Employees: 12 (2023.0)Legal category: Société à responsabilité limitée (sans autre indication)Size: PMECreation date: 1992-01-01 (34 years)Status: ActiveBusiness sector: Sciage et rabotage du bois, hors imprégnationLocation: LOUBEJAC (24550), Dordogne
CASTAGNE ET FILS : revenue, balance sheet and financial ratios
CASTAGNE ET FILS is a French company
founded 34 years ago,
specialized in the sector Sciage et rabotage du bois, hors imprégnation.
Based in LOUBEJAC (24550),
this company of category PME
shows in 2023 a revenue of 3.0 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - CASTAGNE ET FILS (SIREN 384396172)
Indicator
2023
2022
2021
2019
2018
2017
2016
Revenue
2 960 495 €
2 372 583 €
2 360 482 €
2 122 770 €
1 915 342 €
1 931 484 €
1 645 613 €
Net income
-90 297 €
33 237 €
31 564 €
87 585 €
77 257 €
77 812 €
24 894 €
EBITDA
32 579 €
82 137 €
83 187 €
164 844 €
97 577 €
37 047 €
4 811 €
Net margin
-3.1%
1.4%
1.3%
4.1%
4.0%
4.0%
1.5%
Revenue and income statement
In 2023, CASTAGNE ET FILS achieves revenue of 3.0 M€. Over the period 2016-2023, the company shows strong growth with a CAGR (compound annual growth rate) of +8.8%. Vs 2022, growth of +25% (2.4 M€ -> 3.0 M€). After deducting consumption (1.2 M€), gross margin stands at 1.8 M€, i.e. a rate of 59%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches 33 k€, representing 1.1% of revenue. Warning negative scissor effect: despite revenue change (+25%), EBITDA varies by -60%, reducing margin by 2.4 pts. This reflects costs rising faster than revenue. The operating margin remains fragile, requiring cost vigilance. Net income is negative at -90 k€ (-3.1% of revenue), which will impact equity.
Revenue (2023)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
2 960 495 €
Gross margin (2023)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
1 758 603 €
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
32 579 €
EBIT (2023)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
-45 927 €
Net income (2023)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
-90 297 €
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
1.1%
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 61%. Debt remains under control: the company retains capacity to raise new debt if needed. Financial autonomy (= Equity / Total assets x 100) reaches 46%. This high autonomy means the company finances most of its assets through equity, a sign of strength.
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
61.021%
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
46.158%
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
-1.07%
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
-18.993
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
2021
2022
2023
Debt ratio
46.676
56.3
36.659
21.784
3.241
31.944
61.021
Financial autonomy
43.548
43.147
48.851
55.111
63.017
53.34
46.158
Repayment capacity
46.204
9.027
2.044
0.896
0.461
4.93
-18.993
Cash flow / Revenue
0.283%
1.741%
5.006%
6.482%
3.039%
2.875%
-1.07%
Sector positioning
Debt ratio
61.022023
2021
2022
2023
Q1: 12.01
Med: 34.46
Q3: 73.6
Average+42 pts over 3 years
In 2023, the debt ratio of CASTAGNE ET FILS (61.02) 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
46.16%2023
2021
2022
2023
Q1: 35.08%
Med: 52.1%
Q3: 65.6%
Average-34 pts over 3 years
In 2023, the financial autonomy of CASTAGNE ET FILS (46.2%) 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
-18.99 years2023
2021
2022
2023
Q1: 0.2 years
Med: 1.66 years
Q3: 4.06 years
Excellent
In 2023, the repayment capacity of CASTAGNE ET FILS (-18.99) 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 287.36. 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 124.7x. Operating income very largely covers interest expenses: high safety margin.
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
287.363
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
124.697
Liquidity indicators evolution CASTAGNE ET FILS
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2018
2019
2021
2022
2023
Liquidity ratio
218.446
239.158
213.931
218.184
243.501
231.552
287.363
Interest coverage
134.754
16.779
3.715
2.618
5.051
2.619
124.697
Sector positioning
Liquidity ratio
287.362023
2021
2022
2023
Q1: 201.68
Med: 291.67
Q3: 427.65
Average
In 2023, the liquidity ratio of CASTAGNE ET FILS (287.36) 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
124.7x2023
2021
2022
2023
Q1: 0.42x
Med: 2.88x
Q3: 9.78x
Excellent+7 pts over 3 years
In 2023, the interest coverage of CASTAGNE ET FILS (124.7x) 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. Average customer payment term: 37 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 59 days. Favorable situation: supplier credit is longer than customer credit by 22 days. Inventory turnover is 97 days (= Average inventory / Cost of goods x 360). This high level ties up cash and potentially creates obsolescence risk. Overall, WCR represents 151 days of revenue, i.e. 1.2 M€ to permanently finance. Over 2016-2023, WCR increased by +116%, 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
1 239 382 €
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
37 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
59 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
97 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
151 j
WCR and payment terms evolution CASTAGNE ET FILS
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2021
2022
2023
Operating WCR
574 648 €
614 231 €
636 257 €
628 128 €
1 068 354 €
944 407 €
1 239 382 €
Inventory turnover (days)
85
60
65
58
75
73
97
Customer payment term (days)
58
69
65
70
65
36
37
Supplier payment term (days)
65
64
73
57
78
84
59
Positioning of CASTAGNE ET FILS in its sector
Comparison with sector Sciage et rabotage du bois, hors imprégnation
Valuation estimate
Indicative estimate only : the number of comparable transactions in this sector is limited (34 transactions).
This range of 116 516€ to 296 439€ is provided for information purposes only and requires in-depth analysis to be confirmed.
Estimated enterprise value2023
Indicative
116k€194k€296k€
194 543 €Range: 116 516€ - 296 439€
NAF 5 all-time
How is this estimate calculated?
This estimate is based on the analysis of 34 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 (Sciage et rabotage du bois, hors imprégnation)
Compare CASTAGNE ET FILS with other companies in the same sector:
The revenue of CASTAGNE ET FILS in 2023 is 3.0 M€.
Is CASTAGNE ET FILS profitable?
CASTAGNE ET FILS recorded a net loss in 2023.
Where is the headquarters of CASTAGNE ET FILS ?
The headquarters of CASTAGNE ET FILS is located in LOUBEJAC (24550), in the department Dordogne.
Where to find the tax return of CASTAGNE ET FILS ?
The tax return of CASTAGNE ET FILS 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 CASTAGNE ET FILS operate?
CASTAGNE ET FILS operates in the sector Sciage et rabotage du bois, hors imprégnation (NAF code 16.10A). 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