Employees: 11 (2023.0)Legal category: SCA (commandite par actions)Size: PMECreation date: 2013-11-04 (12 years)Status: ActiveBusiness sector: Travaux de menuiserie bois et PVCLocation: SAINT-OUEN-SUR-SEINE (93400), Seine-Saint-Denis
BREDY AGENCEMENT : revenue, balance sheet and financial ratios
BREDY AGENCEMENT is a French company
founded 12 years ago,
specialized in the sector Travaux de menuiserie bois et PVC.
Based in SAINT-OUEN-SUR-SEINE (93400),
this company of category PME
shows in 2019 a revenue of 4.2 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - BREDY AGENCEMENT (SIREN 798203808)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
N/C
N/C
N/C
N/C
N/C
4 186 340 €
2 445 680 €
1 843 681 €
1 724 134 €
Net income
24 034 €
-322 798 €
-83 057 €
50 817 €
-109 829 €
48 898 €
38 212 €
21 407 €
46 967 €
EBITDA
N/C
N/C
N/C
N/C
N/C
73 311 €
36 486 €
65 917 €
80 695 €
Net margin
N/C
N/C
N/C
N/C
N/C
1.2%
1.6%
1.2%
2.7%
Revenue and income statement
In 2024, BREDY AGENCEMENT generates positive net income of 24 k€. Net income represents the final profit after all expenses (operating, financial, exceptional) and corporate tax. Change over 2016-2024: 47 k€ -> 24 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
24 034 €
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 253%. 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 9%. Low autonomy: the company heavily depends on external financing (banks, suppliers).
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
252.949%
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
8.78%
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
0.133
0.0
0.454
11.304
85.645
137.061
197.219
-172.356
252.949
Financial autonomy
40.138
36.745
21.312
20.034
18.773
23.127
11.099
-16.837
8.78
Repayment capacity
0.004
0.0
0.051
0.691
None
None
None
None
None
Cash flow / Revenue
5.397%
2.72%
1.117%
1.155%
None%
None%
None%
None%
None%
Sector positioning
Debt ratio
252.952024
2022
2023
2024
Q1: 4.28
Med: 20.74
Q3: 53.77
Watch
In 2024, the debt ratio of BREDY AGENCEMENT (252.95) 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
8.78%2024
2022
2023
2024
Q1: 20.05%
Med: 40.86%
Q3: 57.83%
Average
In 2024, the financial autonomy of BREDY AGENCEMENT (8.8%) ranks below the median of the sector. This ratio represents the share of equity in total financing. An improvement would strengthen the competitive position.
Liquidity ratios
The liquidity ratio (= Current assets / Current liabilities) stands at 98.80. 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
98.801
Liquidity indicators evolution BREDY AGENCEMENT
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
149.669
152.513
151.255
152.713
136.104
213.116
254.684
123.105
98.801
Interest coverage
0.0
0.0
2.195
0.0
None
None
None
None
None
Sector positioning
Liquidity ratio
98.82024
2022
2023
2024
Q1: 151.53
Med: 214.69
Q3: 315.59
Watch-50 pts over 3 years
In 2024, the liquidity ratio of BREDY AGENCEMENT (98.80) ranks in the bottom 25% of the sector. This ratio measures the ability to cover short-term debt with current assets. A ratio below 1 may signal potential cash flow tensions.
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 BREDY AGENCEMENT
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
353 792 €
62 058 €
403 880 €
410 722 €
0 €
0 €
0 €
0 €
0 €
Inventory turnover (days)
8
13
25
0
0
0
0
0
0
Customer payment term (days)
64
29
98
70
0
0
0
0
0
Supplier payment term (days)
110
117
108
58
0
0
0
0
0
Positioning of BREDY AGENCEMENT in its sector
Comparison with sector Travaux de menuiserie bois et PVC
Valuation estimate
Based on 51 transactions of similar company sales
in 2024,
the value of BREDY AGENCEMENT is estimated at
81 637 €
(range 32 286€ - 186 146€).
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
32k€81k€186k€
81 637 €Range: 32 286€ - 186 146€
NAF 5 année 2024
Valuation method used
Net Income Multiple
24 034 €
×
3.4x
=81 637 €
Range: 32 287€ - 186 147€
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 bois et PVC)
Compare BREDY AGENCEMENT with other companies in the same sector:
The revenue of BREDY AGENCEMENT in 2019 is 4.2 M€.
Is BREDY AGENCEMENT profitable?
Yes, BREDY AGENCEMENT generated a net profit of 24 k€ in 2024.
Where is the headquarters of BREDY AGENCEMENT ?
The headquarters of BREDY AGENCEMENT is located in SAINT-OUEN-SUR-SEINE (93400), in the department Seine-Saint-Denis.
Where to find the tax return of BREDY AGENCEMENT ?
The tax return of BREDY AGENCEMENT 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 BREDY AGENCEMENT operate?
BREDY AGENCEMENT operates in the sector Travaux de menuiserie bois et PVC (NAF code 43.32A). 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