Employees: 11 (2023.0)Legal category: Société à responsabilité limitée (sans autre indication)Size: PMECreation date: 1995-07-01 (30 years)Status: ActiveBusiness sector: Fabrication de verre creuxLocation: GARREBOURG (57820), Moselle
Les données financières de cette entreprise sont partiellement disponibles (liasse simplifiée ou données confidentielles). Certaines sections ne sont pas affichées.
CRISTAL LEHRER BRUNO : revenue, balance sheet and financial ratios
CRISTAL LEHRER BRUNO is a French company
founded 30 years ago,
specialized in the sector Fabrication de verre creux.
Based in GARREBOURG (57820),
this company of category PME
shows in 2025 a revenue of 3.0 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - CRISTAL LEHRER BRUNO (SIREN 401823232)
Indicator
2025
2024
2023
2022
2018
2017
2016
Revenue
2 965 816 €
N/C
N/C
N/C
N/C
N/C
N/C
Net income
398 042 €
258 597 €
232 364 €
297 058 €
131 817 €
110 448 €
112 858 €
EBITDA
762 548 €
N/C
N/C
N/C
N/C
N/C
N/C
Net margin
13.4%
N/C
N/C
N/C
N/C
N/C
N/C
Revenue and income statement
In 2025, CRISTAL LEHRER BRUNO achieves revenue of 3.0 M€. After deducting consumption (984 k€), gross margin stands at 2.0 M€, i.e. a rate of 67%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches 763 k€, representing 25.7% of revenue. This high EBITDA margin provides strong self-financing capacity and resilience to uncertainties. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 398 k€, i.e. 13.4% 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
2 965 816 €
Gross margin (2025)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
1 981 546 €
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
762 548 €
EBIT (2025)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
615 163 €
Net income (2025)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
398 042 €
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
25.7%
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 50%. Debt remains under control: the company retains capacity to raise new debt if needed. Financial autonomy (= Equity / Total assets x 100) reaches 61%. 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 1.6 years of cash flow to repay all financial debt. This short period demonstrates excellent debt sustainability. Cash flow represents 20.6% of revenue. Cash flow measures resources generated by operations, available for investment and debt repayment. This high level provides strong self-financing capacity.
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
49.851%
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
60.986%
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
20.55%
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
1.645
Asset age ratio (2025)
?
Asset age ratio
Definition
Measures the degree of wear of tangible assets.
Formula
Accumulated depreciation / Gross fixed assets x 100
Solvency indicators evolution CRISTAL LEHRER BRUNO
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2022
2023
2024
2025
Debt ratio
221.992
172.006
134.283
79.413
65.613
57.847
49.851
Financial autonomy
28.836
34.106
39.784
49.432
54.833
57.602
60.986
Repayment capacity
None
None
None
None
None
None
1.645
Cash flow / Revenue
None%
None%
None%
None%
None%
None%
20.55%
Sector positioning
Debt ratio
49.852025
2023
2024
2025
Q1: 0.18
Med: 23.0
Q3: 40.0
Watch+26 pts over 3 years
In 2025, the debt ratio of CRISTAL LEHRER BRUNO (49.85) ranks in the top 25% of the sector. This ratio measures the weight of debt relative to equity. A high ratio may indicate excessive dependence on external financing.
Financial autonomy
60.99%2025
2023
2024
2025
Q1: 60.99%
Med: 77.31%
Q3: 77.43%
Average-39 pts over 3 years
In 2025, the financial autonomy of CRISTAL LEHRER BRUNO (61.0%) 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 641.60. 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 15.2x. Operating income very largely covers interest expenses: high safety margin.
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
641.601
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
15.198
Liquidity indicators evolution CRISTAL LEHRER BRUNO
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2018
2022
2023
2024
2025
Liquidity ratio
399.271
475.671
590.342
304.588
418.915
511.927
641.601
Interest coverage
None
None
None
None
None
None
15.198
Sector positioning
Liquidity ratio
641.62025
2023
2024
2025
Q1: 367.86
Med: 504.91
Q3: 641.6
Excellent
In 2025, the liquidity ratio of CRISTAL LEHRER BRUNO (641.60) 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.
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: 3 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 11 days. Favorable situation: supplier credit is longer than customer credit by 8 days. Inventory turnover is 30 days (= Average inventory / Cost of goods x 360). Fast turnover, sign of good inventory management. Overall, WCR represents 71 days of revenue, i.e. 581 k€ to permanently finance.
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
581 448 €
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
3 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
11 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
30 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 CRISTAL LEHRER BRUNO
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2022
2023
2024
2025
Operating WCR
0 €
0 €
0 €
0 €
0 €
0 €
581 448 €
Inventory turnover (days)
0
0
0
0
0
0
30
Customer payment term (days)
0
0
0
0
0
0
3
Supplier payment term (days)
0
0
0
0
0
0
11
Positioning of CRISTAL LEHRER BRUNO in its sector
Comparison with sector Fabrication de verre creux
Valuation estimate
Based on 228 transactions of similar company sales
(all years),
the value of CRISTAL LEHRER BRUNO is estimated at
845 489 €
(range 300 257€ - 2 201 799€).
With an EBITDA of 762 548€, the sector multiple of 1.5x is applied.
The price/revenue ratio is 0.13x
(conservative valuation).
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 value2025
228 transactions
300k€845k€2201k€
845 489 €Range: 300 257€ - 2 201 799€
Section all-time
Aggregated at NAF section level
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
762 548 €×1.5x
Estimation1 175 246 €
366 513€ - 3 042 889€
Revenue Multiple30%
2 965 816 €×0.13x
Estimation379 898 €
262 071€ - 1 129 669€
Net Income Multiple20%
398 042 €×1.8x
Estimation719 485 €
191 899€ - 1 707 273€
How is this estimate calculated?
This estimate is based on the analysis of 228 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 verre creux)
Compare CRISTAL LEHRER BRUNO with other companies in the same sector:
Frequently asked questions about CRISTAL LEHRER BRUNO
What is the revenue of CRISTAL LEHRER BRUNO ?
The revenue of CRISTAL LEHRER BRUNO in 2025 is 3.0 M€.
Is CRISTAL LEHRER BRUNO profitable?
Yes, CRISTAL LEHRER BRUNO generated a net profit of 398 k€ in 2025.
Where is the headquarters of CRISTAL LEHRER BRUNO ?
The headquarters of CRISTAL LEHRER BRUNO is located in GARREBOURG (57820), in the department Moselle.
Where to find the tax return of CRISTAL LEHRER BRUNO ?
The tax return of CRISTAL LEHRER BRUNO 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 CRISTAL LEHRER BRUNO operate?
CRISTAL LEHRER BRUNO operates in the sector Fabrication de verre creux (NAF code 23.13Z). 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