Employees: 01 (2023.0)Legal category: SCA (commandite par actions)Size: PMECreation date: 2009-09-04 (16 years)Status: ActiveBusiness sector: Travaux de menuiserie métallique et serrurerieLocation: BEAUNE (21200), Cote-d'Or
Les données financières de cette entreprise sont partiellement disponibles (liasse simplifiée ou données confidentielles). Certaines sections ne sont pas affichées.
BOURGOGNE METALLERIE : revenue, balance sheet and financial ratios
BOURGOGNE METALLERIE is a French company
founded 16 years ago,
specialized in the sector Travaux de menuiserie métallique et serrurerie.
Based in BEAUNE (21200),
this company of category PME
shows in 2022 a revenue of 428 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - BOURGOGNE METALLERIE (SIREN 515095446)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
N/C
N/C
428 365 €
N/C
N/C
N/C
N/C
N/C
N/C
Net income
20 156 €
49 947 €
85 007 €
105 204 €
68 085 €
33 808 €
26 512 €
73 697 €
78 872 €
EBITDA
N/C
N/C
108 209 €
N/C
N/C
N/C
N/C
N/C
N/C
Net margin
N/C
N/C
19.8%
N/C
N/C
N/C
N/C
N/C
N/C
Revenue and income statement
In 2024, BOURGOGNE METALLERIE generates positive net income of 20 k€. Net income represents the final profit after all expenses (operating, financial, exceptional) and corporate tax. Change over 2016-2024: 79 k€ -> 20 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
20 156 €
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 95%. 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
0.414%
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
94.709%
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
2017
2018
2019
2020
2021
2022
2023
2024
Debt ratio
5.915
5.102
3.547
5.903
4.516
4.328
3.276
3.189
0.414
Financial autonomy
64.669
67.133
70.796
67.899
67.393
70.275
83.01
91.374
94.709
Repayment capacity
None
None
None
None
None
None
0.124
None
None
Cash flow / Revenue
None%
None%
None%
None%
None%
None%
19.363%
None%
None%
Sector positioning
Debt ratio
0.412024
2022
2023
2024
Q1: 3.86
Med: 18.7
Q3: 47.26
Excellent
In 2024, the debt ratio of BOURGOGNE METALLERIE (0.41) 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
94.71%2024
2022
2023
2024
Q1: 22.22%
Med: 43.8%
Q3: 59.91%
Excellent+9 pts over 3 years
In 2024, the financial autonomy of BOURGOGNE METALLERIE (94.7%) 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
0.12 years2022
2022
Q1: 0.0 years
Med: 0.59 years
Q3: 2.34 years
Good
In 2022, the repayment capacity of BOURGOGNE METALLERIE (0.12) ranks below the median of the sector. This ratio indicates the number of years needed to repay debt with cash flow. This controlled position reflects prudent management.
Liquidity ratios
The liquidity ratio (= Current assets / Current liabilities) stands at 1780.30. 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
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
238.793
271.888
299.066
298.855
300.023
336.63
622.667
1545.831
1780.3
Interest coverage
None
None
None
None
None
None
0.284
None
None
Sector positioning
Liquidity ratio
1780.32024
2022
2023
2024
Q1: 164.13
Med: 228.07
Q3: 326.05
Excellent
In 2024, the liquidity ratio of BOURGOGNE METALLERIE (1780.30) 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
0.28x2022
2022
Q1: 0.0x
Med: 0.61x
Q3: 2.9x
Average
In 2022, the interest coverage of BOURGOGNE METALLERIE (0.3x) 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.
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 BOURGOGNE METALLERIE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
0 €
0 €
0 €
0 €
0 €
0 €
8 940 €
0 €
0 €
Inventory turnover (days)
0
0
0
0
0
0
0
0
0
Customer payment term (days)
12
818
816
363
413
342
11
120
0
Supplier payment term (days)
154
300
237
336
259
208
51
120
0
Positioning of BOURGOGNE METALLERIE in its sector
Comparison with sector Travaux de menuiserie métallique et serrurerie
Valuation estimate
Based on 51 transactions of similar company sales
in 2024,
the value of BOURGOGNE METALLERIE is estimated at
68 464 €
(range 27 077€ - 156 110€).
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. Medium reliability: estimate to be confirmed with in-depth analysis.
Estimated enterprise value2024
51 tx
27k€68k€156k€
68 464 €Range: 27 077€ - 156 110€
NAF 5 année 2024
Valuation method used
Net Income Multiple
20 156 €
×
3.4x
=68 465 €
Range: 27 077€ - 156 111€
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 51 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 menuiserie métallique et serrurerie)
Compare BOURGOGNE METALLERIE with other companies in the same sector:
Frequently asked questions about BOURGOGNE METALLERIE
What is the revenue of BOURGOGNE METALLERIE ?
The revenue of BOURGOGNE METALLERIE in 2022 is 428 k€.
Is BOURGOGNE METALLERIE profitable?
Yes, BOURGOGNE METALLERIE generated a net profit of 20 k€ in 2024.
Where is the headquarters of BOURGOGNE METALLERIE ?
The headquarters of BOURGOGNE METALLERIE is located in BEAUNE (21200), in the department Cote-d'Or.
Where to find the tax return of BOURGOGNE METALLERIE ?
The tax return of BOURGOGNE METALLERIE 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 BOURGOGNE METALLERIE operate?
BOURGOGNE METALLERIE operates in the sector Travaux de menuiserie métallique et serrurerie (NAF code 43.32B). 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