Employees: 21 (2023.0)Legal category: SCA (commandite par actions)Size: PMECreation date: 1991-08-19 (34 years)Status: ActiveBusiness sector: Étirage à froid de barresLocation: LAVAL-DE-CERE (46130), Lot
BROWN EUROPE : revenue, balance sheet and financial ratios
BROWN EUROPE is a French company
founded 34 years ago,
specialized in the sector Étirage à froid de barres.
Based in LAVAL-DE-CERE (46130),
this company of category PME
shows in 2023 a revenue of 37.1 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - BROWN EUROPE (SIREN 382844579)
Indicator
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
37 056 229 €
27 259 894 €
16 131 440 €
19 077 897 €
26 471 193 €
24 860 467 €
23 270 729 €
20 956 316 €
Net income
1 833 256 €
1 524 324 €
-433 309 €
-1 326 190 €
341 338 €
994 842 €
471 336 €
999 979 €
EBITDA
4 151 092 €
2 938 286 €
456 626 €
147 788 €
2 446 198 €
2 523 133 €
2 014 842 €
2 652 639 €
Net margin
4.9%
5.6%
-2.7%
-7.0%
1.3%
4.0%
2.0%
4.8%
Revenue and income statement
In 2023, BROWN EUROPE achieves revenue of 37.1 M€. Over the period 2016-2023, the company shows strong growth with a CAGR (compound annual growth rate) of +8.5%. Vs 2022, growth of +36% (27.3 M€ -> 37.1 M€). After deducting consumption (22.0 M€), gross margin stands at 15.0 M€, i.e. a rate of 41%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches 4.2 M€, representing 11.2% of revenue. This level of operating margin is satisfactory for the sector. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 1.8 M€, i.e. 4.9% of revenue. This profit can be retained or distributed to shareholders.
Revenue (2023)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
37 056 229 €
Gross margin (2023)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
15 037 815 €
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
4 151 092 €
EBIT (2023)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
2 821 054 €
Net income (2023)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
1 833 256 €
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
11.2%
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 11%. 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 65%. This high autonomy means the company finances most of its assets through equity, a sign of strength. Debt repayment capacity (= Financial debt / Cash flow) indicates it would take 0.7 years of cash flow to repay all financial debt. This short period demonstrates excellent debt sustainability. Cash flow represents 8.1% of revenue. Cash flow measures resources generated by operations, available for investment and debt repayment. Satisfactory level allowing partial financing of growth.
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
11.063%
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
65.48%
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
8.089%
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
0.747
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
17.184
30.874
22.388
13.201
24.479
20.296
15.622
11.063
Financial autonomy
70.892
64.565
66.315
70.234
67.914
70.188
63.983
65.48
Repayment capacity
1.641
5.286
2.349
1.424
-27.352
14.584
1.153
0.747
Cash flow / Revenue
9.246%
4.582%
7.099%
6.573%
-0.815%
1.433%
9.195%
8.089%
Sector positioning
Debt ratio
11.062023
2021
2022
2023
Q1: 1.76
Med: 11.06
Q3: 22.6
Good
In 2023, the debt ratio of BROWN EUROPE (11.06) ranks below the median of the sector. This ratio measures the weight of debt relative to equity. This controlled position reflects prudent management.
Financial autonomy
65.48%2023
2021
2022
2023
Q1: 47.21%
Med: 61.64%
Q3: 65.01%
Excellent+15 pts over 3 years
In 2023, the financial autonomy of BROWN EUROPE (65.5%) 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
0.75 years2023
2021
2022
2023
Q1: -0.28 years
Med: 0.0 years
Q3: 0.75 years
Average-13 pts over 3 years
In 2023, the repayment capacity of BROWN EUROPE (0.75) ranks above the median of the sector. This ratio indicates the number of years needed to repay debt with cash flow. A reduction effort could improve financial strength.
Liquidity ratios
The liquidity ratio (= Current assets / Current liabilities) stands at 276.66. 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 3.8x. Financial charges are adequately covered by operations.
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
276.657
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
3.817
Liquidity indicators evolution BROWN EUROPE
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
Liquidity ratio
383.334
468.464
352.711
339.059
501.157
458.256
292.011
276.657
Interest coverage
20.211
19.082
12.587
9.333
99.159
24.392
4.712
3.817
Sector positioning
Liquidity ratio
276.662023
2021
2022
2023
Q1: 245.09
Med: 285.25
Q3: 371.54
Average-38 pts over 3 years
In 2023, the liquidity ratio of BROWN EUROPE (276.66) 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
3.82x2023
2021
2022
2023
Q1: 3.82x
Med: 7.32x
Q3: 24.2x
Average-26 pts over 3 years
In 2023, the interest coverage of BROWN EUROPE (3.8x) 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: 56 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 66 days. Favorable situation: supplier credit is longer than customer credit by 10 days. Inventory turnover is 110 days (= Average inventory / Cost of goods x 360). This high level ties up cash and potentially creates obsolescence risk. Overall, WCR represents 162 days of revenue, i.e. 16.7 M€ to permanently finance. Over 2016-2023, WCR increased by +97%, requiring additional financing.
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
16 692 349 €
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
56 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
66 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
110 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
162 j
WCR and payment terms evolution BROWN EUROPE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
Operating WCR
8 474 944 €
10 915 601 €
11 333 887 €
11 016 252 €
9 109 887 €
8 330 598 €
13 610 320 €
16 692 349 €
Inventory turnover (days)
124
123
136
113
128
118
121
110
Customer payment term (days)
64
52
47
45
47
71
74
56
Supplier payment term (days)
53
52
54
68
62
75
56
66
Positioning of BROWN EUROPE in its sector
Comparison with sector Étirage à froid de barres
Similar companies (Étirage à froid de barres)
Compare BROWN EUROPE with other companies in the same sector:
Yes, BROWN EUROPE generated a net profit of 1.8 M€ in 2023.
Where is the headquarters of BROWN EUROPE ?
The headquarters of BROWN EUROPE is located in LAVAL-DE-CERE (46130), in the department Lot.
Where to find the tax return of BROWN EUROPE ?
The tax return of BROWN EUROPE 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 BROWN EUROPE operate?
BROWN EUROPE operates in the sector Étirage à froid de barres (NAF code 24.31Z). 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