Employees: NN (None)Legal category: SCA (commandite par actions)Size: PMECreation date: 1961-01-01 (65 years)Status: ActiveBusiness sector: Activités des sociétés holdingLocation: ORLEANS (45000), Loiret
ETABLISSEMENTS BOUCHENY : revenue, balance sheet and financial ratios
ETABLISSEMENTS BOUCHENY is a French company
founded 65 years ago,
specialized in the sector Activités des sociétés holding.
Based in ORLEANS (45000),
this company of category PME
shows in 2024 a revenue of 2 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - ETABLISSEMENTS BOUCHENY (SIREN 086180759)
Indicator
2024
2022
2021
2020
2019
2018
2017
2016
Revenue
2 360 €
560 €
92 341 €
N/C
N/C
N/C
300 €
55 500 €
Net income
50 424 €
-186 684 €
584 920 €
58 197 €
399 587 €
-261 771 €
2 022 034 €
77 061 €
EBITDA
-11 553 €
-25 110 €
34 117 €
N/C
N/C
N/C
-154 250 €
-69 503 €
Net margin
2136.6%
-33336.4%
633.4%
N/C
N/C
N/C
674011.3%
138.8%
Revenue and income statement
In 2024, ETABLISSEMENTS BOUCHENY achieves revenue of 2 k€. Revenue is declining over the period 2016-2024 (CAGR: -32.6%). Vs 2022, growth of +321% (560 € -> 2 k€). After deducting consumption (0 €), gross margin stands at 2 k€, i.e. a rate of 100%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches -12 k€, representing -489.5% of revenue. Positive scissor effect: EBITDA margin improves by +3994.4 pts, sign of improved operational efficiency. Negative EBITDA means operations do not cover current expenses: concerning situation. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 50 k€, i.e. 2136.6% 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
2 360 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
2 360 €
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
-11 553 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
-26 045 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
50 424 €
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
-489.5%
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 4%. 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 96%. This high autonomy means the company finances most of its assets through equity, a sign of strength.
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
3.784%
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
95.959%
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
-706.78%
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
-3.411
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
2024
Debt ratio
13.021
0.392
33.477
21.364
25.638
34.718
39.751
3.784
Financial autonomy
85.699
97.497
74.627
82.043
79.026
68.419
71.372
95.959
Repayment capacity
2.474
-0.184
None
None
None
-3.799
-15.01
-3.411
Cash flow / Revenue
178.265%
-23406.667%
None%
None%
None%
-191.497%
-7765.179%
-706.78%
Sector positioning
Debt ratio
3.782024
2021
2022
2024
Q1: 0.01
Med: 8.77
Q3: 62.6
Good-21 pts over 3 years
In 2024, the debt ratio of ETABLISSEMENTS BOUCHENY (3.78) ranks below the median of the sector. This ratio measures the weight of debt relative to equity. This controlled position reflects prudent management.
Financial autonomy
95.96%2024
2021
2022
2024
Q1: 15.71%
Med: 62.26%
Q3: 91.3%
Excellent+18 pts over 3 years
In 2024, the financial autonomy of ETABLISSEMENTS BOUCHENY (96.0%) ranks in the top 25% of the sector. This ratio represents the share of equity in total financing. High autonomy reflects financial independence and ability to absorb shocks.
Repayment capacity
-3.41 years2024
2021
2022
2024
Q1: 0.0 years
Med: 0.09 years
Q3: 3.07 years
Excellent
In 2024, the repayment capacity of ETABLISSEMENTS BOUCHENY (-3.41) 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 20716.48. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months.
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
20716.484
Interest coverage (2024)
?
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
2018
2019
2020
2021
2022
2024
Liquidity ratio
710.744
3564.666
16228.336
17680.218
9454.568
903.096
24932.355
20716.484
Interest coverage
-16.041
-1.391
None
None
None
139.051
-618.789
-101.792
Sector positioning
Liquidity ratio
20716.482024
2021
2022
2024
Q1: 138.65
Med: 681.09
Q3: 3914.52
Excellent+19 pts over 3 years
In 2024, the liquidity ratio of ETABLISSEMENTS BOUCHENY (20716.48) ranks in the top 25% of the sector. This ratio measures the ability to cover short-term debt with current assets. A ratio above 1 ensures comfortable coverage of short-term maturities.
Interest coverage
-101.79x2024
2021
2022
2024
Q1: -74.77x
Med: 0.0x
Q3: 0.0x
Average-50 pts over 3 years
In 2024, the interest coverage of ETABLISSEMENTS BOUCHENY (-101.8x) 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: 6 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 65 days. Excellent situation: suppliers finance 59 days of the operating cycle (retail model). WCR is negative (-218 days): operations structurally generate cash. Over 2016-2024, WCR increased by +91%, 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
-1 430 €
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
6 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
65 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
0 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
-218 j
WCR and payment terms evolution ETABLISSEMENTS BOUCHENY
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2024
Operating WCR
-16 580 €
-58 627 €
0 €
0 €
0 €
-212 889 €
8 877 €
-1 430 €
Inventory turnover (days)
0
0
0
0
0
0
0
0
Customer payment term (days)
0
0
0
0
0
0
0
6
Supplier payment term (days)
148
37
0
0
0
44
45
65
Positioning of ETABLISSEMENTS BOUCHENY in its sector
Comparison with sector Activités des sociétés holding
Valuation estimate
Based on 54 transactions of similar company sales
in 2024,
the value of ETABLISSEMENTS BOUCHENY is estimated at
30 280 €
(range 19 299€ - 151 626€).
The price/revenue ratio is 0.59x
(in line with sector norms).
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
54 tx
19k€30k€151k€
30 280 €Range: 19 299€ - 151 626€
NAF 5 année 2024
Valuation detail by method
Ajustez les pondérations selon votre analyse
Revenue Multiple30%
2 360 €×0.59x
Estimation1 390 €
864€ - 1 652€
Net Income Multiple20%
50 424 €×1.5x
Estimation73 617 €
46 952€ - 376 590€
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 54 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 (Activités des sociétés holding)
Compare ETABLISSEMENTS BOUCHENY with other companies in the same sector:
Frequently asked questions about ETABLISSEMENTS BOUCHENY
What is the revenue of ETABLISSEMENTS BOUCHENY ?
The revenue of ETABLISSEMENTS BOUCHENY in 2024 is 2 k€.
Is ETABLISSEMENTS BOUCHENY profitable?
Yes, ETABLISSEMENTS BOUCHENY generated a net profit of 50 k€ in 2024.
Where is the headquarters of ETABLISSEMENTS BOUCHENY ?
The headquarters of ETABLISSEMENTS BOUCHENY is located in ORLEANS (45000), in the department Loiret.
Where to find the tax return of ETABLISSEMENTS BOUCHENY ?
The tax return of ETABLISSEMENTS BOUCHENY 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 BOUCHENY operate?
ETABLISSEMENTS BOUCHENY operates in the sector Activités des sociétés holding (NAF code 64.20Z). 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