Employees: NN (None)Legal category: 5202Size: PMECreation date: 1996-07-01 (29 years)Status: ActiveBusiness sector: Fabrication d'autres produits minéraux non métalliques n.c.a.Location: BOUGUENAIS (44340), Loire-Atlantique
ENROBES 85 : revenue, balance sheet and financial ratios
ENROBES 85 is a French company
founded 29 years ago,
specialized in the sector Fabrication d'autres produits minéraux non métalliques n.c.a..
Based in BOUGUENAIS (44340),
this company of category PME
shows in 2023 a revenue of 431€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
In 2023, ENROBES 85 achieves revenue of 431 €. Revenue is declining over the period 2016-2023 (CAGR: -20.4%). Vs 2022, growth of +19% (363 € -> 431 €). After deducting consumption (0 €), gross margin stands at 431 €, i.e. a rate of 100%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches -1 k€, representing -237.6% of revenue. Positive scissor effect: EBITDA margin improves by +32.1 pts, sign of improved operational efficiency. Negative EBITDA means operations do not cover current expenses: concerning situation. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 146 k€, i.e. 33818.6% of revenue. This profit can be retained or distributed to shareholders.
Revenue (2023)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
431 €
Gross margin (2023)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
431 €
EBITDA (2023)
?
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
-1 024 €
EBIT (2023)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
-1 024 €
Net income (2023)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
145 758 €
EBITDA margin (2023)
?
EBITDA margin
Definition
Measures the company's operating profitability.
Formula
(EBE / CA) x 100
Interpretation
> 10% : Good profitability 5-10% : Average < 5% : Low
-237.6%
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 325%. Critical situation: debt significantly exceeds equity, severely limiting borrowing capacity and exposing the company to default risk. Financial autonomy (= Equity / Total assets x 100) reaches 23%. The balance between equity and debt is satisfactory. Debt repayment capacity (= Financial debt / Cash flow) indicates it would take 15.5 years of cash flow to repay all financial debt. Beyond 7 years, banks generally consider credit risk as high. Cash flow represents 33818.6% 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 (2023)
?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low 50-100% : Moderate > 100% : High
324.997%
Financial autonomy (2023)
?
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
22.658%
Cash flow / Revenue (2023)
?
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
33818.561%
Repayment capacity (2023)
?
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
15.454
Solvency indicators evolution ENROBES 85
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
Debt ratio
2681.635
2840.318
1787.461
901.396
628.814
462.097
316.133
324.997
Financial autonomy
3.534
3.36
5.24
9.889
13.612
17.653
23.688
22.658
Repayment capacity
31.503
33.897
51.31
19.05
23.061
19.881
11.131
15.454
Cash flow / Revenue
4103.01%
3505.834%
6904.66%
29447.708%
24667.621%
23963.776%
58470.799%
33818.561%
Sector positioning
Debt ratio
325.02023
2021
2022
2023
Q1: 0.0
Med: 11.64
Q3: 88.51
Watch
In 2023, the debt ratio of ENROBES 85 (325.00) 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
22.66%2023
2021
2022
2023
Q1: 8.91%
Med: 20.44%
Q3: 45.34%
Good+12 pts over 3 years
In 2023, the financial autonomy of ENROBES 85 (22.7%) 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
15.45 years2023
2021
2022
2023
Q1: 0.0 years
Med: 0.0 years
Q3: 1.07 years
Watch-6 pts over 3 years
In 2023, the repayment capacity of ENROBES 85 (15.45) ranks in the top 25% of the sector. This ratio indicates the number of years needed to repay debt with cash flow. A long duration may signal heavy debt relative to repayment capacity.
Liquidity ratios
The liquidity ratio (= Current assets / Current liabilities) stands at 405.19. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months.
Liquidity ratio (2023)
?
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
405.187
Interest coverage (2023)
?
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
-12075.488
Liquidity indicators evolution ENROBES 85
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
Liquidity ratio
610.233
1219.835
1230.103
1430.23
1737.643
1841.083
1233.861
405.187
Interest coverage
-1661.01
-1809.897
-1578.078
-1226.999
-2960.867
-3892.603
-6012.257
-12075.488
Sector positioning
Liquidity ratio
405.192023
2021
2022
2023
Q1: 98.21
Med: 138.44
Q3: 224.86
Excellent
In 2023, the liquidity ratio of ENROBES 85 (405.19) 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
-12075.49x2023
2021
2022
2023
Q1: 0.0x
Med: 0.67x
Q3: 6.56x
Watch
In 2023, the interest coverage of ENROBES 85 (-12075.5x) ranks in the bottom 25% of the sector. This ratio indicates how many times operating income covers interest expenses. Low coverage may indicate fragility to rate or income variations.
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: 15331 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 23356 days. Excellent situation: suppliers finance 8025 days of the operating cycle (retail model). Overall, WCR represents 347621 days of revenue, i.e. 416 k€ to permanently finance. Over 2016-2023, WCR increased by +90%, requiring additional financing.
Operating WCR (2023)
?
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
416 180 €
Customer credit (2023)
?
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
15331 j
Supplier credit (2023)
?
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
23356 j
Inventory turnover (2023)
?
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 in days of revenue (2023)
?
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
347621 j
WCR and payment terms evolution ENROBES 85
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
Operating WCR
218 471 €
404 622 €
400 567 €
399 902 €
399 488 €
398 820 €
402 927 €
416 180 €
Inventory turnover (days)
0
0
0
0
0
0
0
0
Customer payment term (days)
1651
869
2232
3278
3252
2698
7250
15331
Supplier payment term (days)
2134
1870
2151
1855
3603
4427
10055
23356
Positioning of ENROBES 85 in its sector
Comparison with sector Fabrication d'autres produits minéraux non métalliques n.c.a.
Valuation estimate
Based on 228 transactions of similar company sales
(all years),
the value of ENROBES 85 is estimated at
105 419 €
(range 28 131€ - 250 171€).
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 value2023
228 transactions
28k€105k€250k€
105 419 €Range: 28 131€ - 250 171€
Section all-time
Aggregated at NAF section level
Valuation detail by method
Ajustez les pondérations selon votre analyse
Revenue Multiple30%
431 €×0.13x
Estimation55 €
38€ - 164€
Net Income Multiple20%
145 758 €×1.8x
Estimation263 466 €
70 271€ - 625 182€
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 d'autres produits minéraux non métalliques n.c.a.)
Compare ENROBES 85 with other companies in the same sector:
Yes, ENROBES 85 generated a net profit of 146 k€ in 2023.
Where is the headquarters of ENROBES 85 ?
The headquarters of ENROBES 85 is located in BOUGUENAIS (44340), in the department Loire-Atlantique.
Where to find the tax return of ENROBES 85 ?
The tax return of ENROBES 85 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 ENROBES 85 operate?
ENROBES 85 operates in the sector Fabrication d'autres produits minéraux non métalliques n.c.a. (NAF code 23.99Z). 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