ETABLISSEMENTS A. BARET : revenue, balance sheet and financial ratios
ETABLISSEMENTS A. BARET is a French company
founded 63 years ago,
specialized in the sector Imprégnation du bois.
Based in HAYBES (08170),
this company of category PME
shows in 2024 a revenue of 17.9 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - ETABLISSEMENTS A. BARET (SIREN 786320242)
Indicator
2024
2022
2021
2020
2019
2018
2017
2016
2015
2014
Revenue
17 936 135 €
20 820 689 €
23 765 205 €
20 245 978 €
26 339 476 €
27 663 844 €
23 762 091 €
22 194 803 €
21 412 143 €
17 992 196 €
Net income
202 755 €
8 330 €
1 162 753 €
-728 793 €
955 027 €
968 942 €
809 361 €
1 039 153 €
739 683 €
572 670 €
EBITDA
509 125 €
1 125 206 €
1 535 405 €
-89 892 €
1 604 609 €
2 140 767 €
1 316 023 €
1 947 578 €
1 483 921 €
1 265 786 €
Net margin
1.1%
0.0%
4.9%
-3.6%
3.6%
3.5%
3.4%
4.7%
3.5%
3.2%
Revenue and income statement
In 2024, ETABLISSEMENTS A. BARET achieves revenue of 17.9 M€. Activity remains stable over the period (CAGR: -0.0%). Significant drop of -14% vs 2022. After deducting consumption (10.6 M€), gross margin stands at 7.3 M€, i.e. a rate of 41%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches 509 k€, representing 2.8% of revenue. Warning negative scissor effect: despite revenue change (-14%), EBITDA varies by -55%, reducing margin by 2.6 pts. This reflects costs rising faster than revenue. The operating margin remains fragile, requiring cost vigilance. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 203 k€, i.e. 1.1% 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
17 936 135 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
7 290 479 €
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
509 125 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
290 375 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
202 755 €
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
2.8%
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 93%. Debt level is high: negotiating margin with banks is reduced. Financial autonomy (= Equity / Total assets x 100) reaches 37%. The balance between equity and debt is satisfactory. Debt repayment capacity (= Financial debt / Cash flow) indicates it would take 20.6 years of cash flow to repay all financial debt. Beyond 7 years, banks generally consider credit risk as high. Cash flow represents 1.6% 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
93.397%
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
36.966%
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
1.596%
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
20.595
Asset age ratio (2024)
?
Asset age ratio
Definition
Measures the degree of wear of tangible assets.
Formula
Accumulated depreciation / Gross fixed assets x 100
Solvency indicators evolution ETABLISSEMENTS A. BARET
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2014
2015
2016
2017
2018
2019
2020
2021
2022
2024
Debt ratio
6.021
12.311
22.049
27.296
10.193
4.317
67.179
47.014
72.774
93.397
Financial autonomy
52.424
52.271
51.067
56.708
56.167
59.656
42.454
48.674
36.382
36.966
Repayment capacity
0.355
0.757
1.145
0.845
0.606
0.316
-9.043
2.732
4.828
20.595
Cash flow / Revenue
5.327%
4.856%
6.23%
3.026%
5.435%
4.233%
-2.479%
5.737%
5.201%
1.596%
Sector positioning
Debt ratio
93.42024
2021
2022
2024
Q1: 1.31
Med: 23.25
Q3: 61.78
Watch+13 pts over 3 years
In 2024, the debt ratio of ETABLISSEMENTS A. BARET (93.40) 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
36.97%2024
2021
2022
2024
Q1: 18.6%
Med: 40.89%
Q3: 54.97%
Average-20 pts over 3 years
In 2024, the financial autonomy of ETABLISSEMENTS A. BARET (37.0%) 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
20.59 years2024
2021
2022
2024
Q1: 0.0 years
Med: 0.3 years
Q3: 1.54 years
Watch+23 pts over 3 years
In 2024, the repayment capacity of ETABLISSEMENTS A. BARET (20.59) ranks in the top 25% of the sector. This ratio indicates the number of years needed to repay debt with cash flow. A long duration may signal heavy debt relative to repayment capacity.
