Employees: 03 (2023.0)Legal category: SCA (commandite par actions)Size: PMECreation date: 2000-01-03 (26 years)Status: ActiveBusiness sector: Construction de maisons individuellesLocation: ECHIROLLES (38130), Isere
ENTREPRISE BARBIER : revenue, balance sheet and financial ratios
ENTREPRISE BARBIER is a French company
founded 26 years ago,
specialized in the sector Construction de maisons individuelles.
Based in ECHIROLLES (38130),
this company of category PME
shows in 2024 a revenue of 1.7 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - ENTREPRISE BARBIER (SIREN 429469331)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
1 678 380 €
1 345 395 €
1 523 479 €
N/C
N/C
N/C
N/C
1 420 678 €
1 570 417 €
Net income
85 970 €
47 161 €
-118 855 €
-3 656 €
30 242 €
26 021 €
93 576 €
9 232 €
3 113 €
EBITDA
88 956 €
40 336 €
-111 464 €
N/C
N/C
N/C
N/C
17 141 €
13 657 €
Net margin
5.1%
3.5%
-7.8%
N/C
N/C
N/C
N/C
0.6%
0.2%
Revenue and income statement
In 2024, ENTREPRISE BARBIER achieves revenue of 1.7 M€. Revenue is growing positively over 9 years (CAGR: +0.8%). Vs 2023, growth of +25% (1.3 M€ -> 1.7 M€). After deducting consumption (214 k€), gross margin stands at 1.5 M€, i.e. a rate of 87%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches 89 k€, representing 5.3% of revenue. Positive scissor effect: EBITDA margin improves by +2.3 pts, sign of improved operational efficiency. The operating margin remains fragile, requiring cost vigilance. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 86 k€, i.e. 5.1% 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
1 678 380 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
1 464 095 €
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
88 956 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
93 690 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
85 970 €
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
5.3%
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 78%. Debt level is high: negotiating margin with banks is reduced. Financial autonomy (= Equity / Total assets x 100) reaches 27%. The balance between equity and debt is satisfactory. 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 4.7% of revenue. Cash flow measures resources generated by operations, available for investment and debt repayment.
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
78.082%
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
26.647%
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
4.686%
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
1.587
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
50.058
57.07
39.014
39.923
40.003
121.859
614.506
184.7
78.082
Financial autonomy
8.551
12.779
31.007
29.943
36.013
29.993
6.073
12.538
26.647
Repayment capacity
4.003
-4.204
None
None
None
None
-1.463
3.529
1.587
Cash flow / Revenue
0.399%
-0.566%
None%
None%
None%
None%
-7.358%
2.872%
4.686%
Sector positioning
Debt ratio
78.082024
2022
2023
2024
Q1: 0.01
Med: 9.47
Q3: 42.45
Average
In 2024, the debt ratio of ENTREPRISE BARBIER (78.08) 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
26.65%2024
2022
2023
2024
Q1: 5.83%
Med: 26.67%
Q3: 49.1%
Good+22 pts over 3 years
In 2024, the financial autonomy of ENTREPRISE BARBIER (26.6%) 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
1.59 years2024
2022
2023
2024
Q1: 0.0 years
Med: 0.0 years
Q3: 0.72 years
Average+50 pts over 3 years
In 2024, the repayment capacity of ENTREPRISE BARBIER (1.59) 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 158.84. 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 6.6x. Operating income very largely covers interest expenses: high safety margin.
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
158.841
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
6.648
Liquidity indicators evolution ENTREPRISE BARBIER
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
112.545
121.273
168.549
212.725
221.07
213.968
131.761
155.4
158.841
Interest coverage
11.093
11.067
None
None
None
None
-1.107
4.557
6.648
Sector positioning
Liquidity ratio
158.842024
2022
2023
2024
Q1: 127.61
Med: 184.32
Q3: 290.53
Average+9 pts over 3 years
In 2024, the liquidity ratio of ENTREPRISE BARBIER (158.84) 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
6.65x2024
2022
2023
2024
Q1: 0.0x
Med: 0.0x
Q3: 1.48x
Excellent+50 pts over 3 years
In 2024, the interest coverage of ENTREPRISE BARBIER (6.7x) ranks in the top 25% of the sector. This ratio indicates how many times operating income covers interest expenses. High coverage means financial charges weigh little on profitability.
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: 51 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 34 days. The company must finance 17 days of gap between collections and payments. Inventory turnover is 4 days (= Average inventory / Cost of goods x 360). Fast turnover, sign of good inventory management. Overall, WCR represents 32 days of revenue, i.e. 149 k€ to permanently finance. Notable WCR improvement over the period (-38%), freeing up cash.
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
149 124 €
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
51 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
34 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
4 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
32 j
WCR and payment terms evolution ENTREPRISE BARBIER
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
241 609 €
110 998 €
0 €
0 €
0 €
0 €
148 859 €
273 384 €
149 124 €
Inventory turnover (days)
19
11
0
0
0
0
4
8
4
Customer payment term (days)
70
60
0
0
0
0
45
90
51
Supplier payment term (days)
72
47
0
0
0
0
43
67
34
Positioning of ENTREPRISE BARBIER in its sector
Comparison with sector Construction de maisons individuelles
Valuation estimate
Based on 113 transactions of similar company sales
(all years),
the value of ENTREPRISE BARBIER is estimated at
260 351 €
(range 114 176€ - 579 280€).
With an EBITDA of 88 956€, the sector multiple of 3.6x is applied.
The price/revenue ratio is 0.11x
(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 value2024
113 transactions
114k€260k€579k€
260 351 €Range: 114 176€ - 579 280€
NAF 5 all-time
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
88 956 €×3.6x
Estimation324 533 €
122 299€ - 448 830€
Revenue Multiple30%
1 678 380 €×0.11x
Estimation184 683 €
128 526€ - 724 108€
Net Income Multiple20%
85 970 €×2.5x
Estimation213 402 €
72 345€ - 688 165€
How is this estimate calculated?
This estimate is based on the analysis of 113 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 (Construction de maisons individuelles)
Compare ENTREPRISE BARBIER with other companies in the same sector:
Frequently asked questions about ENTREPRISE BARBIER
What is the revenue of ENTREPRISE BARBIER ?
The revenue of ENTREPRISE BARBIER in 2024 is 1.7 M€.
Is ENTREPRISE BARBIER profitable?
Yes, ENTREPRISE BARBIER generated a net profit of 86 k€ in 2024.
Where is the headquarters of ENTREPRISE BARBIER ?
The headquarters of ENTREPRISE BARBIER is located in ECHIROLLES (38130), in the department Isere.
Where to find the tax return of ENTREPRISE BARBIER ?
The tax return of ENTREPRISE BARBIER 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 ENTREPRISE BARBIER operate?
ENTREPRISE BARBIER operates in the sector Construction de maisons individuelles (NAF code 41.20A). 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