Employees: 21 (2023.0)Legal category: SCA (commandite par actions)Size: PMECreation date: 1991-02-18 (35 years)Status: ActiveBusiness sector: Fabrication de meubles de cuisine Location: SAINT-JUST (01250), Ain
CHARLES REMA : revenue, balance sheet and financial ratios
CHARLES REMA is a French company
founded 35 years ago,
specialized in the sector Fabrication de meubles de cuisine .
Based in SAINT-JUST (01250),
this company of category PME
shows in 2025 a revenue of 12.2 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - CHARLES REMA (SIREN 381058494)
Indicator
2025
2024
2023
2022
2021
2020
2019
2018
2017
Revenue
12 181 957 €
12 151 021 €
13 144 437 €
12 395 686 €
10 592 237 €
10 010 836 €
10 041 199 €
8 901 433 €
8 526 478 €
Net income
786 577 €
640 177 €
1 407 568 €
1 480 142 €
1 040 397 €
856 325 €
832 297 €
869 546 €
870 454 €
EBITDA
976 875 €
858 624 €
1 869 844 €
2 462 501 €
1 717 557 €
1 523 668 €
1 573 375 €
1 412 660 €
1 418 206 €
Net margin
6.5%
5.3%
10.7%
11.9%
9.8%
8.6%
8.3%
9.8%
10.2%
Revenue and income statement
In 2025, CHARLES REMA achieves revenue of 12.2 M€. Revenue is growing positively over 9 years (CAGR: +4.6%). Vs 2024: +0%. After deducting consumption (4.8 M€), gross margin stands at 7.4 M€, i.e. a rate of 61%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches 977 k€, representing 8.0% of revenue. This level of operating margin is satisfactory for the sector. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 787 k€, i.e. 6.5% of revenue. This profit can be retained or distributed to shareholders.
Revenue (2025)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
12 181 957 €
Gross margin (2025)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
7 376 634 €
EBITDA (2025)
?
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
976 875 €
EBIT (2025)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
868 736 €
Net income (2025)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
786 577 €
EBITDA margin (2025)
?
EBITDA margin
Definition
Measures the company's operating profitability.
Formula
(EBE / CA) x 100
Interpretation
> 10% : Good profitability 5-10% : Average < 5% : Low
8.0%
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 4%. 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 74%. This high autonomy means the company finances most of its assets through equity, a sign of strength. Debt repayment capacity (= Financial debt / Cash flow) indicates it would take 0.2 years of cash flow to repay all financial debt. This short period demonstrates excellent debt sustainability. Cash flow represents 7.8% of revenue. Cash flow measures resources generated by operations, available for investment and debt repayment. Satisfactory level allowing partial financing of growth.
Debt ratio (2025)
?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low 50-100% : Moderate > 100% : High
3.825%
Financial autonomy (2025)
?
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
73.948%
Cash flow / Revenue (2025)
?
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
7.765%
Repayment capacity (2025)
?
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
0.247
Asset age ratio (2025)
?
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
2018
2019
2020
2021
2022
2023
2024
2025
Debt ratio
1.107
19.558
19.534
14.066
10.155
18.069
12.613
9.1
3.825
Financial autonomy
74.866
65.238
64.528
70.189
69.467
64.819
67.165
70.643
73.948
Repayment capacity
0.0
0.0
0.737
0.669
0.0
0.616
0.593
0.607
0.247
Cash flow / Revenue
11.435%
12.081%
12.585%
10.931%
12.71%
15.441%
11.014%
7.285%
7.765%
Sector positioning
Debt ratio
3.832025
2023
2024
2025
Q1: 3.09
Med: 17.19
Q3: 47.74
Good
In 2025, the debt ratio of CHARLES REMA (3.83) ranks below the median of the sector. This ratio measures the weight of debt relative to equity. This controlled position reflects prudent management.
