
4.715
Sector positioning
Liquidity ratio
96.082024
2022
2023
2024
Q1: 147.06
Med: 212.0
Q3: 312.58
Watch-35 pts over 3 years
In 2024, the liquidity ratio of BARKENE AUTOMATISME (96.08) 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
4.71x2024
2022
2023
2024
Q1: 0.0x
Med: 0.18x
Q3: 2.45x
Excellent
In 2024, the interest coverage of BARKENE AUTOMATISME (4.7x) ranks in the top 25% of the sector. This ratio indicates how many times operating income covers interest expenses. High coverage means financial charges weigh little on profitability.
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: 52 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 99 days. Excellent situation: suppliers finance 47 days of the operating cycle (retail model). Inventory turnover is 12 days (= Average inventory / Cost of goods x 360). Fast turnover, sign of good inventory management. Overall, WCR represents 31 days of revenue, i.e. 911 k€ to permanently finance. Notable WCR improvement over the period (-32%), freeing up cash.
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
910 571 €
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
52 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
99 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
12 j
WCR in days of revenue (2024)
?
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
31 j
WCR and payment terms evolution BARKENE AUTOMATISME
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
1 335 807 €
1 431 247 €
1 426 322 €
1 547 167 €
1 686 179 €
0 €
3 114 427 €
1 146 976 €
910 571 €
Inventory turnover (days)
21
17
14
7
9
0
18
13
12
Customer payment term (days)
83
76
82
65
82
0
73
57
52
Supplier payment term (days)
72
53
65
82
60
0
96
107
99
Positioning of BARKENE AUTOMATISME in its sector
Comparison with sector Autres travaux d'installation n.c.a.
Valuation estimate
Based on 58 transactions of similar company sales
(all years),
the value of BARKENE AUTOMATISME is estimated at
1 675 127 €
(range 1 113 082€ - 3 602 625€).
With an EBITDA of 951 568€, the sector multiple of 1.2x is applied.
The price/revenue ratio is 0.20x
(conservative valuation).
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
58 tx
1113k€1675k€3602k€
1 675 127 €Range: 1 113 082€ - 3 602 625€
NAF 5 all-time
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
951 568 €×1.2x
Estimation1 174 077 €
950 784€ - 2 692 358€
Revenue Multiple30%
10 475 967 €×0.20x
Estimation2 133 704 €
1 372 782€ - 3 169 047€
Net Income Multiple20%
610 355 €×3.7x
Estimation2 239 886 €
1 129 281€ - 6 528 662€
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 58 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 (Autres travaux d'installation n.c.a.)
Compare BARKENE AUTOMATISME with other companies in the same sector:
Frequently asked questions about BARKENE AUTOMATISME
What is the revenue of BARKENE AUTOMATISME ?
The revenue of BARKENE AUTOMATISME in 2024 is 10.5 M€.
Is BARKENE AUTOMATISME profitable?
Yes, BARKENE AUTOMATISME generated a net profit of 610 k€ in 2024.
Where is the headquarters of BARKENE AUTOMATISME ?
The headquarters of BARKENE AUTOMATISME is located in RILLIEUX-LA-PAPE (69140), in the department Rhone.
Where to find the tax return of BARKENE AUTOMATISME ?
The tax return of BARKENE AUTOMATISME 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 BARKENE AUTOMATISME operate?
BARKENE AUTOMATISME operates in the sector Autres travaux d'installation n.c.a. (NAF code 43.29B). 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