Employees: 11 (2023.0)Legal category: Société à responsabilité limitée (sans autre indication)Size: PMECreation date: 2011-10-05 (14 years)Status: ActiveBusiness sector: Travaux de menuiserie bois et PVCLocation: BART (25420), Doubs
CUBE ENTRETIEN ET SERVICES : revenue, balance sheet and financial ratios
CUBE ENTRETIEN ET SERVICES is a French company
founded 14 years ago,
specialized in the sector Travaux de menuiserie bois et PVC.
Based in BART (25420),
this company of category PME
shows in 2021 a revenue of 2.4 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - CUBE ENTRETIEN ET SERVICES (SIREN 537451270)
Indicator
2024
2023
2021
2020
2019
2018
2017
2016
Revenue
N/C
N/C
2 439 968 €
2 167 166 €
2 343 922 €
2 012 019 €
N/C
N/C
Net income
260 558 €
158 443 €
-52 670 €
141 042 €
162 164 €
86 794 €
214 268 €
202 568 €
EBITDA
N/C
N/C
-40 886 €
166 536 €
199 493 €
85 871 €
N/C
N/C
Net margin
N/C
N/C
-2.2%
6.5%
6.9%
4.3%
N/C
N/C
Revenue and income statement
In 2024, CUBE ENTRETIEN ET SERVICES generates positive net income of 261 k€. Net income represents the final profit after all expenses (operating, financial, exceptional) and corporate tax. Change over 2016-2024: 203 k€ -> 261 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
260 558 €
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 98%. Debt level is high: negotiating margin with banks is reduced. Financial autonomy (= Equity / Total assets x 100) reaches 25%. The balance between equity and debt is satisfactory.
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
98.079%
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
24.857%
Asset age ratio (2024)
?
Asset age ratio
Definition
Measures the degree of wear of tangible assets.
Formula
Accumulated depreciation / Gross fixed assets x 100
Solvency indicators evolution CUBE ENTRETIEN ET SERVICES
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2023
2024
Debt ratio
6.591
3.75
12.764
2.012
28.187
124.718
99.344
98.079
Financial autonomy
61.167
64.353
58.402
54.63
32.667
25.483
30.907
24.857
Repayment capacity
None
None
0.795
0.065
0.76
-12.195
None
None
Cash flow / Revenue
None%
None%
4.211%
7.086%
6.519%
-1.343%
None%
None%
Sector positioning
Debt ratio
98.082024
2021
2023
2024
Q1: 4.29
Med: 20.77
Q3: 53.87
Average
In 2024, the debt ratio of CUBE ENTRETIEN ET SERVICES (98.08) 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
24.86%2024
2021
2023
2024
Q1: 20.15%
Med: 40.86%
Q3: 57.83%
Average-8 pts over 3 years
In 2024, the financial autonomy of CUBE ENTRETIEN ET SERVICES (24.9%) ranks below the median of the sector. This ratio represents the share of equity in total financing. An improvement would strengthen the competitive position.
Repayment capacity
-12.2 years2021
2021
Q1: 0.0 years
Med: 0.46 years
Q3: 2.36 years
Excellent
In 2021, the repayment capacity of CUBE ENTRETIEN ET SERVICES (-12.20) ranks in the bottom 25% of the sector, which is positive. This ratio indicates the number of years needed to repay debt with cash flow. A short capacity reflects controlled debt and good cash generation.
Liquidity ratios
The liquidity ratio (= Current assets / Current liabilities) stands at 160.96. 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
160.961
Liquidity indicators evolution CUBE ENTRETIEN ET SERVICES
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2018
2019
2020
2021
2023
2024
Liquidity ratio
200.027
205.642
193.891
159.613
131.858
186.966
205.722
160.961
Interest coverage
None
None
0.41
0.193
0.114
-1.377
None
None
Sector positioning
Liquidity ratio
160.962024
2021
2023
2024
Q1: 151.49
Med: 214.55
Q3: 315.38
Average-15 pts over 3 years
In 2024, the liquidity ratio of CUBE ENTRETIEN ET SERVICES (160.96) 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
-1.38x2021
2021
Q1: 0.0x
Med: 0.34x
Q3: 2.2x
Average
In 2021, the interest coverage of CUBE ENTRETIEN ET SERVICES (-1.4x) 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. Average customer payment term: 496 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 491 days. The company must finance 5 days of gap between collections and 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
496 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
491 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 CUBE ENTRETIEN ET SERVICES
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2023
2024
Operating WCR
0 €
0 €
431 638 €
271 121 €
337 861 €
398 886 €
0 €
0 €
Inventory turnover (days)
0
0
8
8
9
6
0
0
Customer payment term (days)
589
547
61
54
80
63
0
496
Supplier payment term (days)
507
426
50
45
78
62
0
491
Positioning of CUBE ENTRETIEN ET SERVICES 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 CUBE ENTRETIEN ET SERVICES is estimated at
885 047 €
(range 350 029€ - 2 018 056€).
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
350k€885k€2018k€
885 047 €Range: 350 029€ - 2 018 056€
NAF 5 année 2024
Valuation method used
Net Income Multiple
260 558 €
×
3.4x
=885 047 €
Range: 350 029€ - 2 018 056€
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 CUBE ENTRETIEN ET SERVICES with other companies in the same sector:
Frequently asked questions about CUBE ENTRETIEN ET SERVICES
What is the revenue of CUBE ENTRETIEN ET SERVICES ?
The revenue of CUBE ENTRETIEN ET SERVICES in 2021 is 2.4 M€.
Is CUBE ENTRETIEN ET SERVICES profitable?
Yes, CUBE ENTRETIEN ET SERVICES generated a net profit of 261 k€ in 2024.
Where is the headquarters of CUBE ENTRETIEN ET SERVICES ?
The headquarters of CUBE ENTRETIEN ET SERVICES is located in BART (25420), in the department Doubs.
Where to find the tax return of CUBE ENTRETIEN ET SERVICES ?
The tax return of CUBE ENTRETIEN ET SERVICES 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 CUBE ENTRETIEN ET SERVICES operate?
CUBE ENTRETIEN ET SERVICES 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