Employees: 02 (2023.0)Legal category: SCA (commandite par actions)Size: PMECreation date: 1991-05-01 (35 years)Status: ActiveBusiness sector: Travaux de charpenteLocation: EPENOY (25800), Doubs
Les données financières de cette entreprise sont partiellement disponibles (liasse simplifiée ou données confidentielles). Certaines sections ne sont pas affichées.
CHD VAUCHER FRERES : revenue, balance sheet and financial ratios
CHD VAUCHER FRERES is a French company
founded 35 years ago,
specialized in the sector Travaux de charpente.
Based in EPENOY (25800),
this company of category PME
shows in 2021 a revenue of 853 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - CHD VAUCHER FRERES (SIREN 382274801)
Indicator
2022
2021
2019
2018
2016
Revenue
N/C
852 693 €
N/C
N/C
N/C
Net income
49 374 €
98 049 €
-9 066 €
41 822 €
66 819 €
EBITDA
N/C
108 105 €
N/C
N/C
N/C
Net margin
N/C
11.5%
N/C
N/C
N/C
Revenue and income statement
In 2022, CHD VAUCHER FRERES generates positive net income of 49 k€. Net income represents the final profit after all expenses (operating, financial, exceptional) and corporate tax. Change over 2016-2022: 67 k€ -> 49 k€.
Net income (2022)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
49 374 €
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 6%. 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 72%. This high autonomy means the company finances most of its assets through equity, a sign of strength.
Debt ratio (2022)
?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low 50-100% : Moderate > 100% : High
6.357%
Financial autonomy (2022)
?
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
72.498%
Asset age ratio (2022)
?
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
2018
2019
2021
2022
Debt ratio
16.992
14.781
11.247
6.206
6.357
Financial autonomy
64.998
65.174
60.873
71.403
72.498
Repayment capacity
None
None
None
0.292
None
Cash flow / Revenue
None%
None%
None%
12.765%
None%
Sector positioning
Debt ratio
6.362022
2019
2021
2022
Q1: 10.32
Med: 35.42
Q3: 96.36
Excellent-7 pts over 3 years
In 2022, the debt ratio of CHD VAUCHER FRERES (6.36) ranks in the bottom 25% of the sector, which is positive. This ratio measures the weight of debt relative to equity. A low ratio indicates a solid financial structure with little dependence on creditors.
Financial autonomy
72.5%2022
2019
2021
2022
Q1: 19.8%
Med: 36.76%
Q3: 54.33%
Excellent
In 2022, the financial autonomy of CHD VAUCHER FRERES (72.5%) 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
0.29 years2021
2021
Q1: 0.0 years
Med: 0.63 years
Q3: 2.21 years
Good
In 2021, the repayment capacity of CHD VAUCHER FRERES (0.29) 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 364.52. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months.
Liquidity ratio (2022)
?
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
364.523
Liquidity indicators evolution CHD VAUCHER FRERES
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2018
2019
2021
2022
Liquidity ratio
301.553
290.35
238.624
329.075
364.523
Interest coverage
None
None
None
0.19
None
Sector positioning
Liquidity ratio
364.522022
2019
2021
2022
Q1: 151.21
Med: 204.72
Q3: 291.24
Excellent+15 pts over 3 years
In 2022, the liquidity ratio of CHD VAUCHER FRERES (364.52) ranks in the top 25% of the sector. This ratio measures the ability to cover short-term debt with current assets. A ratio above 1 ensures comfortable coverage of short-term maturities.
Interest coverage
0.19x2021
2021
Q1: 0.0x
Med: 0.57x
Q3: 2.43x
Average
In 2021, the interest coverage of CHD VAUCHER FRERES (0.2x) ranks below the median of the sector. This ratio indicates how many times operating income covers interest expenses. An improvement would strengthen the competitive position.
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 (2022)
?
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 (2022)
?
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 (2022)
?
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 (2022)
?
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 CHD VAUCHER FRERES
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2018
2019
2021
2022
Operating WCR
0 €
0 €
0 €
263 840 €
0 €
Inventory turnover (days)
0
0
0
69
0
Customer payment term (days)
0
0
0
11
0
Supplier payment term (days)
0
0
0
86
0
Positioning of CHD VAUCHER FRERES in its sector
Comparison with sector Travaux de charpente
Valuation estimate
Based on 113 transactions of similar company sales
(all years),
the value of CHD VAUCHER FRERES is estimated at
133 231 €
(range 67 628€ - 236 756€).
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.
Estimated enterprise value2022
113 transactions
67k€133k€236k€
133 231 €Range: 67 628€ - 236 756€
NAF 5 all-time
Valuation method used
Net Income Multiple
49 374 €
×
2.7x
=133 231 €
Range: 67 628€ - 236 756€
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 113 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 CHD VAUCHER FRERES with other companies in the same sector:
Frequently asked questions about CHD VAUCHER FRERES
What is the revenue of CHD VAUCHER FRERES ?
The revenue of CHD VAUCHER FRERES in 2021 is 853 k€.
Is CHD VAUCHER FRERES profitable?
Yes, CHD VAUCHER FRERES generated a net profit of 49 k€ in 2022.
Where is the headquarters of CHD VAUCHER FRERES ?
The headquarters of CHD VAUCHER FRERES is located in EPENOY (25800), in the department Doubs.
Where to find the tax return of CHD VAUCHER FRERES ?
The tax return of CHD VAUCHER 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 CHD VAUCHER FRERES operate?
CHD VAUCHER FRERES 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