Employees: 12 (2023.0)Legal category: SCA (commandite par actions)Size: PMECreation date: 2010-04-01 (16 years)Status: ActiveBusiness sector: Travaux de menuiserie métallique et serrurerieLocation: GUIGNES (77390), Seine-et-Marne
ESPRIT D'OUVERTURES : revenue, balance sheet and financial ratios
ESPRIT D'OUVERTURES is a French company
founded 16 years ago,
specialized in the sector Travaux de menuiserie métallique et serrurerie.
Based in GUIGNES (77390),
this company of category PME
shows in 2023 a revenue of 6.1 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - ESPRIT D'OUVERTURES (SIREN 521737767)
Indicator
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
N/C
N/C
6 146 564 €
N/C
3 460 899 €
2 812 960 €
2 707 892 €
2 517 128 €
2 690 781 €
2 918 650 €
Net income
547 311 €
430 998 €
232 954 €
110 432 €
711 €
14 666 €
36 071 €
18 044 €
68 889 €
221 862 €
EBITDA
N/C
N/C
350 967 €
N/C
18 272 €
33 898 €
88 785 €
57 913 €
104 274 €
325 003 €
Net margin
N/C
N/C
3.8%
N/C
0.0%
0.5%
1.3%
0.7%
2.6%
7.6%
Revenue and income statement
In 2025, ESPRIT D'OUVERTURES generates positive net income of 547 k€. Net income represents the final profit after all expenses (operating, financial, exceptional) and corporate tax. Change over 2016-2025: 222 k€ -> 547 k€.
Net income (2025)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
547 311 €
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 19%. 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 35%. The balance between equity and debt is satisfactory.
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
18.622%
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
34.502%
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
2016
2017
2018
2019
2020
2021
2022
2023
2024
2025
Debt ratio
18.771
12.14
18.703
13.026
23.396
24.198
58.29
21.144
14.483
18.622
Financial autonomy
30.552
38.278
32.98
33.035
25.329
11.522
9.516
15.751
25.654
34.502
Repayment capacity
0.251
0.538
1.3
0.604
1.336
-10.186
None
0.315
None
None
Cash flow / Revenue
7.431%
2.999%
1.768%
2.394%
0.854%
-0.12%
None%
4.083%
None%
None%
Sector positioning
Debt ratio
18.622025
2023
2024
2025
Q1: 4.19
Med: 16.06
Q3: 36.01
Average
In 2025, the debt ratio of ESPRIT D'OUVERTURES (18.62) 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
34.5%2025
2023
2024
2025
Q1: 31.82%
Med: 48.6%
Q3: 62.94%
Average
In 2025, the financial autonomy of ESPRIT D'OUVERTURES (34.5%) ranks below the median of the sector. This ratio represents the share of equity in total financing. An improvement would strengthen the competitive position.
Repayment capacity
0.32 years2023
2023
Q1: 0.0 years
Med: 0.44 years
Q3: 1.7 years
Good
In 2023, the repayment capacity of ESPRIT D'OUVERTURES (0.32) 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 149.14. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months.
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
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
2025
Liquidity ratio
143.142
156.117
146.148
145.415
129.976
107.761
109.264
115.026
131.674
149.14
Interest coverage
0.302
1.149
1.259
0.749
1.953
2.118
None
0.279
None
None
Sector positioning
Liquidity ratio
149.142025
2023
2024
2025
Q1: 169.06
Med: 226.21
Q3: 323.06
Watch
In 2025, the liquidity ratio of ESPRIT D'OUVERTURES (149.14) 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
0.28x2023
2023
Q1: 0.0x
Med: 0.62x
Q3: 3.0x
Average
In 2023, the interest coverage of ESPRIT D'OUVERTURES (0.3x) 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.
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
0 €
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
0 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
0 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
0 j
WCR and payment terms evolution ESPRIT D'OUVERTURES
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
2025
Operating WCR
111 755 €
151 195 €
130 790 €
104 389 €
126 724 €
-236 172 €
0 €
-731 810 €
0 €
0 €
Inventory turnover (days)
14
13
21
26
45
33
0
18
0
0
Customer payment term (days)
33
23
23
13
15
14
0
8
0
0
Supplier payment term (days)
38
38
50
54
37
58
0
47
0
0
Positioning of ESPRIT D'OUVERTURES in its sector
Comparison with sector Travaux de menuiserie métallique et serrurerie
Valuation estimate
Indicative estimate only : the number of comparable transactions in this sector is limited (21 transactions).
This range of 1 037 229€ to 3 587 927€ is provided for information purposes only and requires in-depth analysis to be confirmed.
Estimated enterprise value2025
Indicative
1037k€2280k€3587k€
2 280 357 €Range: 1 037 229€ - 3 587 927€
NAF 5 année 2025
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 21 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 ESPRIT D'OUVERTURES with other companies in the same sector:
Frequently asked questions about ESPRIT D'OUVERTURES
What is the revenue of ESPRIT D'OUVERTURES ?
The revenue of ESPRIT D'OUVERTURES in 2023 is 6.1 M€.
Is ESPRIT D'OUVERTURES profitable?
Yes, ESPRIT D'OUVERTURES generated a net profit of 547 k€ in 2025.
Where is the headquarters of ESPRIT D'OUVERTURES ?
The headquarters of ESPRIT D'OUVERTURES is located in GUIGNES (77390), in the department Seine-et-Marne.
Where to find the tax return of ESPRIT D'OUVERTURES ?
The tax return of ESPRIT D'OUVERTURES 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 ESPRIT D'OUVERTURES operate?
ESPRIT D'OUVERTURES 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