Employees: 12 (2023.0)Legal category: SCA (commandite par actions)Size: PMECreation date: 1972-01-01 (54 years)Status: ActiveBusiness sector: Travaux de menuiserie métallique et serrurerieLocation: VALSERHONE (01200), Ain
CARRAZ METALLERIE : revenue, balance sheet and financial ratios
CARRAZ METALLERIE is a French company
founded 54 years ago,
specialized in the sector Travaux de menuiserie métallique et serrurerie.
Based in VALSERHONE (01200),
this company of category PME
shows in 2023 a revenue of 5.0 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - CARRAZ METALLERIE (SIREN 772201125)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
N/C
4 950 847 €
N/C
N/C
N/C
N/C
5 060 118 €
6 118 899 €
N/C
Net income
380 283 €
284 366 €
366 175 €
261 198 €
96 905 €
296 450 €
632 083 €
446 419 €
338 838 €
EBITDA
N/C
471 095 €
N/C
N/C
N/C
N/C
866 662 €
906 522 €
N/C
Net margin
N/C
5.7%
N/C
N/C
N/C
N/C
12.5%
7.3%
N/C
Revenue and income statement
In 2024, CARRAZ METALLERIE generates positive net income of 380 k€. Net income represents the final profit after all expenses (operating, financial, exceptional) and corporate tax. Change over 2016-2024: 339 k€ -> 380 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
380 283 €
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 27%. 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 41%. This high autonomy means the company finances most of its assets through equity, a sign of strength.
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
27.453%
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
40.665%
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
10.942
6.568
1.702
44.729
24.628
5.665
2.421
55.233
27.453
Financial autonomy
44.699
47.01
54.062
44.8
48.581
55.783
51.318
36.335
40.665
Repayment capacity
None
0.179
0.05
None
None
None
None
1.513
None
Cash flow / Revenue
None%
10.091%
9.032%
None%
None%
None%
None%
7.566%
None%
Sector positioning
Debt ratio
27.452024
2022
2023
2024
Q1: 3.86
Med: 18.7
Q3: 47.26
Average+33 pts over 3 years
In 2024, the debt ratio of CARRAZ METALLERIE (27.45) 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
40.66%2024
2022
2023
2024
Q1: 22.22%
Med: 43.8%
Q3: 59.91%
Average-23 pts over 3 years
In 2024, the financial autonomy of CARRAZ METALLERIE (40.7%) 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
1.51 years2023
2023
Q1: 0.0 years
Med: 0.44 years
Q3: 1.7 years
Average
In 2023, the repayment capacity of CARRAZ METALLERIE (1.51) 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 228.94. 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
228.941
Liquidity indicators evolution CARRAZ METALLERIE
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
300.624
245.528
214.131
282.861
277.446
276.74
259.335
263.853
228.941
Interest coverage
None
1.063
1.912
None
None
None
None
7.411
None
Sector positioning
Liquidity ratio
228.942024
2022
2023
2024
Q1: 164.13
Med: 228.07
Q3: 326.05
Good-13 pts over 3 years
In 2024, the liquidity ratio of CARRAZ METALLERIE (228.94) ranks above the median of the sector. This ratio measures the ability to cover short-term debt with current assets. This comfortable position offers an appreciable safety margin.
Interest coverage
7.41x2023
2023
Q1: 0.0x
Med: 0.62x
Q3: 3.0x
Excellent
In 2023, the interest coverage of CARRAZ METALLERIE (7.4x) 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 CARRAZ METALLERIE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
0 €
535 710 €
806 886 €
0 €
0 €
0 €
0 €
922 095 €
0 €
Inventory turnover (days)
0
23
25
0
0
0
0
29
0
Customer payment term (days)
0
61
78
0
0
0
0
75
0
Supplier payment term (days)
0
49
64
0
0
0
0
45
0
Positioning of CARRAZ METALLERIE in its sector
Comparison with sector Travaux de menuiserie métallique et serrurerie
Valuation estimate
Based on 51 transactions of similar company sales
in 2024,
the value of CARRAZ METALLERIE is estimated at
1 291 721 €
(range 510 865€ - 2 945 342€).
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
510k€1291k€2945k€
1 291 721 €Range: 510 865€ - 2 945 342€
NAF 5 année 2024
Valuation method used
Net Income Multiple
380 283 €
×
3.4x
=1 291 722 €
Range: 510 866€ - 2 945 343€
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 métallique et serrurerie)
Compare CARRAZ METALLERIE with other companies in the same sector:
Frequently asked questions about CARRAZ METALLERIE
What is the revenue of CARRAZ METALLERIE ?
The revenue of CARRAZ METALLERIE in 2023 is 5.0 M€.
Is CARRAZ METALLERIE profitable?
Yes, CARRAZ METALLERIE generated a net profit of 380 k€ in 2024.
Where is the headquarters of CARRAZ METALLERIE ?
The headquarters of CARRAZ METALLERIE is located in VALSERHONE (01200), in the department Ain.
Where to find the tax return of CARRAZ METALLERIE ?
The tax return of CARRAZ METALLERIE 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 CARRAZ METALLERIE operate?
CARRAZ METALLERIE operates in the sector Travaux de menuiserie métallique et serrurerie (NAF code 43.32B). 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