Employees: NN (None)Legal category: Société à responsabilité limitée (sans autre indication)Size: PMECreation date: 2001-11-19 (24 years)Status: ActiveBusiness sector: Travaux de menuiserie bois et PVCLocation: CHATEAUGAY (63119), Puy-de-Dome
EURL MACHADO CHARLES : revenue, balance sheet and financial ratios
EURL MACHADO CHARLES is a French company
founded 24 years ago,
specialized in the sector Travaux de menuiserie bois et PVC.
Based in CHATEAUGAY (63119),
this company of category PME
shows in 2017 a revenue of 266 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - EURL MACHADO CHARLES (SIREN 439880725)
Indicator
2017
2016
Revenue
265 653 €
183 493 €
Net income
40 495 €
3 793 €
EBITDA
44 532 €
1 000 €
Net margin
15.2%
2.1%
Revenue and income statement
Im Jahr 2017 erzielt EURL MACHADO CHARLES einen Umsatz von 266 k€. Vs 2016, Wachstum von +45% (183 k€ -> 266 k€). Nach Abzug des Verbrauchs (141 k€) beträgt die Bruttomarge 125 k€, d.h. eine Rate von 47%. Dieses Verhältnis misst die Fähigkeit, aus der Geschäftstätigkeit Wert zu schaffen. EBITDA (= Bruttomarge - Personalkosten - Steuern) erreicht 45 k€, was 16.8% des Umsatzes entspricht. Positiver Schereneffekt: EBITDA-Marge verbessert sich um +16.2 Punkte. Diese hohe EBITDA-Marge bietet starke Selbstfinanzierungskapazität. Das Nettoergebnis beträgt 40 k€, d.h. 15.2% des Umsatzes.
Revenue (2017)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
265 653 €
Gross margin (2017)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
124 544 €
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
44 532 €
EBIT (2017)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
43 010 €
Net income (2017)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
40 495 €
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
16.8%
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
Die Verschuldungsquote (= Finanzschulden / Eigenkapital x 100) beträgt 12%. Dieses niedrige Niveau spiegelt eine solide Finanzstruktur wider. Die finanzielle Autonomie (= Eigenkapital / Bilanzsumme x 100) erreicht 50%. Diese hohe Autonomie bedeutet, dass das Unternehmen den Großteil seiner Vermögenswerte durch Eigenkapital finanziert. Die Schuldenrückzahlungskapazität zeigt, dass es 0.2 Jahre Cashflow braucht. Diese kurze Periode zeigt eine ausgezeichnete Schuldentragfähigkeit. Der Cashflow beträgt 15.8% des Umsatzes. Dieses hohe Niveau bietet eine starke Selbstfinanzierungskapazität.
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
11.957%
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
49.534%
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
15.809%
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
0.158
Asset age ratio (2017)
?
Asset age ratio
Definition
Measures the degree of wear of tangible assets.
Formula
Accumulated depreciation / Gross fixed assets x 100
Solvency indicators evolution EURL MACHADO CHARLES
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
Debt ratio
80.222
11.957
Financial autonomy
16.949
49.534
Repayment capacity
2.893
0.158
Cash flow / Revenue
2.245%
15.809%
Sector positioning
Verschuldungsgrad
11.962017
2016
2017
Q1: 2.81
Med: 19.85
Q3: 64.71
Gut-37 pts over 2 years
Im Jahr 2017 liegt unter dem Median der Branche das verschuldungsgrad von EURL MACHADO CHARLES (11.96). Dieses Verhältnis misst das Gewicht der Schulden im Verhältnis zum Eigenkapital. Diese kontrollierte Position spiegelt umsichtiges Management wider.
Finanzielle Autonomie
49.53%2017
2016
2017
Q1: 12.58%
Med: 32.94%
Q3: 51.58%
Gut+40 pts over 2 years
Im Jahr 2017 liegt über dem Median der Branche das finanzielle autonomie von EURL MACHADO CHARLES (49.5%). Dieses Verhältnis stellt den Anteil des Eigenkapitals an der Gesamtfinanzierung dar. Diese komfortable Position bietet eine nennenswerte Sicherheitsmarge.
