Employees: 11 (2023.0)Legal category: Société à responsabilité limitée (sans autre indication)Size: ETICreation date: 1987-11-01 (38 years)Status: ActiveBusiness sector: Imprégnation du boisLocation: LONRAI (61250), Orne
BOIS TRAITES DE L'OUEST : revenue, balance sheet and financial ratios
BOIS TRAITES DE L'OUEST is a French company
founded 38 years ago,
specialized in the sector Imprégnation du bois.
Based in LONRAI (61250),
this company of category ETI
shows in 2024 a revenue of 1.3 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - BOIS TRAITES DE L'OUEST (SIREN 342871126)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
1 266 982 €
1 552 316 €
1 320 814 €
1 387 814 €
1 061 027 €
963 006 €
825 469 €
900 155 €
835 791 €
Net income
94 083 €
312 052 €
203 744 €
259 785 €
134 318 €
86 745 €
34 764 €
24 794 €
70 €
EBITDA
129 668 €
473 835 €
224 977 €
320 730 €
193 399 €
99 127 €
47 616 €
64 833 €
52 049 €
Net margin
7.4%
20.1%
15.4%
18.7%
12.7%
9.0%
4.2%
2.8%
0.0%
Revenue and income statement
In 2024, BOIS TRAITES DE L'OUEST achieves revenue of 1.3 M€. Over the period 2016-2024, the company shows strong growth with a CAGR (compound annual growth rate) of +5.3%. Significant drop of -18% vs 2023. After deducting consumption (0 €), gross margin stands at 1.3 M€, i.e. a rate of 100%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches 130 k€, representing 10.2% of revenue. Warning negative scissor effect: despite revenue change (-18%), EBITDA varies by -73%, reducing margin by 20.3 pts. This reflects costs rising faster than revenue. This level of operating margin is satisfactory for the sector. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 94 k€, i.e. 7.4% 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
1 266 982 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
1 266 982 €
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
129 668 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
151 457 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
94 083 €
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
10.2%
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 0%. 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 43%. This high autonomy means the company finances most of its assets through equity, a sign of strength. Cash flow represents 5.7% 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
0.0%
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
43.491%
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
5.706%
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
0.0
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 TRAITES DE L'OUEST
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Debt ratio
83.103
1.122
0.0
0.0
0.0
0.0
0.0
0.0
0.0
Financial autonomy
10.072
22.017
34.214
41.589
44.875
47.093
46.47
46.64
43.491
Repayment capacity
0.405
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
Cash flow / Revenue
5.56%
6.566%
4.941%
9.136%
12.751%
15.726%
11.417%
18.15%
5.706%
Sector positioning
Debt ratio
0.02024
2022
2023
2024
Q1: 1.31
Med: 23.25
Q3: 61.78
Excellent
In 2024, the debt ratio of BOIS TRAITES DE L'OUEST (0.00) ranks in the bottom 25% of the sector, which is positive. This ratio measures the weight of debt relative to equity. A low ratio indicates a solid financial structure with little dependence on creditors.
Financial autonomy
43.49%2024
2022
2023
2024
Q1: 18.6%
Med: 40.89%
Q3: 54.97%
Good-10 pts over 3 years
In 2024, the financial autonomy of BOIS TRAITES DE L'OUEST (43.5%) 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
0.0 years2024
2022
2023
2024
Q1: 0.0 years
Med: 0.3 years
Q3: 1.54 years
Excellent
In 2024, the repayment capacity of BOIS TRAITES DE L'OUEST (0.00) ranks in the bottom 25% of the sector, which is positive. This ratio indicates the number of years needed to repay debt with cash flow. A short capacity reflects controlled debt and good cash generation.
Liquidity ratios
The liquidity ratio (= Current assets / Current liabilities) stands at 156.84. 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
156.838
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
0.0
Liquidity indicators evolution BOIS TRAITES DE L'OUEST
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
74.203
90.975
115.366
149.789
165.437
179.224
175.51
175.074
156.838
Interest coverage
1.887
0.247
0.0
0.12
0.0
0.0
0.0
0.0
0.0
Sector positioning
Liquidity ratio
156.842024
2022
2023
2024
Q1: 149.93
Med: 207.65
Q3: 320.24
Average-11 pts over 3 years
In 2024, the liquidity ratio of BOIS TRAITES DE L'OUEST (156.84) 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
0.0x2024
2022
2023
2024
Q1: 0.0x
Med: 0.33x
Q3: 2.0x
Average
In 2024, the interest coverage of BOIS TRAITES DE L'OUEST (0.0x) ranks below the median of the sector. This ratio indicates how many times operating income covers interest expenses. An improvement would strengthen the competitive position.
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: 80 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 27 days. The gap of 53 days means the company finances its customers for over a month before being paid relative to supplier payments. This weighs on cash flow. Overall, WCR represents 46 days of revenue, i.e. 161 k€ to permanently finance. Over 2016-2024, WCR increased by +1169%, 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
161 097 €
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
80 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
27 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 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
46 j
WCR and payment terms evolution BOIS TRAITES DE L'OUEST
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
-15 069 €
27 824 €
35 429 €
165 964 €
191 102 €
347 717 €
299 059 €
399 054 €
161 097 €
Inventory turnover (days)
6
6
7
4
2
0
0
0
0
Customer payment term (days)
25
27
28
85
125
153
131
156
80
Supplier payment term (days)
49
37
26
53
22
26
37
44
27
Positioning of BOIS TRAITES DE L'OUEST in its sector
Comparison with sector Imprégnation du bois
Valuation estimate
Indicative estimate only : the number of comparable transactions in this sector is limited (34 transactions).
This range of 82 975€ to 321 544€ is provided for information purposes only and requires in-depth analysis to be confirmed.
Estimated enterprise value2024
Indicative
82k€169k€321k€
169 563 €Range: 82 975€ - 321 544€
NAF 5 all-time
How is this estimate calculated?
This estimate is based on the analysis of 34 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 (Imprégnation du bois)
Compare BOIS TRAITES DE L'OUEST with other companies in the same sector:
Frequently asked questions about BOIS TRAITES DE L'OUEST
What is the revenue of BOIS TRAITES DE L'OUEST ?
The revenue of BOIS TRAITES DE L'OUEST in 2024 is 1.3 M€.
Is BOIS TRAITES DE L'OUEST profitable?
Yes, BOIS TRAITES DE L'OUEST generated a net profit of 94 k€ in 2024.
Where is the headquarters of BOIS TRAITES DE L'OUEST ?
The headquarters of BOIS TRAITES DE L'OUEST is located in LONRAI (61250), in the department Orne.
Where to find the tax return of BOIS TRAITES DE L'OUEST ?
The tax return of BOIS TRAITES DE L'OUEST 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 TRAITES DE L'OUEST operate?
BOIS TRAITES DE L'OUEST operates in the sector Imprégnation du bois (NAF code 16.10B). 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