Employees: 12 (2023.0)Legal category: SCA (commandite par actions)Size: PMECreation date: 2001-12-28 (24 years)Status: ActiveBusiness sector: Travaux de menuiserie bois et PVCLocation: RIORGES (42153), Loire
Les données financières de cette entreprise sont partiellement disponibles (liasse simplifiée ou données confidentielles). Certaines sections ne sont pas affichées.
COTE OUVERTURE : revenue, balance sheet and financial ratios
COTE OUVERTURE is a French company
founded 24 years ago,
specialized in the sector Travaux de menuiserie bois et PVC.
Based in RIORGES (42153),
this company of category PME
shows in 2022 a revenue of 5.8 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - COTE OUVERTURE (SIREN 440322915)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
N/C
N/C
5 838 932 €
N/C
N/C
N/C
N/C
N/C
N/C
Net income
188 050 €
266 809 €
193 108 €
363 752 €
51 264 €
-71 333 €
1 828 €
71 465 €
110 615 €
EBITDA
N/C
N/C
351 681 €
N/C
N/C
N/C
N/C
N/C
N/C
Net margin
N/C
N/C
3.3%
N/C
N/C
N/C
N/C
N/C
N/C
Revenue and income statement
In 2024, COTE OUVERTURE generates positive net income of 188 k€. Net income represents the final profit after all expenses (operating, financial, exceptional) and corporate tax. Change over 2016-2024: 111 k€ -> 188 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
188 050 €
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 29%. 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
28.603%
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
40.952%
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
102.944
89.325
91.826
67.828
133.902
74.535
53.673
31.014
28.603
Financial autonomy
29.45
28.814
28.624
32.793
27.626
34.886
34.161
40.345
40.952
Repayment capacity
None
None
None
None
None
None
1.452
None
None
Cash flow / Revenue
None%
None%
None%
None%
None%
None%
5.279%
None%
None%
Sector positioning
Debt ratio
28.62024
2022
2023
2024
Q1: 4.29
Med: 20.77
Q3: 53.87
Average-6 pts over 3 years
In 2024, the debt ratio of COTE OUVERTURE (28.60) 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
40.95%2024
2022
2023
2024
Q1: 20.15%
Med: 40.86%
Q3: 57.83%
Good
In 2024, the financial autonomy of COTE OUVERTURE (41.0%) ranks above the median of the sector. This ratio represents the share of equity in total financing. This comfortable position offers an appreciable safety margin.
Repayment capacity
1.45 years2022
2022
Q1: 0.0 years
Med: 0.63 years
Q3: 2.21 years
Average
In 2022, the repayment capacity of COTE OUVERTURE (1.45) 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 207.45. 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
207.447
Liquidity indicators evolution COTE OUVERTURE
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
172.71
153.31
146.632
135.352
210.505
190.153
176.635
188.781
207.447
Interest coverage
None
None
None
None
None
None
1.157
None
None
Sector positioning
Liquidity ratio
207.452024
2022
2023
2024
Q1: 151.49
Med: 214.55
Q3: 315.38
Average+6 pts over 3 years
In 2024, the liquidity ratio of COTE OUVERTURE (207.45) 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
1.16x2022
2022
Q1: 0.0x
Med: 0.56x
Q3: 2.56x
Good
In 2022, the interest coverage of COTE OUVERTURE (1.2x) 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.
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 COTE OUVERTURE
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 €
0 €
0 €
0 €
0 €
0 €
1 107 587 €
0 €
0 €
Inventory turnover (days)
0
0
0
0
0
0
34
0
0
Customer payment term (days)
0
0
0
0
0
0
43
0
0
Supplier payment term (days)
0
0
0
0
0
0
66
0
0
Positioning of COTE OUVERTURE in its sector
Comparison with sector Travaux de menuiserie bois et PVC
Valuation estimate
Based on 51 transactions of similar company sales
in 2024,
the value of COTE OUVERTURE is estimated at
638 756 €
(range 252 623€ - 1 456 472€).
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
252k€638k€1456k€
638 756 €Range: 252 623€ - 1 456 472€
NAF 5 année 2024
Valuation method used
Net Income Multiple
188 050 €
×
3.4x
=638 757 €
Range: 252 623€ - 1 456 472€
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 bois et PVC)
Compare COTE OUVERTURE with other companies in the same sector:
Yes, COTE OUVERTURE generated a net profit of 188 k€ in 2024.
Where is the headquarters of COTE OUVERTURE ?
The headquarters of COTE OUVERTURE is located in RIORGES (42153), in the department Loire.
Where to find the tax return of COTE OUVERTURE ?
The tax return of COTE OUVERTURE 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 COTE OUVERTURE operate?
COTE OUVERTURE operates in the sector Travaux de menuiserie bois et PVC (NAF code 43.32A). 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