Employees: 32 (2023.0)Legal category: SCA (commandite par actions)Size: ETICreation date: 2011-08-02 (14 years)Status: ActiveBusiness sector: Fabrication de charpentes et d'autres menuiseriesLocation: LIEPVRE (68660), Haut-Rhin
BURGER ET CIE : revenue, balance sheet and financial ratios
BURGER ET CIE is a French company
founded 14 years ago,
specialized in the sector Fabrication de charpentes et d'autres menuiseries.
Based in LIEPVRE (68660),
this company of category ETI
shows in 2024 a revenue of 53.4 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - BURGER ET CIE (SIREN 534307301)
Indicator
2024
2023
2022
2021
2020
2019
2017
Revenue
53 365 776 €
110 709 863 €
120 427 162 €
101 229 478 €
84 410 008 €
77 719 969 €
68 187 949 €
Net income
-2 246 148 €
-5 982 900 €
1 306 569 €
2 251 473 €
1 677 703 €
1 683 726 €
2 769 791 €
EBITDA
-4 244 384 €
-4 893 625 €
5 153 722 €
4 512 759 €
4 201 502 €
1 867 132 €
3 965 461 €
Net margin
-4.2%
-5.4%
1.1%
2.2%
2.0%
2.2%
4.1%
Revenue and income statement
In 2024, BURGER ET CIE achieves revenue of 53.4 M€. Activity remains stable over the period (CAGR: -3.4%). Significant drop of -52% vs 2023. After deducting consumption (33.1 M€), gross margin stands at 20.2 M€, i.e. a rate of 38%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches -4.2 M€, representing -8.0% of revenue. Warning negative scissor effect: despite revenue change (-52%), EBITDA varies by +13%, reducing margin by 3.5 pts. This reflects costs rising faster than revenue. Negative EBITDA means operations do not cover current expenses: concerning situation. Net income is negative at -2.2 M€ (-4.2% of revenue), which will impact equity.
Revenue (2024)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
53 365 776 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
20 242 662 €
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
-4 244 384 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
-3 078 636 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
-2 246 148 €
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
-7.9%
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 143%. Debt level is high: negotiating margin with banks is reduced. Financial autonomy (= Equity / Total assets x 100) reaches 37%. The balance between equity and debt is satisfactory.
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
142.577%
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
36.798%
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
-2.895%
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
-10.915
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
2017
2019
2020
2021
2022
2023
2024
Debt ratio
41.679
65.121
76.31
76.245
125.665
188.309
142.577
Financial autonomy
55.638
48.668
42.804
42.959
34.829
26.582
36.798
Repayment capacity
2.976
7.962
4.863
6.833
8.118
-5.642
-10.915
Cash flow / Revenue
5.121%
2.887%
4.802%
3.194%
3.736%
-3.87%
-2.895%
Sector positioning
Debt ratio
142.582024
2022
2023
2024
Q1: 6.19
Med: 29.84
Q3: 76.17
Watch
In 2024, the debt ratio of BURGER ET CIE (142.58) 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
36.8%2024
2022
2023
2024
Q1: 21.31%
Med: 42.73%
Q3: 62.73%
Average
In 2024, the financial autonomy of BURGER ET CIE (36.8%) ranks below the median of the sector. This ratio represents the share of equity in total financing. An improvement would strengthen the competitive position.
Repayment capacity
-10.91 years2024
2022
2023
2024
Q1: 0.0 years
Med: 0.61 years
Q3: 2.74 years
Excellent-54 pts over 3 years
In 2024, the repayment capacity of BURGER ET CIE (-10.91) 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 145.77. 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
145.766
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
-31.903
Liquidity indicators evolution BURGER ET CIE
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2017
2019
2020
2021
2022
2023
2024
Liquidity ratio
365.389
368.195
315.163
354.207
414.492
163.615
145.766
Interest coverage
10.572
18.109
22.5
21.98
10.906
-33.739
-31.903
Sector positioning
Liquidity ratio
145.772024
2022
2023
2024
Q1: 156.87
Med: 231.58
Q3: 364.94
Watch-52 pts over 3 years
In 2024, the liquidity ratio of BURGER ET CIE (145.77) 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.
Interest coverage
-31.9x2024
2022
2023
2024
Q1: 0.0x
Med: 1.18x
Q3: 6.78x
Watch-52 pts over 3 years
In 2024, the interest coverage of BURGER ET CIE (-31.9x) ranks in the bottom 25% of the sector. This ratio indicates how many times operating income covers interest expenses. Low coverage may indicate fragility to rate or income variations.
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: 36 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 19 days. The company must finance 17 days of gap between collections and payments. Inventory turnover is 85 days (= Average inventory / Cost of goods x 360). Overall, WCR represents 143 days of revenue, i.e. 21.1 M€ to permanently finance.
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
21 136 583 €
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
36 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
19 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
85 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
143 j
WCR and payment terms evolution BURGER ET CIE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2017
2019
2020
2021
2022
2023
2024
Operating WCR
23 523 479 €
29 673 484 €
29 846 535 €
37 138 059 €
52 195 541 €
52 426 656 €
21 136 583 €
Inventory turnover (days)
76
85
70
75
87
76
85
Customer payment term (days)
46
39
48
43
47
57
36
Supplier payment term (days)
25
29
35
28
29
43
19
Positioning of BURGER ET CIE in its sector
Comparison with sector Fabrication de charpentes et d'autres menuiseries
Valuation estimate
Indicative estimate only : the number of comparable transactions in this sector is limited (44 transactions).
This range of 4 401 904€ to 9 398 244€ is provided for information purposes only and requires in-depth analysis to be confirmed.
Estimated enterprise value2024
Indicative
4401k€7431k€9398k€
7 431 652 €Range: 4 401 904€ - 9 398 244€
NAF 4 all-time
Aggregated at NAF sub-class level
How is this estimate calculated?
This estimate is based on the analysis of 44 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 (Fabrication de charpentes et d'autres menuiseries)
Compare BURGER ET CIE with other companies in the same sector:
The headquarters of BURGER ET CIE is located in LIEPVRE (68660), in the department Haut-Rhin.
Where to find the tax return of BURGER ET CIE ?
The tax return of BURGER ET CIE 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 BURGER ET CIE operate?
BURGER ET CIE operates in the sector Fabrication de charpentes et d'autres menuiseries (NAF code 16.23Z). 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