Liquidity ratios
The liquidity ratio (= Current assets / Current liabilities) stands at 274.74. 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 24.8x. 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
274.742
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
24.843
Liquidity indicators evolution ETABLISSEMENTS A. BARET
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2014
2015
2016
2017
2018
2019
2020
2021
2022
2024
Liquidity ratio
202.016
222.624
252.578
234.15
310.882
252.126
373.202
324.182
254.851
274.742
Interest coverage
2.111
2.315
2.65
6.07
2.82
3.229
-70.469
4.636
7.504
24.843
Sector positioning
Liquidity ratio
274.742024
2021
2022
2024
Q1: 149.93
Med: 207.65
Q3: 320.24
Good-11 pts over 3 years
In 2024, the liquidity ratio of ETABLISSEMENTS A. BARET (274.74) 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
24.84x2024
2021
2022
2024
Q1: 0.0x
Med: 0.33x
Q3: 2.0x
Excellent+22 pts over 3 years
In 2024, the interest coverage of ETABLISSEMENTS A. BARET (24.8x) 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: 39 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 89 days. Excellent situation: suppliers finance 50 days of the operating cycle (retail model). Inventory turnover is 207 days (= Average inventory / Cost of goods x 360). This high level ties up cash and potentially creates obsolescence risk. Overall, WCR represents 338 days of revenue, i.e. 16.8 M€ to permanently finance. Over 2014-2024, WCR increased by +94%, requiring additional financing.
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
16 848 667 €
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
39 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
89 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
207 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
338 j
WCR and payment terms evolution ETABLISSEMENTS A. BARET
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2014
2015
2016
2017
2018
2019
2020
2021
2022
2024
Operating WCR
8 689 151 €
10 667 744 €
12 597 992 €
12 359 139 €
12 385 380 €
13 587 219 €
11 785 791 €
10 854 757 €
16 763 153 €
16 848 667 €
Inventory turnover (days)
88
100
130
114
96
114
145
102
169
207
Customer payment term (days)
66
50
36
42
44
42
44
41
76
39
Supplier payment term (days)
89
77
76
56
63
63
62
61
97
89
Positioning of ETABLISSEMENTS A. BARET in its sector
Comparison with sector Imprégnation du bois
Valuation estimate
Indicative estimate only : the number of comparable transactions in this sector is limited (34 transactions).
This range of 670 170€ to 1 990 800€ is provided for information purposes only and requires in-depth analysis to be confirmed.
Estimated enterprise value2024
Indicative
670k€1198k€1990k€
1 198 440 €Range: 670 170€ - 1 990 800€
NAF 5 all-time
How is this estimate calculated?
This estimate is based on the analysis of 34 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 (Imprégnation du bois)
Compare ETABLISSEMENTS A. BARET with other companies in the same sector:
Frequently asked questions about ETABLISSEMENTS A. BARET
What is the revenue of ETABLISSEMENTS A. BARET ?
The revenue of ETABLISSEMENTS A. BARET in 2024 is 17.9 M€.
Is ETABLISSEMENTS A. BARET profitable?
Yes, ETABLISSEMENTS A. BARET generated a net profit of 203 k€ in 2024.
Where is the headquarters of ETABLISSEMENTS A. BARET ?
The headquarters of ETABLISSEMENTS A. BARET is located in HAYBES (08170), in the department Ardennes.
Where to find the tax return of ETABLISSEMENTS A. BARET ?
The tax return of ETABLISSEMENTS A. BARET 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 ETABLISSEMENTS A. BARET operate?
ETABLISSEMENTS A. BARET operates in the sector Imprégnation du bois (NAF code 16.10B). 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