Employees: 02 (2023.0)Legal category: Société à responsabilité limitée (sans autre indication)Size: PMECreation date: 2004-01-01 (22 years)Status: ActiveBusiness sector: Travaux de menuiserie bois et PVCLocation: GOUTRENS (12390), Aveyron
EURL CAUSSE JEAN-MICHEL : revenue, balance sheet and financial ratios
EURL CAUSSE JEAN-MICHEL is a French company
founded 22 years ago,
specialized in the sector Travaux de menuiserie bois et PVC.
Based in GOUTRENS (12390),
this company of category PME
shows in 2024 a revenue of 1.2 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - EURL CAUSSE JEAN-MICHEL (SIREN 451123491)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
Revenue
1 244 782 €
798 305 €
944 611 €
2 061 968 €
2 173 276 €
1 645 829 €
1 590 045 €
1 900 764 €
Net income
136 173 €
-486 €
8 642 €
102 903 €
94 507 €
101 699 €
93 051 €
143 601 €
EBITDA
198 061 €
-6 267 €
10 204 €
99 178 €
118 469 €
130 341 €
121 680 €
185 616 €
Net margin
10.9%
-0.1%
0.9%
5.0%
4.3%
6.2%
5.9%
7.6%
Revenue and income statement
In 2024, EURL CAUSSE JEAN-MICHEL achieves revenue of 1.2 M€. Revenue is declining over the period 2017-2024 (CAGR: -5.9%). Vs 2023, growth of +56% (798 k€ -> 1.2 M€). After deducting consumption (707 k€), gross margin stands at 537 k€, i.e. a rate of 43%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches 198 k€, representing 15.9% of revenue. Positive scissor effect: EBITDA margin improves by +16.7 pts, sign of improved operational efficiency. This high EBITDA margin provides strong self-financing capacity and resilience to uncertainties. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 136 k€, i.e. 10.9% 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
1 244 782 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
537 466 €
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
198 061 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
143 683 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
136 173 €
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
15.9%
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 0%. 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 repayment capacity (= Financial debt / Cash flow) indicates it would take 0.0 years of cash flow to repay all financial debt. This short period demonstrates excellent debt sustainability. Cash flow represents 15.4% of revenue. Cash flow measures resources generated by operations, available for investment and debt repayment. This high level provides strong self-financing capacity.
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
0.403%
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
71.93%
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
15.352%
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
0.02
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
2017
2018
2019
2020
2021
2022
2023
2024
Debt ratio
0.034
0.14
0.013
0.181
0.169
0.475
36.263
0.403
Financial autonomy
63.919
70.498
77.279
65.309
79.453
89.984
53.753
71.93
Repayment capacity
0.001
0.009
0.001
0.017
0.015
0.327
-28.427
0.02
Cash flow / Revenue
7.099%
5.763%
6.065%
4.076%
4.976%
1.037%
-0.677%
15.352%
Sector positioning
Debt ratio
0.42024
2022
2023
2024
Q1: 4.28
Med: 20.74
Q3: 53.77
Excellent
In 2024, the debt ratio of EURL CAUSSE JEAN-MICHEL (0.40) ranks in the bottom 25% of the sector, which is positive. This ratio measures the weight of debt relative to equity. A low ratio indicates a solid financial structure with little dependence on creditors.
Financial autonomy
71.93%2024
2022
2023
2024
Q1: 20.05%
Med: 40.86%
Q3: 57.83%
Excellent
In 2024, the financial autonomy of EURL CAUSSE JEAN-MICHEL (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
0.02 years2024
2022
2023
2024
Q1: 0.0 years
Med: 0.35 years
Q3: 1.56 years
Good-12 pts over 3 years
In 2024, the repayment capacity of EURL CAUSSE JEAN-MICHEL (0.02) 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 256.61. 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
256.605
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
2017
2018
2019
2020
2021
2022
2023
2024
Liquidity ratio
274.014
335.067
432.35
285.426
480.915
1007.542
360.617
256.605
Interest coverage
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
Sector positioning
Liquidity ratio
256.612024
2022
2023
2024
Q1: 151.53
Med: 214.69
Q3: 315.59
Good-15 pts over 3 years
In 2024, the liquidity ratio of EURL CAUSSE JEAN-MICHEL (256.61) 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
0.0x2024
2022
2023
2024
Q1: 0.0x
Med: 0.53x
Q3: 3.65x
Average
In 2024, the interest coverage of EURL CAUSSE JEAN-MICHEL (0.0x) 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: 98 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 80 days. The company must finance 18 days of gap between collections and payments. Inventory turnover is 59 days (= Average inventory / Cost of goods x 360). Overall, WCR represents 154 days of revenue, i.e. 534 k€ to permanently finance. Over 2017-2024, WCR increased by +200%, 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
533 987 €
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
98 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
80 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
59 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
154 j
WCR and payment terms evolution EURL CAUSSE JEAN-MICHEL
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
177 835 €
372 802 €
416 329 €
519 956 €
170 958 €
330 340 €
278 824 €
533 987 €
Inventory turnover (days)
10
14
81
6
11
12
115
59
Customer payment term (days)
32
50
2
72
27
22
12
98
Supplier payment term (days)
40
52
37
69
24
18
53
80
Positioning of EURL CAUSSE JEAN-MICHEL in its sector
Comparison with sector Travaux de menuiserie bois et PVC
Valuation estimate
Based on 51 transactions of similar company sales
in 2024,
the value of EURL CAUSSE JEAN-MICHEL is estimated at
299 575 €
(range 149 450€ - 480 681€).
With an EBITDA of 198 061€, the sector multiple of 1.6x is applied.
The price/revenue ratio is 0.14x
(conservative valuation).
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
51 tx
149k€299k€480k€
299 575 €Range: 149 450€ - 480 681€
NAF 5 année 2024
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
198 061 €×1.6x
Estimation307 236 €
169 955€ - 413 201€
Revenue Multiple30%
1 244 782 €×0.14x
Estimation178 161 €
92 956€ - 210 484€
Net Income Multiple20%
136 173 €×3.4x
Estimation462 544 €
182 932€ - 1 054 678€
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 51 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 EURL CAUSSE JEAN-MICHEL with other companies in the same sector:
Frequently asked questions about EURL CAUSSE JEAN-MICHEL
What is the revenue of EURL CAUSSE JEAN-MICHEL ?
The revenue of EURL CAUSSE JEAN-MICHEL in 2024 is 1.2 M€.
Is EURL CAUSSE JEAN-MICHEL profitable?
Yes, EURL CAUSSE JEAN-MICHEL generated a net profit of 136 k€ in 2024.
Where is the headquarters of EURL CAUSSE JEAN-MICHEL ?
The headquarters of EURL CAUSSE JEAN-MICHEL is located in GOUTRENS (12390), in the department Aveyron.
Where to find the tax return of EURL CAUSSE JEAN-MICHEL ?
The tax return of EURL CAUSSE JEAN-MICHEL 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 EURL CAUSSE JEAN-MICHEL operate?
EURL CAUSSE JEAN-MICHEL 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