Employees: 21 (2023.0)Legal category: SA (autres)Size: PMECreation date: 1981-07-01 (44 years)Status: ActiveBusiness sector: Travaux de menuiserie métallique et serrurerieLocation: TOURNEFEUILLE (31170), Haute-Garonne
ENTREPRISE CARRE : revenue, balance sheet and financial ratios
ENTREPRISE CARRE is a French company
founded 44 years ago,
specialized in the sector Travaux de menuiserie métallique et serrurerie.
Based in TOURNEFEUILLE (31170),
this company of category PME
shows in 2024 a revenue of 11.6 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - ENTREPRISE CARRE (SIREN 322556796)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
11 588 649 €
15 694 812 €
17 787 840 €
21 720 606 €
13 510 346 €
18 387 750 €
15 189 927 €
11 371 196 €
12 497 100 €
Net income
-202 019 €
-4 268 623 €
-3 146 914 €
886 930 €
-1 740 795 €
263 385 €
213 188 €
134 879 €
263 225 €
EBITDA
476 278 €
-3 747 324 €
-2 960 475 €
951 723 €
-1 613 858 €
302 038 €
202 004 €
34 884 €
213 475 €
Net margin
-1.7%
-27.2%
-17.7%
4.1%
-12.9%
1.4%
1.4%
1.2%
2.1%
Revenue and income statement
In 2024, ENTREPRISE CARRE achieves revenue of 11.6 M€. Activity remains stable over the period (CAGR: -0.9%). Significant drop of -26% vs 2023. After deducting consumption (2.3 M€), gross margin stands at 9.3 M€, i.e. a rate of 80%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches 476 k€, representing 4.1% of revenue. Positive scissor effect: EBITDA margin improves by +28.0 pts, sign of improved operational efficiency. The operating margin remains fragile, requiring cost vigilance. Net income is negative at -202 k€ (-1.7% of revenue), which will impact equity.
Revenue (2024)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
11 588 649 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
9 307 759 €
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
476 278 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
287 249 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
-202 019 €
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
4.1%
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 -145%. 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 -21%. Low autonomy: the company heavily depends on external financing (banks, suppliers).
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
-144.755%
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
-21.319%
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
-1.324%
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
-28.431
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
5.339
2.497
3.111
3.472
127.225
98.073
251.065
-128.665
-144.755
Financial autonomy
49.925
46.541
37.696
42.289
21.824
29.594
9.574
-17.575
-21.319
Repayment capacity
0.779
0.219
0.012
0.013
-2.285
4.047
-1.213
-0.916
-28.431
Cash flow / Revenue
2.314%
0.105%
1.491%
1.125%
-12.739%
4.434%
-16.846%
-25.165%
-1.324%
Sector positioning
Debt ratio
-144.752024
2022
2023
2024
Q1: 3.86
Med: 18.7
Q3: 47.26
Excellent-50 pts over 3 years
In 2024, the debt ratio of ENTREPRISE CARRE (-144.75) ranks in the bottom 25% of the sector, which is positive. This ratio measures the weight of debt relative to equity. A low ratio indicates a solid financial structure with little dependence on creditors.
Financial autonomy
-21.32%2024
2022
2023
2024
Q1: 22.22%
Med: 43.8%
Q3: 59.91%
Watch
In 2024, the financial autonomy of ENTREPRISE CARRE (-21.3%) ranks in the bottom 25% of the sector. This ratio represents the share of equity in total financing. Low autonomy may limit investment capacity and increase vulnerability.
Repayment capacity
-28.43 years2024
2022
2023
2024
Q1: 0.0 years
Med: 0.34 years
Q3: 1.4 years
Excellent
In 2024, the repayment capacity of ENTREPRISE CARRE (-28.43) 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 87.61. 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 1.7x. Coverage is limited: any activity downturn would jeopardize interest payments.
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
87.611
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
1.662
Liquidity indicators evolution ENTREPRISE CARRE
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
166.328
167.021
146.174
156.093
184.21
207.133
119.703
94.919
87.611
Interest coverage
6.432
18.169
2.424
1.537
-0.981
0.907
-0.965
-1.645
1.662
Sector positioning
Liquidity ratio
87.612024
2022
2023
2024
Q1: 164.13
Med: 228.07
Q3: 326.05
Watch
In 2024, the liquidity ratio of ENTREPRISE CARRE (87.61) ranks in the bottom 25% of the sector. This ratio measures the ability to cover short-term debt with current assets. A ratio below 1 may signal potential cash flow tensions.
Interest coverage
1.66x2024
2022
2023
2024
Q1: 0.0x
Med: 0.52x
Q3: 3.51x
Good+34 pts over 3 years
In 2024, the interest coverage of ENTREPRISE CARRE (1.7x) ranks above the median of the sector. This ratio indicates how many times operating income covers interest expenses. This comfortable position offers an appreciable safety margin.
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: 139 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 271 days. Excellent situation: suppliers finance 132 days of the operating cycle (retail model). Inventory turnover is 11 days (= Average inventory / Cost of goods x 360). Fast turnover, sign of good inventory management. Overall, WCR represents 120 days of revenue, i.e. 3.9 M€ to permanently finance. Notable WCR improvement over the period (-22%), 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
3 853 226 €
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
139 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
271 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
11 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
120 j
WCR and payment terms evolution ENTREPRISE CARRE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
4 944 853 €
5 805 564 €
6 713 644 €
6 928 688 €
7 441 634 €
7 916 292 €
6 128 978 €
2 667 490 €
3 853 226 €
Inventory turnover (days)
47
79
69
56
10
5
11
12
11
Customer payment term (days)
78
98
111
82
177
97
140
169
139
Supplier payment term (days)
101
99
103
73
79
60
95
127
271
Positioning of ENTREPRISE CARRE in its sector
Comparison with sector Travaux de menuiserie métallique et serrurerie
Valuation estimate
Based on 51 transactions of similar company sales
in 2024,
the value of ENTREPRISE CARRE is estimated at
1 083 748 €
(range 579 955€ - 1 355 850€).
With an EBITDA of 476 278€, the sector multiple of 1.6x is applied.
The price/revenue ratio is 0.14x
(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. Medium reliability: estimate to be confirmed with in-depth analysis.
Estimated enterprise value2024
51 tx
579k€1083k€1355k€
1 083 748 €Range: 579 955€ - 1 355 850€
NAF 5 année 2024
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
476 278 €×1.6x
Estimation738 811 €
408 691€ - 993 626€
Revenue Multiple30%
11 588 649 €×0.14x
Estimation1 658 644 €
865 398€ - 1 959 558€
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 métallique et serrurerie)
Compare ENTREPRISE CARRE with other companies in the same sector:
The revenue of ENTREPRISE CARRE in 2024 is 11.6 M€.
Is ENTREPRISE CARRE profitable?
ENTREPRISE CARRE recorded a net loss in 2024.
Where is the headquarters of ENTREPRISE CARRE ?
The headquarters of ENTREPRISE CARRE is located in TOURNEFEUILLE (31170), in the department Haute-Garonne.
Where to find the tax return of ENTREPRISE CARRE ?
The tax return of ENTREPRISE CARRE 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 CARRE operate?
ENTREPRISE CARRE operates in the sector Travaux de menuiserie métallique et serrurerie (NAF code 43.32B). 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