Employees: 21 (2023.0)Legal category: SCA (commandite par actions)Size: PMECreation date: 1957-01-01 (69 years)Status: ActiveBusiness sector: Travaux de peinture et vitrerieLocation: GUICHAINVILLE (27930), Eure
ENTREPRISE MORIN SA : revenue, balance sheet and financial ratios
ENTREPRISE MORIN SA is a French company
founded 69 years ago,
specialized in the sector Travaux de peinture et vitrerie.
Based in GUICHAINVILLE (27930),
this company of category PME
shows in 2025 a revenue of 9.3 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - ENTREPRISE MORIN SA (SIREN 573650660)
Indicator
2025
2024
2023
2022
2021
2020
2019
2018
2017
Revenue
9 332 017 €
14 424 498 €
15 991 358 €
13 940 092 €
13 918 452 €
13 769 988 €
13 131 683 €
14 363 564 €
7 744 511 €
Net income
239 070 €
546 072 €
624 754 €
-802 360 €
-62 409 €
435 798 €
378 457 €
784 966 €
70 103 €
EBITDA
528 981 €
896 086 €
721 883 €
-348 289 €
347 184 €
836 759 €
601 596 €
1 018 296 €
31 845 €
Net margin
2.6%
3.8%
3.9%
-5.8%
-0.4%
3.2%
2.9%
5.5%
0.9%
Revenue and income statement
In 2025, ENTREPRISE MORIN SA achieves revenue of 9.3 M€. Revenue is growing positively over 9 years (CAGR: +2.4%). Significant drop of -35% vs 2024. After deducting consumption (1.8 M€), gross margin stands at 7.6 M€, i.e. a rate of 81%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches 529 k€, representing 5.7% of revenue. The operating margin remains fragile, requiring cost vigilance. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 239 k€, i.e. 2.6% of revenue. This profit can be retained or distributed to shareholders.
Revenue (2025)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
9 332 017 €
Gross margin (2025)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
7 570 649 €
EBITDA (2025)
?
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
528 981 €
EBIT (2025)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
340 767 €
Net income (2025)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
239 070 €
EBITDA margin (2025)
?
EBITDA margin
Definition
Measures the company's operating profitability.
Formula
(EBE / CA) x 100
Interpretation
> 10% : Good profitability 5-10% : Average < 5% : Low
5.6%
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 20%. 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 54%. 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 1.4 years of cash flow to repay all financial debt. This short period demonstrates excellent debt sustainability. Cash flow represents 4.2% of revenue. Cash flow measures resources generated by operations, available for investment and debt repayment.
Debt ratio (2025)
?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low 50-100% : Moderate > 100% : High
19.791%
Financial autonomy (2025)
?
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
53.531%
Cash flow / Revenue (2025)
?
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
4.168%
Repayment capacity (2025)
?
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
1.397
Asset age ratio (2025)
?
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
2017
2018
2019
2020
2021
2022
2023
2024
2025
Debt ratio
25.261
25.239
25.101
36.578
49.996
37.675
36.367
30.936
19.791
Financial autonomy
41.799
42.021
45.413
43.28
36.059
24.049
32.157
43.086
53.531
Repayment capacity
10.288
0.704
1.406
1.641
4.476
-1.2
1.16
1.258
1.397
Cash flow / Revenue
0.511%
6.015%
3.238%
4.348%
1.964%
-3.471%
4.247%
4.606%
4.168%
Sector positioning
Debt ratio
19.792025
2023
2024
2025
Q1: 3.54
Med: 16.05
Q3: 46.81
Average-15 pts over 3 years
In 2025, the debt ratio of ENTREPRISE MORIN SA (19.79) 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
53.53%2025
2023
2024
2025
Q1: 23.94%
Med: 44.45%
Q3: 60.71%
Good+10 pts over 3 years
In 2025, the financial autonomy of ENTREPRISE MORIN SA (53.5%) 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
1.4 years2025
2023
2024
2025
Q1: 0.0 years
Med: 0.31 years
Q3: 1.3 years
Average
In 2025, the repayment capacity of ENTREPRISE MORIN SA (1.40) 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 240.97. 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 3.2x. Financial charges are adequately covered by operations.
