Employees: 11 (2023.0)Legal category: SCA (commandite par actions)Size: PMECreation date: 2013-04-10 (13 years)Status: ActiveBusiness sector: Travaux de démolitionLocation: LACARRE (64220), Pyrenees-Atlantiques
BARNETCHE XAVIER : revenue, balance sheet and financial ratios
BARNETCHE XAVIER is a French company
founded 13 years ago,
specialized in the sector Travaux de démolition.
Based in LACARRE (64220),
this company of category PME
shows in 2022 a revenue of 1.5 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - BARNETCHE XAVIER (SIREN 793133869)
Indicator
2024
2023
2022
2021
Revenue
N/C
N/C
1 472 536 €
1 444 221 €
Net income
293 853 €
192 906 €
88 721 €
165 610 €
EBITDA
N/C
N/C
230 333 €
275 280 €
Net margin
N/C
N/C
6.0%
11.5%
Revenue and income statement
In 2024, BARNETCHE XAVIER generates positive net income of 294 k€. Net income represents the final profit after all expenses (operating, financial, exceptional) and corporate tax. Change over 2021-2024: 166 k€ -> 294 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
293 853 €
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 19%. 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 71%. 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
19.211%
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
71.191%
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
2021
2022
2023
2024
Debt ratio
62.705
73.915
60.144
19.211
Financial autonomy
43.495
45.761
43.888
71.191
Repayment capacity
1.439
1.569
None
None
Cash flow / Revenue
15.162%
13.83%
None%
None%
Sector positioning
Debt ratio
19.212024
2022
2023
2024
Q1: 3.88
Med: 27.21
Q3: 60.79
Good-32 pts over 3 years
In 2024, the debt ratio of BARNETCHE XAVIER (19.21) 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
71.19%2024
2022
2023
2024
Q1: 14.87%
Med: 32.56%
Q3: 50.82%
Excellent+14 pts over 3 years
In 2024, the financial autonomy of BARNETCHE XAVIER (71.2%) 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
1.57 years2022
2022
Q1: 0.0 years
Med: 0.3 years
Q3: 1.58 years
Average
In 2022, the repayment capacity of BARNETCHE XAVIER (1.57) 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 467.94. 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
467.942
Liquidity indicators evolution BARNETCHE XAVIER
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2021
2022
2023
2024
Liquidity ratio
235.486
315.048
244.108
467.942
Interest coverage
0.605
0.771
None
None
Sector positioning
Liquidity ratio
467.942024
2022
2023
2024
Q1: 135.21
Med: 183.64
Q3: 249.41
Excellent
In 2024, the liquidity ratio of BARNETCHE XAVIER (467.94) 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
0.77x2022
2022
Q1: 0.0x
Med: 0.38x
Q3: 1.86x
Good
In 2022, the interest coverage of BARNETCHE XAVIER (0.8x) 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.
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 BARNETCHE XAVIER
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2021
2022
2023
2024
Operating WCR
397 204 €
129 068 €
0 €
0 €
Inventory turnover (days)
0
0
0
0
Customer payment term (days)
90
43
0
0
Supplier payment term (days)
79
30
0
0
Positioning of BARNETCHE XAVIER in its sector
Comparison with sector Travaux de démolition
Valuation estimate
Based on 136 transactions of similar company sales
(all years),
the value of BARNETCHE XAVIER is estimated at
926 655 €
(range 206 569€ - 2 608 210€).
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 value2024
136 transactions
206k€926k€2608k€
926 655 €Range: 206 569€ - 2 608 210€
NAF 4 all-time
Aggregated at NAF sub-class level
Valuation method used
Net Income Multiple
293 853 €
×
3.2x
=926 655 €
Range: 206 569€ - 2 608 211€
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 136 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 démolition)
Compare BARNETCHE XAVIER with other companies in the same sector:
The revenue of BARNETCHE XAVIER in 2022 is 1.5 M€.
Is BARNETCHE XAVIER profitable?
Yes, BARNETCHE XAVIER generated a net profit of 294 k€ in 2024.
Where is the headquarters of BARNETCHE XAVIER ?
The headquarters of BARNETCHE XAVIER is located in LACARRE (64220), in the department Pyrenees-Atlantiques.
Where to find the tax return of BARNETCHE XAVIER ?
The tax return of BARNETCHE XAVIER 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 BARNETCHE XAVIER operate?
BARNETCHE XAVIER operates in the sector Travaux de démolition (NAF code 43.11Z). 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