Employees: 11 (2023.0)Legal category: SCA (commandite par actions)Size: PMECreation date: 1986-12-20 (39 years)Status: ActiveBusiness sector: Travaux de charpenteLocation: CHEMILLE-EN-ANJOU (49120), Maine-et-Loire
CAILLAUD BOIS : revenue, balance sheet and financial ratios
CAILLAUD BOIS is a French company
founded 39 years ago,
specialized in the sector Travaux de charpente.
Based in CHEMILLE-EN-ANJOU (49120),
this company of category PME
shows in 2023 a revenue of 3.8 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - CAILLAUD BOIS (SIREN 339499147)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
N/C
3 827 809 €
2 515 699 €
3 014 254 €
2 184 360 €
2 432 947 €
2 499 746 €
2 415 491 €
2 443 748 €
Net income
308 877 €
399 045 €
202 657 €
212 931 €
-3 014 €
137 257 €
40 313 €
11 007 €
-85 116 €
EBITDA
N/C
524 720 €
251 857 €
291 994 €
11 424 €
153 463 €
105 236 €
64 317 €
-36 134 €
Net margin
N/C
10.4%
8.1%
7.1%
-0.1%
5.6%
1.6%
0.5%
-3.5%
Revenue and income statement
In 2024, CAILLAUD BOIS generates positive net income of 309 k€. Net income represents the final profit after all expenses (operating, financial, exceptional) and corporate tax.
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
308 877 €
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 65%. Debt remains under control: the company retains capacity to raise new debt if needed. Financial autonomy (= Equity / Total assets x 100) reaches 38%. 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
64.759%
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
37.855%
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
452.829
217.418
135.462
21.242
134.012
54.933
54.499
50.652
64.759
Financial autonomy
7.102
8.766
11.722
31.646
21.199
32.364
43.496
46.799
37.855
Repayment capacity
-2.063
1.476
0.375
0.353
59.805
1.029
1.41
1.127
None
Cash flow / Revenue
-1.962%
1.557%
3.413%
6.014%
0.235%
7.789%
9.362%
11.746%
None%
Sector positioning
Debt ratio
64.762024
2022
2023
2024
Q1: 7.44
Med: 26.53
Q3: 64.5
Average+17 pts over 3 years
In 2024, the debt ratio of CAILLAUD BOIS (64.76) 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
37.85%2024
2022
2023
2024
Q1: 25.07%
Med: 42.94%
Q3: 59.56%
Average-17 pts over 3 years
In 2024, the financial autonomy of CAILLAUD BOIS (37.9%) 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
1.13 years2023
2022
2023
Q1: 0.0 years
Med: 0.6 years
Q3: 1.85 years
Average
In 2023, the repayment capacity of CAILLAUD BOIS (1.13) 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 198.78. 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
198.777
Liquidity indicators evolution CAILLAUD BOIS
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
89.199
87.993
93.073
126.068
168.602
182.489
276.081
271.325
198.777
Interest coverage
-64.402
62.848
30.412
15.135
81.364
2.371
2.463
1.899
None
Sector positioning
Liquidity ratio
198.782024
2022
2023
2024
Q1: 162.4
Med: 230.31
Q3: 341.59
Average-32 pts over 3 years
In 2024, the liquidity ratio of CAILLAUD BOIS (198.78) 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
1.9x2023
2022
2023
Q1: 0.0x
Med: 0.66x
Q3: 2.98x
Good
In 2023, the interest coverage of CAILLAUD BOIS (1.9x) ranks above the median of the sector. This ratio indicates how many times operating income covers interest expenses. This comfortable position offers an appreciable safety margin.
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 CAILLAUD BOIS
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
429 538 €
403 749 €
587 515 €
319 203 €
631 411 €
547 811 €
509 706 €
278 282 €
0 €
Inventory turnover (days)
22
22
28
25
41
35
47
21
0
Customer payment term (days)
41
34
54
43
76
54
48
34
0
Supplier payment term (days)
66
80
103
55
70
60
33
28
0
Positioning of CAILLAUD BOIS in its sector
Comparison with sector Travaux de charpente
Valuation estimate
Indicative estimate only : the number of comparable transactions in this sector is limited (20 transactions).
This range of 310 081€ to 1 253 563€ is provided for information purposes only and requires in-depth analysis to be confirmed.
Estimated enterprise value2024
Indicative
310k€646k€1253k€
646 199 €Range: 310 081€ - 1 253 563€
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 20 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 charpente)
Compare CAILLAUD BOIS with other companies in the same sector:
Yes, CAILLAUD BOIS generated a net profit of 309 k€ in 2024.
Where is the headquarters of CAILLAUD BOIS ?
The headquarters of CAILLAUD BOIS is located in CHEMILLE-EN-ANJOU (49120), in the department Maine-et-Loire.
Where to find the tax return of CAILLAUD BOIS ?
The tax return of CAILLAUD BOIS 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 CAILLAUD BOIS operate?
CAILLAUD BOIS operates in the sector Travaux de charpente (NAF code 43.91A). 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