Employees: 03 (2023.0)Legal category: Société à responsabilité limitée (sans autre indication)Size: PMECreation date: 1964-01-01 (62 years)Status: ActiveBusiness sector: Fabrication de matelasLocation: WAVRIN (59136), Nord
ETABLISSEMENTS COUPEY : revenue, balance sheet and financial ratios
ETABLISSEMENTS COUPEY is a French company
founded 62 years ago,
specialized in the sector Fabrication de matelas.
Based in WAVRIN (59136),
this company of category PME
shows in 2022 a revenue of 891 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - ETABLISSEMENTS COUPEY (SIREN 321702037)
Indicator
2022
2021
2019
2017
2016
Revenue
891 434 €
942 159 €
N/C
N/C
N/C
Net income
-12 877 €
29 377 €
4 581 €
22 170 €
33 041 €
EBITDA
-3 479 €
48 237 €
N/C
N/C
N/C
Net margin
-1.4%
3.1%
N/C
N/C
N/C
Revenue and income statement
In 2022, ETABLISSEMENTS COUPEY achieves revenue of 891 k€. Revenue is declining over the period 2021-2022 (CAGR: -5.4%). Slight decline of -5% vs 2021. After deducting consumption (421 k€), gross margin stands at 471 k€, i.e. a rate of 53%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches -3 k€, representing -0.4% of revenue. Warning negative scissor effect: despite revenue change (-5%), EBITDA varies by -107%, reducing margin by 5.5 pts. This reflects costs rising faster than revenue. Negative EBITDA means operations do not cover current expenses: concerning situation. Net income is negative at -13 k€ (-1.4% of revenue), which will impact equity.
Revenue (2022)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
891 434 €
Gross margin (2022)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
470 818 €
EBITDA (2022)
?
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
-3 479 €
EBIT (2022)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
-12 553 €
Net income (2022)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
-12 877 €
EBITDA margin (2022)
?
EBITDA margin
Definition
Measures the company's operating profitability.
Formula
(EBE / CA) x 100
Interpretation
> 10% : Good profitability 5-10% : Average < 5% : Low
-0.4%
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 15%. 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 72%. This high autonomy means the company finances most of its assets through equity, a sign of strength.
Debt ratio (2022)
?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low 50-100% : Moderate > 100% : High
15.231%
Financial autonomy (2022)
?
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
71.922%
Cash flow / Revenue (2022)
?
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
-0.426%
Repayment capacity (2022)
?
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
-14.994
Asset age ratio (2022)
?
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
2019
2021
2022
Debt ratio
11.695
8.589
6.79
14.298
15.231
Financial autonomy
52.496
55.862
67.868
64.96
71.922
Repayment capacity
None
None
None
1.284
-14.994
Cash flow / Revenue
None%
None%
None%
4.563%
-0.426%
Sector positioning
Debt ratio
15.232022
2019
2021
2022
Q1: 2.3
Med: 33.37
Q3: 81.55
Good
In 2022, the debt ratio of ETABLISSEMENTS COUPEY (15.23) 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
71.92%2022
2019
2021
2022
Q1: 20.39%
Med: 38.33%
Q3: 56.56%
Excellent+8 pts over 3 years
In 2022, the financial autonomy of ETABLISSEMENTS COUPEY (71.9%) 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
-14.99 years2022
2021
2022
Q1: -0.26 years
Med: 0.97 years
Q3: 4.18 years
Excellent-30 pts over 2 years
In 2022, the repayment capacity of ETABLISSEMENTS COUPEY (-14.99) 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 525.56. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months.
Liquidity ratio (2022)
?
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
525.563
Interest coverage (2022)
?
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
2019
2021
2022
Liquidity ratio
203.712
214.8
311.855
359.511
525.563
Interest coverage
None
None
None
0.473
-9.313
Sector positioning
Liquidity ratio
525.562022
2019
2021
2022
Q1: 151.98
Med: 218.97
Q3: 345.89
Excellent
In 2022, the liquidity ratio of ETABLISSEMENTS COUPEY (525.56) 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
-9.31x2022
2021
2022
Q1: -1.65x
Med: 1.2x
Q3: 9.85x
Watch-9 pts over 2 years
In 2022, the interest coverage of ETABLISSEMENTS COUPEY (-9.3x) ranks in the bottom 25% of the sector. This ratio indicates how many times operating income covers interest expenses. Low coverage may indicate fragility to rate or income variations.
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: 72 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 29 days. The gap of 43 days means the company finances its customers for over a month before being paid relative to supplier payments. This weighs on cash flow. Inventory turnover is 36 days (= Average inventory / Cost of goods x 360). Fast turnover, sign of good inventory management. Overall, WCR represents 111 days of revenue, i.e. 274 k€ to permanently finance.
Operating WCR (2022)
?
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
274 205 €
Customer credit (2022)
?
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
72 j
Supplier credit (2022)
?
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
29 j
Inventory turnover (2022)
?
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
36 j
WCR in days of revenue (2022)
?
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
111 j
WCR and payment terms evolution ETABLISSEMENTS COUPEY
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2019
2021
2022
Operating WCR
0 €
0 €
0 €
222 604 €
274 205 €
Inventory turnover (days)
0
0
0
27
36
Customer payment term (days)
0
0
0
67
72
Supplier payment term (days)
0
0
0
51
29
Positioning of ETABLISSEMENTS COUPEY in its sector
Comparison with sector Fabrication de matelas
Valuation estimate
Indicative estimate only : the number of comparable transactions in this sector is limited (40 transactions).
This range of 150 801€ to 232 631€ is provided for information purposes only and requires in-depth analysis to be confirmed.
Estimated enterprise value2022
Indicative
150k€191k€232k€
191 410 €Range: 150 801€ - 232 631€
NAF 4 all-time
Aggregated at NAF sub-class level
How is this estimate calculated?
This estimate is based on the analysis of 40 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 (Fabrication de matelas)
Compare ETABLISSEMENTS COUPEY with other companies in the same sector:
Frequently asked questions about ETABLISSEMENTS COUPEY
What is the revenue of ETABLISSEMENTS COUPEY ?
The revenue of ETABLISSEMENTS COUPEY in 2022 is 891 k€.
Is ETABLISSEMENTS COUPEY profitable?
ETABLISSEMENTS COUPEY recorded a net loss in 2022.
Where is the headquarters of ETABLISSEMENTS COUPEY ?
The headquarters of ETABLISSEMENTS COUPEY is located in WAVRIN (59136), in the department Nord.
Where to find the tax return of ETABLISSEMENTS COUPEY ?
The tax return of ETABLISSEMENTS COUPEY 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 COUPEY operate?
ETABLISSEMENTS COUPEY operates in the sector Fabrication de matelas (NAF code 31.03Z). 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