Employees: 12 (2023.0)Legal category: Société à responsabilité limitée (sans autre indication)Size: PMECreation date: 1974-01-01 (52 years)Status: ActiveBusiness sector: Travaux de terrassement courants et travaux préparatoiresLocation: VIAS (34450), Herault
CABANIE FRERES : revenue, balance sheet and financial ratios
CABANIE FRERES is a French company
founded 52 years ago,
specialized in the sector Travaux de terrassement courants et travaux préparatoires.
Based in VIAS (34450),
this company of category PME
shows in 2022 a revenue of 3.7 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - CABANIE FRERES (SIREN 300300381)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
N/C
N/C
3 697 124 €
N/C
3 794 736 €
4 392 903 €
6 201 767 €
5 121 779 €
4 860 357 €
Net income
198 786 €
93 875 €
-126 855 €
73 057 €
-394 176 €
-74 622 €
255 266 €
244 892 €
189 852 €
EBITDA
N/C
N/C
333 125 €
N/C
-139 635 €
172 930 €
518 266 €
600 560 €
414 664 €
Net margin
N/C
N/C
-3.4%
N/C
-10.4%
-1.7%
4.1%
4.8%
3.9%
Revenue and income statement
In 2024, CABANIE FRERES generates positive net income of 199 k€. Net income represents the final profit after all expenses (operating, financial, exceptional) and corporate tax. Change over 2016-2024: 190 k€ -> 199 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
198 786 €
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 40%. Debt remains under control: the company retains capacity to raise new debt if needed. Financial autonomy (= Equity / Total assets x 100) reaches 32%. 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
40.493%
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
31.956%
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
20.442
16.515
22.52
35.258
72.897
85.148
81.033
61.917
40.493
Financial autonomy
44.421
51.581
53.902
49.419
34.849
29.197
38.951
28.511
31.956
Repayment capacity
0.712
0.468
0.584
2.6
-4.013
None
1.796
None
None
Cash flow / Revenue
6.836%
8.831%
8.626%
3.619%
-3.725%
None%
8.805%
None%
None%
Sector positioning
Debt ratio
40.492024
2022
2023
2024
Q1: 7.62
Med: 32.33
Q3: 83.27
Average-10 pts over 3 years
In 2024, the debt ratio of CABANIE FRERES (40.49) ranks above the median of the sector. This ratio measures the weight of debt relative to equity. A reduction effort could improve financial strength.
Financial autonomy
31.96%2024
2022
2023
2024
Q1: 20.8%
Med: 39.12%
Q3: 56.1%
Average-13 pts over 3 years
In 2024, the financial autonomy of CABANIE FRERES (32.0%) 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
1.8 years2022
2022
Q1: 0.0 years
Med: 0.86 years
Q3: 2.66 years
Average
In 2022, the repayment capacity of CABANIE FRERES (1.80) 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 118.01. 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
118.013
Liquidity indicators evolution CABANIE FRERES
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
167.262
180.6
0.0
0.0
0.0
134.936
193.971
123.163
118.013
Interest coverage
1.967
1.11
1.124
6.595
-7.101
None
4.058
None
None
Sector positioning
Liquidity ratio
118.012024
2022
2023
2024
Q1: 142.05
Med: 199.71
Q3: 301.05
Watch-27 pts over 3 years
In 2024, the liquidity ratio of CABANIE FRERES (118.01) 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
4.06x2022
2022
Q1: 0.0x
Med: 0.87x
Q3: 3.24x
Excellent
In 2022, the interest coverage of CABANIE FRERES (4.1x) ranks in the top 25% of the sector. This ratio indicates how many times operating income covers interest expenses. High coverage means financial charges weigh little on profitability.
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 CABANIE FRERES
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
1 801 880 €
1 338 372 €
-140 594 €
-174 003 €
-239 941 €
0 €
975 338 €
0 €
0 €
Inventory turnover (days)
2
2
0
0
0
0
36
0
0
Customer payment term (days)
110
67
0
0
0
1264
54
3133
0
Supplier payment term (days)
81
68
49
51
66
475
55
628
0
Positioning of CABANIE FRERES in its sector
Comparison with sector Travaux de terrassement courants et travaux préparatoires
Valuation estimate
Indicative estimate only : the number of comparable transactions in this sector is limited (22 transactions).
This range of 139 740€ to 2 722 495€ is provided for information purposes only and requires in-depth analysis to be confirmed.
Estimated enterprise value2024
Indicative
139k€440k€2722k€
440 692 €Range: 139 740€ - 2 722 495€
NAF 5 année 2024
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 22 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 terrassement courants et travaux préparatoires)
Compare CABANIE FRERES with other companies in the same sector:
Yes, CABANIE FRERES generated a net profit of 199 k€ in 2024.
Where is the headquarters of CABANIE FRERES ?
The headquarters of CABANIE FRERES is located in VIAS (34450), in the department Herault.
Where to find the tax return of CABANIE FRERES ?
The tax return of CABANIE FRERES 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 CABANIE FRERES operate?
CABANIE FRERES operates in the sector Travaux de terrassement courants et travaux préparatoires (NAF code 43.12A). 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