Employees: 03 (2023.0)Legal category: Société à responsabilité limitée (sans autre indication)Size: PMECreation date: 2011-11-01 (14 years)Status: ActiveBusiness sector: Travaux de charpenteLocation: GOURNAY-SUR-MARNE (93460), Seine-Saint-Denis
BOIS 2 BOUT CHARPENTE : revenue, balance sheet and financial ratios
BOIS 2 BOUT CHARPENTE is a French company
founded 14 years ago,
specialized in the sector Travaux de charpente.
Based in GOURNAY-SUR-MARNE (93460),
this company of category PME
shows in 2024 a revenue of 2.7 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - BOIS 2 BOUT CHARPENTE (SIREN 535299648)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
2 746 650 €
N/C
N/C
2 907 607 €
2 455 027 €
2 712 220 €
1 743 878 €
1 251 144 €
1 025 813 €
Net income
121 630 €
46 920 €
121 609 €
188 381 €
41 050 €
26 376 €
27 023 €
63 583 €
61 952 €
EBITDA
142 261 €
N/C
N/C
234 240 €
61 012 €
46 051 €
39 190 €
87 141 €
73 693 €
Net margin
4.4%
N/C
N/C
6.5%
1.7%
1.0%
1.5%
5.1%
6.0%
Revenue and income statement
In 2024, BOIS 2 BOUT CHARPENTE achieves revenue of 2.7 M€. Over the period 2016-2024, the company shows strong growth with a CAGR (compound annual growth rate) of +13.1%. After deducting consumption (533 k€), gross margin stands at 2.2 M€, i.e. a rate of 81%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches 142 k€, representing 5.2% of revenue. The operating margin remains fragile, requiring cost vigilance. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 122 k€, i.e. 4.4% 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
2 746 650 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
2 213 439 €
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
142 261 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
136 626 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
121 630 €
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
5.1%
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 51%. Debt remains under control: the company retains capacity to raise new debt if needed. Financial autonomy (= Equity / Total assets x 100) reaches 34%. The balance between equity and debt is satisfactory. Debt repayment capacity (= Financial debt / Cash flow) indicates it would take 2.0 years of cash flow to repay all financial debt. This short period demonstrates excellent debt sustainability. Cash flow represents 4.6% of revenue. Cash flow measures resources generated by operations, available for investment and debt repayment.
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
51.107%
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
34.12%
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
4.562%
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
1.973
Asset age ratio (2024)
?
Asset age ratio
Definition
Measures the degree of wear of tangible assets.
Formula
Accumulated depreciation / Gross fixed assets x 100
Solvency indicators evolution BOIS 2 BOUT CHARPENTE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Debt ratio
16.4
9.782
3.686
2.787
2.439
0.0
53.628
88.704
51.107
Financial autonomy
41.782
44.298
63.737
37.285
36.681
38.191
17.66
26.339
34.12
Repayment capacity
0.507
0.314
0.239
0.208
0.162
0.0
None
None
1.973
Cash flow / Revenue
5.366%
5.773%
2.297%
1.42%
2.005%
6.544%
None%
None%
4.562%
Sector positioning
Debt ratio
51.112024
2022
2023
2024
Q1: 7.44
Med: 26.53
Q3: 64.5
Average+9 pts over 3 years
In 2024, the debt ratio of BOIS 2 BOUT CHARPENTE (51.11) 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
34.12%2024
2022
2023
2024
Q1: 25.07%
Med: 42.94%
Q3: 59.56%
Average+13 pts over 3 years
In 2024, the financial autonomy of BOIS 2 BOUT CHARPENTE (34.1%) ranks below the median of the sector. This ratio represents the share of equity in total financing. An improvement would strengthen the competitive position.
Repayment capacity
1.97 years2024
2024
Q1: 0.0 years
Med: 0.48 years
Q3: 1.61 years
Watch
In 2024, the repayment capacity of BOIS 2 BOUT CHARPENTE (1.97) 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 190.58. 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 8.0x. Operating income very largely covers interest expenses: high safety margin.
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
190.58
Interest coverage (2024)
?
Interest coverage
Definition
Ability to cover interest charges with operating income.
Formula
EBIT / Interest expenses
Interpretation
> 3 : Comfortable 1.5-3 : Acceptable < 1.5 : Risk
7.966
Liquidity indicators evolution BOIS 2 BOUT CHARPENTE
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
167.629
189.544
332.476
141.178
168.38
151.345
97.087
183.505
190.58
Interest coverage
0.0
0.0
0.0
0.0
0.0
0.0
None
None
7.966
Sector positioning
Liquidity ratio
190.582024
2022
2023
2024
Q1: 162.4
Med: 230.31
Q3: 341.59
Average+16 pts over 3 years
In 2024, the liquidity ratio of BOIS 2 BOUT CHARPENTE (190.58) ranks below the median of the sector. This ratio measures the ability to cover short-term debt with current assets. An improvement would strengthen the competitive position.
Interest coverage
7.97x2024
2024
Q1: 0.0x
Med: 0.88x
Q3: 4.05x
Excellent
In 2024, the interest coverage of BOIS 2 BOUT CHARPENTE (8.0x) 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: 124 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 73 days. The gap of 51 days means the company finances its customers for over a month before being paid relative to supplier payments. This weighs on cash flow. Inventory turnover is 2 days (= Average inventory / Cost of goods x 360). Fast turnover, sign of good inventory management. Overall, WCR represents 142 days of revenue, i.e. 1.1 M€ to permanently finance. Over 2016-2024, WCR increased by +757%, requiring additional financing.
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
1 083 169 €
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
124 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
73 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
2 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
142 j
WCR and payment terms evolution BOIS 2 BOUT CHARPENTE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
126 370 €
236 691 €
229 756 €
470 001 €
416 790 €
637 057 €
0 €
0 €
1 083 169 €
Inventory turnover (days)
0
0
0
1
2
4
0
0
2
Customer payment term (days)
72
72
39
47
73
82
0
0
124
Supplier payment term (days)
30
70
17
63
51
77
0
0
73
Positioning of BOIS 2 BOUT CHARPENTE in its sector
Comparison with sector Travaux de charpente
Valuation estimate
Indicative estimate only : the number of comparable transactions in this sector is limited (20 transactions).
This range of 212 087€ to 760 148€ is provided for information purposes only and requires in-depth analysis to be confirmed.
Estimated enterprise value2024
Indicative
212k€348k€760k€
348 812 €Range: 212 087€ - 760 148€
NAF 5 année 2024
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 20 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 charpente)
Compare BOIS 2 BOUT CHARPENTE with other companies in the same sector:
Frequently asked questions about BOIS 2 BOUT CHARPENTE
What is the revenue of BOIS 2 BOUT CHARPENTE ?
The revenue of BOIS 2 BOUT CHARPENTE in 2024 is 2.7 M€.
Is BOIS 2 BOUT CHARPENTE profitable?
Yes, BOIS 2 BOUT CHARPENTE generated a net profit of 122 k€ in 2024.
Where is the headquarters of BOIS 2 BOUT CHARPENTE ?
The headquarters of BOIS 2 BOUT CHARPENTE is located in GOURNAY-SUR-MARNE (93460), in the department Seine-Saint-Denis.
Where to find the tax return of BOIS 2 BOUT CHARPENTE ?
The tax return of BOIS 2 BOUT CHARPENTE 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 BOIS 2 BOUT CHARPENTE operate?
BOIS 2 BOUT CHARPENTE operates in the sector Travaux de charpente (NAF code 43.91A). 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