Employees: NN (None)Legal category: SCA (commandite par actions)Size: PMECreation date: 2013-10-07 (12 years)Status: ActiveBusiness sector: Travaux de menuiserie bois et PVCLocation: CARRIERES-SUR-SEINE (78420), Yvelines
ESSENTIEL FERMETURES : revenue, balance sheet and financial ratios
ESSENTIEL FERMETURES is a French company
founded 12 years ago,
specialized in the sector Travaux de menuiserie bois et PVC.
Based in CARRIERES-SUR-SEINE (78420),
this company of category PME
shows in 2017 a revenue of 603 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - ESSENTIEL FERMETURES (SIREN 798155719)
Indicator
2017
2016
Revenue
602 739 €
551 719 €
Net income
-37 198 €
12 967 €
EBITDA
-49 745 €
34 201 €
Net margin
-6.2%
2.4%
Revenue and income statement
In 2017, ESSENTIEL FERMETURES achieves revenue of 603 k€. Vs 2016: +9%. After deducting consumption (404 k€), gross margin stands at 199 k€, i.e. a rate of 33%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches -50 k€, representing -8.3% of revenue. Warning negative scissor effect: despite revenue change (+9%), EBITDA varies by -245%, reducing margin by 14.5 pts. This reflects costs rising faster than revenue. Negative EBITDA means operations do not cover current expenses: concerning situation. Net income is negative at -37 k€ (-6.2% of revenue), which will impact equity.
Revenue (2017)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
602 739 €
Gross margin (2017)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
198 577 €
EBITDA (2017)
?
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
-49 745 €
EBIT (2017)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
-40 402 €
Net income (2017)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
-37 198 €
EBITDA margin (2017)
?
EBITDA margin
Definition
Measures the company's operating profitability.
Formula
(EBE / CA) x 100
Interpretation
> 10% : Good profitability 5-10% : Average < 5% : Low
-8.3%
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 5170%. 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 0%. Low autonomy: the company heavily depends on external financing (banks, suppliers).
Debt ratio (2017)
?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low 50-100% : Moderate > 100% : High
5170.47%
Financial autonomy (2017)
?
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
0.441%
Cash flow / Revenue (2017)
?
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
-6.168%
Repayment capacity (2017)
?
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
-1.597
Asset age ratio (2017)
?
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
Debt ratio
57.479
5170.47
Financial autonomy
15.418
0.441
Repayment capacity
0.0
-1.597
Cash flow / Revenue
2.9%
-6.168%
Sector positioning
Debt ratio
5170.472017
2016
2017
Q1: 2.81
Med: 19.85
Q3: 64.71
Watch+8 pts over 2 years
In 2017, the debt ratio of ESSENTIEL FERMETURES (5170.47) 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
0.44%2017
2016
2017
Q1: 12.58%
Med: 32.94%
Q3: 51.58%
Average
In 2017, the financial autonomy of ESSENTIEL FERMETURES (0.4%) 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
-1.6 years2017
2016
2017
Q1: 0.0 years
Med: 0.29 years
Q3: 1.41 years
Excellent
In 2017, the repayment capacity of ESSENTIEL FERMETURES (-1.60) 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 120.15. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months.
Liquidity ratio (2017)
?
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
120.147
Interest coverage (2017)
?
Interest coverage
Definition
Ability to cover interest charges with operating income.
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
Liquidity ratio
110.66
120.147
Interest coverage
9.251
-3.916
Sector positioning
Liquidity ratio
120.152017
2016
2017
Q1: 130.88
Med: 181.52
Q3: 262.14
Watch
In 2017, the liquidity ratio of ESSENTIEL FERMETURES (120.15) 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
-3.92x2017
2016
2017
Q1: 0.0x
Med: 0.64x
Q3: 3.72x
Average-50 pts over 2 years
In 2017, the interest coverage of ESSENTIEL FERMETURES (-3.9x) 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. Average customer payment term: 104 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 78 days. The company must finance 26 days of gap between collections and payments. Overall, WCR represents 101 days of revenue, i.e. 170 k€ to permanently finance.
Operating WCR (2017)
?
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
169 743 €
Customer credit (2017)
?
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
104 j
Supplier credit (2017)
?
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
78 j
Inventory turnover (2017)
?
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 (2017)
?
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
101 j
WCR and payment terms evolution ESSENTIEL FERMETURES
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
Operating WCR
144 385 €
169 743 €
Inventory turnover (days)
18
0
Customer payment term (days)
94
104
Supplier payment term (days)
80
78
Positioning of ESSENTIEL FERMETURES in its sector
Comparison with sector Travaux de menuiserie bois et PVC
Valuation estimate
Indicative estimate only : the number of comparable transactions in this sector is limited (30 transactions).
This range of 101 943€ to 161 142€ is provided for information purposes only and requires in-depth analysis to be confirmed.
Estimated enterprise value2017
Indicative
101k€116k€161k€
116 428 €Range: 101 943€ - 161 142€
NAF 5 année 2017
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 30 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 bois et PVC)
Compare ESSENTIEL FERMETURES with other companies in the same sector:
Frequently asked questions about ESSENTIEL FERMETURES
What is the revenue of ESSENTIEL FERMETURES ?
The revenue of ESSENTIEL FERMETURES in 2017 is 603 k€.
Is ESSENTIEL FERMETURES profitable?
ESSENTIEL FERMETURES recorded a net loss in 2017.
Where is the headquarters of ESSENTIEL FERMETURES ?
The headquarters of ESSENTIEL FERMETURES is located in CARRIERES-SUR-SEINE (78420), in the department Yvelines.
Where to find the tax return of ESSENTIEL FERMETURES ?
The tax return of ESSENTIEL FERMETURES 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 ESSENTIEL FERMETURES operate?
ESSENTIEL FERMETURES operates in the sector Travaux de menuiserie bois et PVC (NAF code 43.32A). 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