Employees: 21 (2023.0)Legal category: SCA (commandite par actions)Size: PMECreation date: 1971-01-01 (55 years)Status: ActiveBusiness sector: Fabrication d’autres meubles et industries connexes de l’ameublementLocation: SEVREMOINE (49230), Maine-et-Loire
BAUDRY : revenue, balance sheet and financial ratios
BAUDRY is a French company
founded 55 years ago,
specialized in the sector Fabrication d’autres meubles et industries connexes de l’ameublement.
Based in SEVREMOINE (49230),
this company of category PME
shows in 2023 a revenue of 11.4 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
In 2024, BAUDRY generates positive net income of 139 k€. Net income represents the final profit after all expenses (operating, financial, exceptional) and corporate tax. Change over 2016-2024: 203 k€ -> 139 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
138 604 €
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 86%. Debt level is high: negotiating margin with banks is reduced. Financial autonomy (= Equity / Total assets x 100) reaches 39%. The balance between equity and debt is satisfactory.
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
85.791%
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
38.546%
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
2019
2020
2021
2022
2023
2024
Debt ratio
37.146
51.223
111.005
80.885
124.732
97.399
85.791
Financial autonomy
48.904
45.191
33.791
39.007
31.775
34.461
38.546
Repayment capacity
1.474
2.122
8.652
1.952
4.337
3.021
None
Cash flow / Revenue
6.078%
5.281%
3.36%
7.668%
6.148%
5.957%
None%
Sector positioning
Debt ratio
85.792024
2022
2023
2024
Q1: 0.92
Med: 21.14
Q3: 74.6
Average
In 2024, the debt ratio of BAUDRY (85.79) 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
38.55%2024
2022
2023
2024
Q1: 7.98%
Med: 31.08%
Q3: 54.68%
Good+10 pts over 3 years
In 2024, the financial autonomy of BAUDRY (38.5%) 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
3.02 years2023
2022
2023
Q1: 0.0 years
Med: 0.15 years
Q3: 1.79 years
Watch
In 2023, the repayment capacity of BAUDRY (3.02) ranks in the top 25% of the sector. This ratio indicates the number of years needed to repay debt with cash flow. A long duration may signal heavy debt relative to repayment capacity.
Liquidity ratios
The liquidity ratio (= Current assets / Current liabilities) stands at 223.18. 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
223.177
Liquidity indicators evolution BAUDRY
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2019
2020
2021
2022
2023
2024
Liquidity ratio
216.362
236.383
281.134
223.528
233.13
217.428
223.177
Interest coverage
6.182
6.222
9.047
2.911
6.538
8.592
None
Sector positioning
Liquidity ratio
223.182024
2022
2023
2024
Q1: 131.19
Med: 215.69
Q3: 367.62
Good-7 pts over 3 years
In 2024, the liquidity ratio of BAUDRY (223.18) ranks above the median of the sector. This ratio measures the ability to cover short-term debt with current assets. This comfortable position offers an appreciable safety margin.
Interest coverage
8.59x2023
2022
2023
Q1: 0.0x
Med: 0.0x
Q3: 3.83x
Excellent
In 2023, the interest coverage of BAUDRY (8.6x) 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.
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 BAUDRY
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2019
2020
2021
2022
2023
2024
Operating WCR
2 057 238 €
2 052 152 €
2 181 822 €
2 315 883 €
3 079 688 €
3 255 488 €
0 €
Inventory turnover (days)
59
80
89
68
89
69
0
Customer payment term (days)
66
46
66
50
44
28
0
Supplier payment term (days)
57
50
77
34
47
51
0
Positioning of BAUDRY in its sector
Comparison with sector Fabrication d’autres meubles et industries connexes de l’ameublement
Valuation estimate
Indicative estimate only : the number of comparable transactions in this sector is limited (40 transactions).
This range of 190 994€ to 2 212 864€ is provided for information purposes only and requires in-depth analysis to be confirmed.
Estimated enterprise value2024
Indicative
190k€1001k€2212k€
1 001 453 €Range: 190 994€ - 2 212 864€
NAF 4 all-time
Aggregated at NAF sub-class level
How is this estimate calculated?
This estimate is based on the analysis of 40 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 d’autres meubles et industries connexes de l’ameublement)
Compare BAUDRY with other companies in the same sector:
Yes, BAUDRY generated a net profit of 139 k€ in 2024.
Where is the headquarters of BAUDRY ?
The headquarters of BAUDRY is located in SEVREMOINE (49230), in the department Maine-et-Loire.
Where to find the tax return of BAUDRY ?
The tax return of BAUDRY 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 BAUDRY operate?
BAUDRY operates in the sector Fabrication d’autres meubles et industries connexes de l’ameublement (NAF code 31.09B). 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