Employees: 12 (2023.0)Legal category: SCA (commandite par actions)Size: ETICreation date: 1997-10-01 (28 years)Status: ActiveBusiness sector: Fabrication d'emballages en boisLocation: MENDE (48000), Lozere
ENGELVIN BOIS MOULE : revenue, balance sheet and financial ratios
ENGELVIN BOIS MOULE is a French company
founded 28 years ago,
specialized in the sector Fabrication d'emballages en bois.
Based in MENDE (48000),
this company of category ETI
shows in 2024 a revenue of 10.8 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - ENGELVIN BOIS MOULE (SIREN 413894684)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
10 766 632 €
11 743 474 €
10 877 540 €
9 008 567 €
7 230 250 €
8 857 596 €
8 332 992 €
7 403 261 €
6 540 901 €
Net income
1 091 923 €
1 512 239 €
462 821 €
431 159 €
835 938 €
655 504 €
490 326 €
609 597 €
225 983 €
EBITDA
2 404 034 €
3 029 196 €
2 329 596 €
1 668 785 €
1 609 577 €
1 830 724 €
1 540 515 €
1 541 848 €
1 028 823 €
Net margin
10.1%
12.9%
4.3%
4.8%
11.6%
7.4%
5.9%
8.2%
3.5%
Revenue and income statement
In 2024, ENGELVIN BOIS MOULE achieves revenue of 10.8 M€. Over the period 2016-2024, the company shows strong growth with a CAGR (compound annual growth rate) of +6.4%. Slight decline of -8% vs 2023. After deducting consumption (3.5 M€), gross margin stands at 7.3 M€, i.e. a rate of 68%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches 2.4 M€, representing 22.3% of revenue. Warning negative scissor effect: despite revenue change (-8%), EBITDA varies by -21%, reducing margin by 3.5 pts. This reflects costs rising faster than 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 1.1 M€, i.e. 10.1% of revenue. This profit can be retained or distributed to shareholders.
Revenue (2024)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
10 766 632 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
7 299 809 €
EBITDA (2024)
?
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
2 404 034 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
1 098 791 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
1 091 923 €
EBITDA margin (2024)
?
EBITDA margin
Definition
Measures the company's operating profitability.
Formula
(EBE / CA) x 100
Interpretation
> 10% : Good profitability 5-10% : Average < 5% : Low
22.3%
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 22%. 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 73%. 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 1.1 years of cash flow to repay all financial debt. This short period demonstrates excellent debt sustainability. Cash flow represents 20.1% 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 (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
21.609%
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
73.358%
Cash flow / Revenue (2024)
?
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
20.067%
Repayment capacity (2024)
?
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
1.128
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
38.054
44.046
28.367
27.321
50.205
44.468
34.471
29.686
21.609
Financial autonomy
61.258
59.115
66.466
65.577
57.791
60.753
62.467
65.044
73.358
Repayment capacity
2.241
2.049
1.379
1.284
3.231
2.709
1.565
1.254
1.128
Cash flow / Revenue
13.123%
17.03%
15.779%
17.098%
17.415%
16.12%
19.349%
22.066%
20.067%
Sector positioning
Debt ratio
21.612024
2022
2023
2024
Q1: 11.28
Med: 29.01
Q3: 72.26
Good-12 pts over 3 years
In 2024, the debt ratio of ENGELVIN BOIS MOULE (21.61) ranks below the median of the sector. This ratio measures the weight of debt relative to equity. This controlled position reflects prudent management.
Financial autonomy
73.36%2024
2022
2023
2024
Q1: 37.01%
Med: 54.18%
Q3: 67.76%
Excellent
In 2024, the financial autonomy of ENGELVIN BOIS MOULE (73.4%) 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
1.13 years2024
2022
2023
2024
Q1: 0.25 years
Med: 1.3 years
Q3: 3.99 years
Good-10 pts over 3 years
In 2024, the repayment capacity of ENGELVIN BOIS MOULE (1.13) 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 456.29. 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 2.1x. Financial charges are adequately covered by operations.
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
456.286
Interest coverage (2024)
?
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
2.071
Liquidity indicators evolution ENGELVIN BOIS MOULE
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
119.576
183.67
195.704
209.935
272.101
332.555
384.938
351.935
456.286
Interest coverage
5.397
2.953
2.609
2.705
2.661
3.634
3.312
2.228
2.071
Sector positioning
Liquidity ratio
456.292024
2022
2023
2024
Q1: 194.02
Med: 291.0
Q3: 453.54
Excellent
In 2024, the liquidity ratio of ENGELVIN BOIS MOULE (456.29) 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
2.07x2024
2022
2023
2024
Q1: 0.42x
Med: 3.42x
Q3: 12.99x
Average-23 pts over 3 years
In 2024, the interest coverage of ENGELVIN BOIS MOULE (2.1x) 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: 29 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 38 days. Favorable situation: supplier credit is longer than customer credit by 9 days. Inventory turnover is 48 days (= Average inventory / Cost of goods x 360). Overall, WCR represents 62 days of revenue, i.e. 1.9 M€ to permanently finance. Over 2016-2024, WCR increased by +109%, requiring additional financing.
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
1 867 795 €
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
29 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
38 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
48 j
WCR in days of revenue (2024)
?
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
62 j
WCR and payment terms evolution ENGELVIN BOIS MOULE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
892 571 €
1 419 131 €
1 148 286 €
1 494 188 €
2 695 871 €
3 114 892 €
1 632 719 €
2 054 638 €
1 867 795 €
Inventory turnover (days)
52
46
49
34
40
30
25
35
48
Customer payment term (days)
8
9
6
7
8
6
44
44
29
Supplier payment term (days)
77
79
63
79
113
78
72
72
38
Positioning of ENGELVIN BOIS MOULE in its sector
Comparison with sector Fabrication d'emballages en bois
Valuation estimate
Indicative estimate only : the number of comparable transactions in this sector is limited (44 transactions).
This range of 1 383 690€ to 8 324 325€ is provided for information purposes only and requires in-depth analysis to be confirmed.
Estimated enterprise value2024
Indicative
1383k€2925k€8324k€
2 925 912 €Range: 1 383 690€ - 8 324 325€
NAF 4 all-time
Aggregated at NAF sub-class level
How is this estimate calculated?
This estimate is based on the analysis of 44 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 d'emballages en bois)
Compare ENGELVIN BOIS MOULE with other companies in the same sector:
Frequently asked questions about ENGELVIN BOIS MOULE
What is the revenue of ENGELVIN BOIS MOULE ?
The revenue of ENGELVIN BOIS MOULE in 2024 is 10.8 M€.
Is ENGELVIN BOIS MOULE profitable?
Yes, ENGELVIN BOIS MOULE generated a net profit of 1.1 M€ in 2024.
Where is the headquarters of ENGELVIN BOIS MOULE ?
The headquarters of ENGELVIN BOIS MOULE is located in MENDE (48000), in the department Lozere.
Where to find the tax return of ENGELVIN BOIS MOULE ?
The tax return of ENGELVIN BOIS MOULE 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 ENGELVIN BOIS MOULE operate?
ENGELVIN BOIS MOULE operates in the sector Fabrication d'emballages en bois (NAF code 16.24Z). 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