Rückzahlungsfähigkeit
0.16 ans2017
2016
2017
Q1: 0.0 ans
Med: 0.29 ans
Q3: 1.41 ans
Gut-36 pts over 2 years
Im Jahr 2017 liegt unter dem Median der Branche das rückzahlungsfähigkeit von EURL MACHADO CHARLES (0.2 an). Dieses Verhältnis gibt die Anzahl der Jahre an, die zur Rückzahlung der Schulden mit dem Cashflow benötigt werden. Diese kontrollierte Position spiegelt umsichtiges Management wider.
Liquidity ratios
Die Liquiditätsquote beträgt 211.63. Das Unternehmen verfügt über 2€ liquide Mittel für jeden 1€ kurzfristiger Schulden. Der Zinsdeckungsgrad (= EBIT / Zinsaufwendungen) beträgt 0.2x. Gefahr: Das Betriebsergebnis deckt die Zinsaufwendungen nicht.
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
211.628
Interest coverage (2017)
?
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
0.162
Liquidity indicators evolution EURL MACHADO CHARLES
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
Liquidity ratio
138.89
211.628
Interest coverage
13.2
0.162
Sector positioning
Liquiditätsquote
211.632017
2016
2017
Q1: 130.88
Med: 181.52
Q3: 262.14
Gut+29 pts over 2 years
Im Jahr 2017 liegt über dem Median der Branche das liquiditätsquote von EURL MACHADO CHARLES (211.63). Dieses Verhältnis misst die Fähigkeit, kurzfristige Schulden mit Umlaufvermögen zu decken. Diese komfortable Position bietet eine nennenswerte Sicherheitsmarge.
Zinsdeckung
0.16x2017
2016
2017
Q1: 0.0x
Med: 0.64x
Q3: 3.72x
Average-44 pts over 2 years
Im Jahr 2017 liegt unter dem Median der Branche das zinsdeckung von EURL MACHADO CHARLES (0.2x). Dieses Verhältnis gibt an, wie oft das Betriebsergebnis die Zinsaufwendungen deckt. Eine Verbesserung würde die Wettbewerbsposition stärken.
Working capital requirement (WCR) and payment terms
Der Betriebskapitalbedarf (WCR) misst die zeitliche Lücke. Durchschnittliche Kundenzahlungsfrist: 59 Tage. Lieferantenfrist: 62 Tage. Günstige Situation. Die Bestandsumschlagsdauer beträgt 15 Tage. Schneller Umschlag, Zeichen guter Bestandsführung. Der WCR repräsentiert 96 Tage Umsatz.
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
70 831 €
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
59 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
62 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
15 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
96 j
WCR and payment terms evolution EURL MACHADO CHARLES
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
Operating WCR
47 404 €
70 831 €
Inventory turnover (days)
5
15
Customer payment term (days)
92
59
Supplier payment term (days)
61
62
Positioning of EURL MACHADO CHARLES 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 31 750€ to 119 886€ is provided for information purposes only and requires in-depth analysis to be confirmed.
Estimated enterprise value2017
Indicative
31k€70k€119k€
70 441 €Range: 31 750€ - 119 886€
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 EURL MACHADO CHARLES with other companies in the same sector:
Frequently asked questions about EURL MACHADO CHARLES
What is the revenue of EURL MACHADO CHARLES ?
The revenue of EURL MACHADO CHARLES in 2017 is 266 k€.
Is EURL MACHADO CHARLES profitable?
Yes, EURL MACHADO CHARLES generated a net profit of 40 k€ in 2017.
Where is the headquarters of EURL MACHADO CHARLES ?
The headquarters of EURL MACHADO CHARLES is located in CHATEAUGAY (63119), in the department Puy-de-Dome.
Where to find the tax return of EURL MACHADO CHARLES ?
The tax return of EURL MACHADO CHARLES 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 MACHADO CHARLES operate?
EURL MACHADO CHARLES 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