Employees: 11 (2023.0)Legal category: SCA (commandite par actions)Size: PMECreation date: 1989-02-13 (37 years)Status: ActiveBusiness sector: Travaux de menuiserie métallique et serrurerieLocation: MEXIMIEUX (01800), Ain
Les données financières de cette entreprise sont partiellement disponibles (liasse simplifiée ou données confidentielles). Certaines sections ne sont pas affichées.
CONCEPT METAL : revenue, balance sheet and financial ratios
CONCEPT METAL is a French company
founded 37 years ago,
specialized in the sector Travaux de menuiserie métallique et serrurerie.
Based in MEXIMIEUX (01800),
this company of category PME
shows in 2022 a revenue of 2.0 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - CONCEPT METAL (SIREN 349599654)
Indicator
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
N/C
N/C
N/C
2 022 589 €
N/C
N/C
N/C
N/C
N/C
N/C
Net income
86 406 €
19 282 €
19 223 €
117 368 €
51 185 €
59 411 €
74 585 €
47 217 €
24 965 €
2 009 €
EBITDA
N/C
N/C
N/C
190 558 €
N/C
N/C
N/C
N/C
N/C
N/C
Net margin
N/C
N/C
N/C
5.8%
N/C
N/C
N/C
N/C
N/C
N/C
Revenue and income statement
In 2025, CONCEPT METAL generates positive net income of 86 k€. Net income represents the final profit after all expenses (operating, financial, exceptional) and corporate tax. Change over 2016-2025: 2 k€ -> 86 k€.
Net income (2025)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
86 406 €
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 25%. 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 32%. The balance between equity and debt is satisfactory.
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
24.587%
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
31.506%
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
2016
2017
2018
2019
2020
2021
2022
2023
2024
2025
Debt ratio
46.892
18.58
48.265
25.562
119.842
109.428
71.931
110.203
65.002
24.587
Financial autonomy
15.39
21.98
19.788
27.09
22.113
20.546
21.199
21.247
26.184
31.506
Repayment capacity
None
None
None
None
None
None
1.378
None
None
None
Cash flow / Revenue
None%
None%
None%
None%
None%
None%
7.078%
None%
None%
None%
Sector positioning
Debt ratio
24.592025
2023
2024
2025
Q1: 4.19
Med: 16.06
Q3: 36.01
Average-14 pts over 3 years
In 2025, the debt ratio of CONCEPT METAL (24.59) 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
31.51%2025
2023
2024
2025
Q1: 31.82%
Med: 48.6%
Q3: 62.94%
Average
In 2025, the financial autonomy of CONCEPT METAL (31.5%) ranks below the median of the sector. This ratio represents the share of equity in total financing. An improvement would strengthen the competitive position.
Liquidity ratios
The liquidity ratio (= Current assets / Current liabilities) stands at 158.77. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months.
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
158.767
Liquidity indicators evolution CONCEPT METAL
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
2025
Liquidity ratio
94.542
107.39
163.628
166.443
181.108
158.759
197.068
154.075
232.312
158.767
Interest coverage
None
None
None
None
None
None
4.451
None
None
None
Sector positioning
Liquidity ratio
158.772025
2023
2024
2025
Q1: 169.06
Med: 226.21
Q3: 323.06
Watch
In 2025, the liquidity ratio of CONCEPT METAL (158.77) ranks in the bottom 25% of the sector. This ratio measures the ability to cover short-term debt with current assets. A ratio below 1 may signal potential cash flow tensions.
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 (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
0 €
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
0 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
0 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
0 j
WCR and payment terms evolution CONCEPT METAL
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
2025
Operating WCR
0 €
0 €
0 €
0 €
0 €
0 €
315 928 €
0 €
0 €
0 €
Inventory turnover (days)
0
0
0
0
0
0
16
0
0
0
Customer payment term (days)
0
0
0
0
0
0
103
0
0
0
Supplier payment term (days)
0
0
0
0
0
0
87
0
0
0
Positioning of CONCEPT METAL in its sector
Comparison with sector Travaux de menuiserie métallique et serrurerie
Valuation estimate
Indicative estimate only : the number of comparable transactions in this sector is limited (21 transactions).
This range of 163 751€ to 566 439€ is provided for information purposes only and requires in-depth analysis to be confirmed.
Estimated enterprise value2025
Indicative
163k€360k€566k€
360 008 €Range: 163 751€ - 566 439€
NAF 5 année 2025
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 21 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 CONCEPT METAL with other companies in the same sector:
Yes, CONCEPT METAL generated a net profit of 86 k€ in 2025.
Where is the headquarters of CONCEPT METAL ?
The headquarters of CONCEPT METAL is located in MEXIMIEUX (01800), in the department Ain.
Where to find the tax return of CONCEPT METAL ?
The tax return of CONCEPT METAL 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 CONCEPT METAL operate?
CONCEPT METAL 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