BOUTONS KOCHER : revenue, balance sheet and financial ratios
BOUTONS KOCHER is a French company
founded 66 years ago,
specialized in the sector Autres activités manufacturières n.c.a. .
Based in LAVANS-LES-SAINT-CLAUDE (39170),
this company of category PME
shows in 2023 a revenue of 415 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - BOUTONS KOCHER (SIREN 646050161)
Indicator
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
415 142 €
529 260 €
629 963 €
574 332 €
845 015 €
876 083 €
633 419 €
1 009 895 €
Net income
-112 328 €
-204 621 €
-173 358 €
69 024 €
-17 676 €
60 143 €
-13 837 €
64 691 €
EBITDA
-96 002 €
-170 137 €
-136 688 €
-189 161 €
-2 095 €
79 733 €
-58 000 €
104 163 €
Net margin
-27.1%
-38.7%
-27.5%
12.0%
-2.1%
6.9%
-2.2%
6.4%
Revenue and income statement
In 2023, BOUTONS KOCHER achieves revenue of 415 k€. Revenue is declining over the period 2016-2023 (CAGR: -11.9%). Significant drop of -22% vs 2022. After deducting consumption (50 k€), gross margin stands at 365 k€, i.e. a rate of 88%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches -96 k€, representing -23.1% of revenue. Positive scissor effect: EBITDA margin improves by +9.0 pts, sign of improved operational efficiency. Negative EBITDA means operations do not cover current expenses: concerning situation. Net income is negative at -112 k€ (-27.1% of revenue), which will impact equity.
Revenue (2023)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
415 142 €
Gross margin (2023)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
365 187 €
EBITDA (2023)
?
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
-96 002 €
EBIT (2023)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
-160 779 €
Net income (2023)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
-112 328 €
EBITDA margin (2023)
?
EBITDA margin
Definition
Measures the company's operating profitability.
Formula
(EBE / CA) x 100
Interpretation
> 10% : Good profitability 5-10% : Average < 5% : Low
-22.5%
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 942%. Critical situation: debt significantly exceeds equity, severely limiting borrowing capacity and exposing the company to default risk. Financial autonomy (= Equity / Total assets x 100) reaches 6%. Low autonomy: the company heavily depends on external financing (banks, suppliers).
Debt ratio (2023)
?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low 50-100% : Moderate > 100% : High
941.646%
Financial autonomy (2023)
?
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
5.538%
Cash flow / Revenue (2023)
?
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
-13.102%
Repayment capacity (2023)
?
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
-6.003
Asset age ratio (2023)
?
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
Debt ratio
33.643
49.138
46.859
36.735
75.406
100.431
227.374
941.646
Financial autonomy
65.988
58.752
58.993
62.212
52.259
42.509
19.245
5.538
Repayment capacity
2.084
9.829
2.461
5.418
9.29
-3.349
-2.413
-6.003
Cash flow / Revenue
9.94%
4.356%
12.319%
3.995%
7.686%
-16.186%
-24.85%
-13.102%
Sector positioning
Debt ratio
941.652023
2021
2022
2023
Q1: 0.0
Med: 11.71
Q3: 66.48
Watch
In 2023, the debt ratio of BOUTONS KOCHER (941.65) ranks in the top 25% of the sector. This ratio measures the weight of debt relative to equity. A high ratio may indicate excessive dependence on external financing.
Financial autonomy
5.54%2023
2021
2022
2023
Q1: 1.32%
Med: 31.8%
Q3: 58.14%
Average-24 pts over 3 years
In 2023, the financial autonomy of BOUTONS KOCHER (5.5%) 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
-6.0 years2023
2021
2022
2023
Q1: 0.0 years
Med: 0.0 years
Q3: 1.78 years
Excellent
In 2023, the repayment capacity of BOUTONS KOCHER (-6.00) 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 162.46. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months.
Liquidity ratio (2023)
?
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
162.463
Interest coverage (2023)
?
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
-0.178
Liquidity indicators evolution BOUTONS KOCHER
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
Liquidity ratio
701.236
565.398
498.238
440.227
809.971
411.298
179.541
162.463
Interest coverage
4.864
-2.916
3.292
-101.957
-1.025
-1.922
-1.606
-0.178
Sector positioning
Liquidity ratio
162.462023
2021
2022
2023
Q1: 131.8
Med: 247.91
Q3: 452.59
Average-42 pts over 3 years
In 2023, the liquidity ratio of BOUTONS KOCHER (162.46) 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
-0.18x2023
2021
2022
2023
Q1: 0.0x
Med: 0.0x
Q3: 1.91x
Average
In 2023, the interest coverage of BOUTONS KOCHER (-0.2x) 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: 91 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 59 days. The gap of 32 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 283 days (= Average inventory / Cost of goods x 360). This high level ties up cash and potentially creates obsolescence risk. Overall, WCR represents 170 days of revenue, i.e. 196 k€ to permanently finance. Notable WCR improvement over the period (-26%), freeing up cash.
Operating WCR (2023)
?
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
196 142 €
Customer credit (2023)
?
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
91 j
Supplier credit (2023)
?
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
59 j
Inventory turnover (2023)
?
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
283 j
WCR in days of revenue (2023)
?
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
170 j
WCR and payment terms evolution BOUTONS KOCHER
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
Operating WCR
265 724 €
420 749 €
364 722 €
436 222 €
333 279 €
412 260 €
200 992 €
196 142 €
Inventory turnover (days)
75
147
106
117
183
187
222
283
Customer payment term (days)
32
41
36
38
64
81
78
91
Supplier payment term (days)
42
58
61
60
41
64
37
59
Positioning of BOUTONS KOCHER in its sector
Comparison with sector Autres activités manufacturières n.c.a.
Valuation estimate
Based on 101 transactions of similar company sales
(all years),
the value of BOUTONS KOCHER is estimated at
97 756 €
(range 46 857€ - 176 877€).
The price/revenue ratio is 0.24x
(conservative valuation).
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.
Estimated enterprise value2023
101 transactions
46k€97k€176k€
97 756 €Range: 46 857€ - 176 877€
Section all-time
Aggregated at NAF section level
Valuation method used
Revenue Multiple
415 142 €
×
0.24x
=97 756 €
Range: 46 858€ - 176 877€
Only this financial indicator is available for this company.
How is this estimate calculated?
This estimate is based on the analysis of 101 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 (Autres activités manufacturières n.c.a. )
Compare BOUTONS KOCHER with other companies in the same sector:
The headquarters of BOUTONS KOCHER is located in LAVANS-LES-SAINT-CLAUDE (39170), in the department Jura.
Where to find the tax return of BOUTONS KOCHER ?
The tax return of BOUTONS KOCHER 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 BOUTONS KOCHER operate?
BOUTONS KOCHER operates in the sector Autres activités manufacturières n.c.a. (NAF code 32.99Z). 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