Financial autonomy
73.95%2025
2023
2024
2025
Q1: 31.05%
Med: 52.48%
Q3: 69.12%
Excellent-5 pts over 3 years
In 2025, the financial autonomy of CHARLES REMA (74.0%) ranks in the top 25% of the sector. This ratio represents the share of equity in total financing. High autonomy reflects financial independence and ability to absorb shocks.
Repayment capacity
0.25 years2025
2023
2024
2025
Q1: 0.06 years
Med: 0.5 years
Q3: 1.58 years
Good-8 pts over 3 years
In 2025, the repayment capacity of CHARLES REMA (0.25) ranks below the median of the sector. This ratio indicates the number of years needed to repay debt with cash flow. This controlled position reflects prudent management.
Liquidity ratios
The liquidity ratio (= Current assets / Current liabilities) stands at 299.30. 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 2.6x. Financial charges are adequately covered by operations.
Liquidity ratio (2025)
?
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
299.301
Interest coverage (2025)
?
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
2.63
Liquidity indicators evolution CHARLES REMA
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2017
2018
2019
2020
2021
2022
2023
2024
2025
Liquidity ratio
267.547
168.306
273.079
354.467
237.718
326.757
296.208
297.875
299.301
Interest coverage
1.75
1.646
2.0
1.731
1.347
1.043
1.643
2.404
2.63
Sector positioning
Liquidity ratio
299.32025
2023
2024
2025
Q1: 128.38
Med: 281.0
Q3: 342.53
Good-17 pts over 3 years
In 2025, the liquidity ratio of CHARLES REMA (299.30) 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
2.63x2025
2023
2024
2025
Q1: 0.06x
Med: 1.92x
Q3: 4.03x
Good+11 pts over 3 years
In 2025, the interest coverage of CHARLES REMA (2.6x) 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. Average customer payment term: 31 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 38 days. Favorable situation: supplier credit is longer than customer credit by 7 days. Inventory turnover is 61 days (= Average inventory / Cost of goods x 360). Overall, WCR represents 71 days of revenue, i.e. 2.4 M€ to permanently finance. Over 2017-2025, WCR increased by +96%, requiring additional financing.
Operating WCR (2025)
?
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
2 404 718 €
Customer credit (2025)
?
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
31 j
Supplier credit (2025)
?
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
38 j
Inventory turnover (2025)
?
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
61 j
WCR in days of revenue (2025)
?
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
71 j
WCR and payment terms evolution CHARLES REMA
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2017
2018
2019
2020
2021
2022
2023
2024
2025
Operating WCR
1 229 007 €
1 654 509 €
1 594 040 €
1 876 832 €
1 225 310 €
1 198 415 €
2 394 259 €
2 390 470 €
2 404 718 €
Inventory turnover (days)
50
49
51
50
54
51
58
58
61
Customer payment term (days)
31
32
33
15
33
33
33
33
31
Supplier payment term (days)
37
59
46
30
46
46
58
42
38
Positioning of CHARLES REMA in its sector
Comparison with sector Fabrication de meubles de cuisine
Valuation estimate
Indicative estimate only : the number of comparable transactions in this sector is limited (40 transactions).
This range of 1 193 270€ to 7 324 640€ is provided for information purposes only and requires in-depth analysis to be confirmed.
Estimated enterprise value2025
Indicative
1193k€3191k€7324k€
3 191 136 €Range: 1 193 270€ - 7 324 640€
NAF 4 all-time
Aggregated at NAF sub-class level
How is this estimate calculated?
This estimate is based on the analysis of 40 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 meubles de cuisine )
Compare CHARLES REMA with other companies in the same sector:
Yes, CHARLES REMA generated a net profit of 787 k€ in 2025.
Where is the headquarters of CHARLES REMA ?
The headquarters of CHARLES REMA is located in SAINT-JUST (01250), in the department Ain.
Where to find the tax return of CHARLES REMA ?
The tax return of CHARLES REMA 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 CHARLES REMA operate?
CHARLES REMA operates in the sector Fabrication de meubles de cuisine (NAF code 31.02Z). 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