Liquidity ratio (2025)
?
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
240.97
Interest coverage (2025)
?
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
3.189
Liquidity indicators evolution ENTREPRISE MORIN SA
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2017
2018
2019
2020
2021
2022
2023
2024
2025
Liquidity ratio
188.861
190.372
202.893
208.193
186.42
131.699
160.985
204.808
240.97
Interest coverage
11.32
1.476
2.478
1.663
3.385
-3.022
0.814
1.763
3.189
Sector positioning
Liquidity ratio
240.972025
2023
2024
2025
Q1: 157.86
Med: 219.14
Q3: 322.08
Good+23 pts over 3 years
In 2025, the liquidity ratio of ENTREPRISE MORIN SA (240.97) ranks above the median of the sector. This ratio measures the ability to cover short-term debt with current assets. This comfortable position offers an appreciable safety margin.
Interest coverage
3.19x2025
2023
2024
2025
Q1: 0.0x
Med: 0.6x
Q3: 3.76x
Good+6 pts over 3 years
In 2025, the interest coverage of ENTREPRISE MORIN SA (3.2x) 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: 68 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 54 days. The company must finance 14 days of gap between collections and payments. Inventory turnover is 5 days (= Average inventory / Cost of goods x 360). Fast turnover, sign of good inventory management. Overall, WCR represents 65 days of revenue, i.e. 1.7 M€ to permanently finance. Notable WCR improvement over the period (-27%), freeing up cash.
Operating WCR (2025)
?
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
1 681 350 €
Customer credit (2025)
?
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
68 j
Supplier credit (2025)
?
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
54 j
Inventory turnover (2025)
?
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
5 j
WCR in days of revenue (2025)
?
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
65 j
WCR and payment terms evolution ENTREPRISE MORIN SA
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2017
2018
2019
2020
2021
2022
2023
2024
2025
Operating WCR
2 317 932 €
2 848 007 €
2 896 718 €
2 290 775 €
3 250 098 €
3 502 309 €
3 392 407 €
2 078 714 €
1 681 350 €
Inventory turnover (days)
13
9
14
7
12
30
29
11
5
Customer payment term (days)
100
71
76
55
77
78
63
57
68
Supplier payment term (days)
81
54
40
51
59
70
56
43
54
Positioning of ENTREPRISE MORIN SA in its sector
Comparison with sector Travaux de peinture et vitrerie
Valuation estimate
Based on 88 transactions of similar company sales
(all years),
the value of ENTREPRISE MORIN SA is estimated at
1 368 644 €
(range 501 133€ - 2 411 912€).
With an EBITDA of 528 981€, the sector multiple of 2.7x is applied.
The price/revenue ratio is 0.18x
(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 value2025
88 tx
501k€1368k€2411k€
1 368 644 €Range: 501 133€ - 2 411 912€
NAF 5 all-time
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
528 981 €×2.7x
Estimation1 435 737 €
434 653€ - 2 484 877€
Revenue Multiple30%
9 332 017 €×0.18x
Estimation1 695 269 €
780 035€ - 2 995 686€
Net Income Multiple20%
239 070 €×3.0x
Estimation710 976 €
248 984€ - 1 353 840€
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 88 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 peinture et vitrerie)
Compare ENTREPRISE MORIN SA with other companies in the same sector:
Frequently asked questions about ENTREPRISE MORIN SA
What is the revenue of ENTREPRISE MORIN SA ?
The revenue of ENTREPRISE MORIN SA in 2025 is 9.3 M€.
Is ENTREPRISE MORIN SA profitable?
Yes, ENTREPRISE MORIN SA generated a net profit of 239 k€ in 2025.
Where is the headquarters of ENTREPRISE MORIN SA ?
The headquarters of ENTREPRISE MORIN SA is located in GUICHAINVILLE (27930), in the department Eure.
Where to find the tax return of ENTREPRISE MORIN SA ?
The tax return of ENTREPRISE MORIN SA 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 MORIN SA operate?
ENTREPRISE MORIN SA operates in the sector Travaux de peinture et vitrerie (NAF code 43.34Z). 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