Employees: 21 (2023.0)Legal category: SCA (commandite par actions)Size: PMECreation date: 1989-03-01 (37 years)Status: ActiveBusiness sector: Fabrication de carrosseries et remorquesLocation: VENDEUVRE-SUR-BARSE (10140), Aube
BAROCLEAN : revenue, balance sheet and financial ratios
BAROCLEAN is a French company
founded 37 years ago,
specialized in the sector Fabrication de carrosseries et remorques.
Based in VENDEUVRE-SUR-BARSE (10140),
this company of category PME
shows in 2023 a revenue of 15.0 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
In 2024, BAROCLEAN generates positive net income of 423 k€. Net income represents the final profit after all expenses (operating, financial, exceptional) and corporate tax. Change over 2016-2024: 559 k€ -> 423 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
422 655 €
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 88%. Debt level is high: negotiating margin with banks is reduced. Financial autonomy (= Equity / Total assets x 100) reaches 44%. 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
88.304%
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
44.007%
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
2018
2019
2021
2022
2023
2024
Debt ratio
26.784
94.103
101.265
118.864
150.326
81.575
88.304
Financial autonomy
43.62
31.675
31.786
33.635
29.847
41.354
44.007
Repayment capacity
1.375
16.016
6.138
6.053
None
3.798
None
Cash flow / Revenue
9.062%
1.676%
4.34%
5.965%
None%
7.02%
None%
Sector positioning
Debt ratio
88.32024
2022
2023
2024
Q1: 4.79
Med: 27.7
Q3: 79.01
Average
In 2024, the debt ratio of BAROCLEAN (88.30) 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
44.01%2024
2022
2023
2024
Q1: 20.53%
Med: 39.52%
Q3: 57.49%
Good+17 pts over 3 years
In 2024, the financial autonomy of BAROCLEAN (44.0%) 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
3.8 years2023
2023
Q1: 0.0 years
Med: 0.88 years
Q3: 3.09 years
Average
In 2023, the repayment capacity of BAROCLEAN (3.80) 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 538.65. 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
538.652
Liquidity indicators evolution BAROCLEAN
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2018
2019
2021
2022
2023
2024
Liquidity ratio
235.903
250.564
267.276
342.12
290.965
363.311
538.652
Interest coverage
1.471
14.633
4.523
3.685
None
5.664
None
Sector positioning
Liquidity ratio
538.652024
2022
2023
2024
Q1: 153.1
Med: 220.25
Q3: 325.12
Excellent+7 pts over 3 years
In 2024, the liquidity ratio of BAROCLEAN (538.65) 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
5.66x2023
2023
Q1: 0.0x
Med: 1.61x
Q3: 6.5x
Good
In 2023, the interest coverage of BAROCLEAN (5.7x) 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 BAROCLEAN
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2018
2019
2021
2022
2023
2024
Operating WCR
6 128 553 €
5 872 825 €
6 209 804 €
9 711 583 €
0 €
9 482 757 €
0 €
Inventory turnover (days)
132
103
112
138
0
173
0
Customer payment term (days)
108
98
84
88
0
60
0
Supplier payment term (days)
125
89
88
83
0
64
0
Positioning of BAROCLEAN in its sector
Comparison with sector Fabrication de carrosseries et remorques
Valuation estimate
Indicative estimate only : the number of comparable transactions in this sector is limited (31 transactions).
This range of 175 526€ to 1 097 625€ is provided for information purposes only and requires in-depth analysis to be confirmed.
Estimated enterprise value2024
Indicative
175k€262k€1097k€
262 162 €Range: 175 526€ - 1 097 625€
NAF 5 all-time
How is this estimate calculated?
This estimate is based on the analysis of 31 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 (Fabrication de carrosseries et remorques)
Compare BAROCLEAN with other companies in the same sector:
Yes, BAROCLEAN generated a net profit of 423 k€ in 2024.
Where is the headquarters of BAROCLEAN ?
The headquarters of BAROCLEAN is located in VENDEUVRE-SUR-BARSE (10140), in the department Aube.
Where to find the tax return of BAROCLEAN ?
The tax return of BAROCLEAN 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 BAROCLEAN operate?
BAROCLEAN operates in the sector Fabrication de carrosseries et remorques (NAF code 29.20Z). 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