Employees: 11 (2023.0)Legal category: SA (autres)Size: PMECreation date: 1989-06-09 (36 years)Status: ActiveBusiness sector: Travaux de plâtrerieLocation: MARCQ-EN-BARŒUL (59700), Nord
EURO CLOISONS : revenue, balance sheet and financial ratios
EURO CLOISONS is a French company
founded 36 years ago,
specialized in the sector Travaux de plâtrerie.
Based in MARCQ-EN-BARŒUL (59700),
this company of category PME
shows in 2024 a revenue of 10.1 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - EURO CLOISONS (SIREN 351044425)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
10 076 406 €
9 674 928 €
12 129 742 €
7 785 879 €
6 489 783 €
11 141 695 €
8 421 260 €
8 133 883 €
7 669 759 €
Net income
667 478 €
411 493 €
558 876 €
251 999 €
54 528 €
81 189 €
305 950 €
295 161 €
460 154 €
EBITDA
995 866 €
603 181 €
1 211 285 €
404 304 €
70 143 €
100 158 €
425 033 €
438 199 €
668 665 €
Net margin
6.6%
4.3%
4.6%
3.2%
0.8%
0.7%
3.6%
3.6%
6.0%
Revenue and income statement
In 2024, EURO CLOISONS achieves revenue of 10.1 M€. Revenue is growing positively over 9 years (CAGR: +3.5%). Vs 2023: +4%. After deducting consumption (2.8 M€), gross margin stands at 7.3 M€, i.e. a rate of 72%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches 996 k€, representing 9.9% of revenue. Positive scissor effect: EBITDA margin improves by +3.6 pts, sign of improved operational efficiency. This level of operating margin is satisfactory for the sector. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 667 k€, i.e. 6.6% 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
10 076 406 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
7 259 319 €
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
995 866 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
878 430 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
667 478 €
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
9.9%
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 5%. 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 47%. 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 0.1 years of cash flow to repay all financial debt. This short period demonstrates excellent debt sustainability. Cash flow represents 7.8% of revenue. Cash flow measures resources generated by operations, available for investment and debt repayment. Satisfactory level allowing partial financing of growth.
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
4.932%
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
46.97%
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
7.803%
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
0.136
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
2023
2024
Debt ratio
0.013
0.014
0.011
0.051
99.038
37.737
26.26
17.21
4.932
Financial autonomy
54.959
51.237
50.389
40.135
33.996
37.837
36.616
37.404
46.97
Repayment capacity
0.001
0.001
0.001
0.002
26.085
2.427
0.533
0.814
0.136
Cash flow / Revenue
6.287%
3.983%
3.92%
0.888%
1.035%
4.037%
8.439%
4.144%
7.803%
Sector positioning
Debt ratio
4.932024
2022
2023
2024
Q1: 0.39
Med: 14.82
Q3: 43.12
Good-20 pts over 3 years
In 2024, the debt ratio of EURO CLOISONS (4.93) 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
46.97%2024
2022
2023
2024
Q1: 8.98%
Med: 33.84%
Q3: 53.76%
Good+7 pts over 3 years
In 2024, the financial autonomy of EURO CLOISONS (47.0%) ranks above the median of the sector. This ratio represents the share of equity in total financing. This comfortable position offers an appreciable safety margin.
Repayment capacity
0.14 years2024
2022
2023
2024
Q1: 0.0 years
Med: 0.02 years
Q3: 0.73 years
Average
In 2024, the repayment capacity of EURO CLOISONS (0.14) ranks above the median of the sector. This ratio indicates the number of years needed to repay debt with cash flow. A reduction effort could improve financial strength.
Liquidity ratios
The liquidity ratio (= Current assets / Current liabilities) stands at 255.34. 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 0.6x. Danger: operating income does not cover interest charges, unsustainable situation.
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
255.342
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
0.632
Liquidity indicators evolution EURO CLOISONS
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Liquidity ratio
219.713
200.444
198.782
170.069
313.613
213.327
200.578
209.535
255.342
Interest coverage
0.183
0.38
0.0
0.0
4.465
1.005
0.825
2.176
0.632
Sector positioning
Liquidity ratio
255.342024
2022
2023
2024
Q1: 146.43
Med: 209.51
Q3: 308.64
Good+11 pts over 3 years
In 2024, the liquidity ratio of EURO CLOISONS (255.34) 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
0.63x2024
2022
2023
2024
Q1: 0.0x
Med: 0.0x
Q3: 1.95x
Good
In 2024, the interest coverage of EURO CLOISONS (0.6x) ranks above the median of the sector. This ratio indicates how many times operating income covers interest expenses. This comfortable position offers an appreciable safety margin.
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: 53 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 47 days. The company must finance 6 days of gap between collections and payments. Inventory turnover is 4 days (= Average inventory / Cost of goods x 360). Fast turnover, sign of good inventory management. Overall, WCR represents 25 days of revenue, i.e. 713 k€ to permanently finance. Notable WCR improvement over the period (-46%), freeing up cash.
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
713 410 €
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
53 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
47 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
4 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
25 j
WCR and payment terms evolution EURO CLOISONS
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
1 312 526 €
1 703 072 €
2 572 695 €
2 772 054 €
1 879 571 €
2 071 900 €
2 357 779 €
1 511 804 €
713 410 €
Inventory turnover (days)
6
5
5
4
6
6
3
15
4
Customer payment term (days)
62
69
101
82
104
92
78
67
53
Supplier payment term (days)
71
71
84
67
70
108
71
69
47
Positioning of EURO CLOISONS in its sector
Comparison with sector Travaux de plâtrerie
Valuation estimate
Based on 65 transactions of similar company sales
in 2024,
the value of EURO CLOISONS is estimated at
1 644 057 €
(range 865 730€ - 2 615 417€).
With an EBITDA of 995 866€, the sector multiple of 1.6x is applied.
The price/revenue ratio is 0.15x
(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
65 tx
865k€1644k€2615k€
1 644 057 €Range: 865 730€ - 2 615 417€
NAF 4 année 2024
Aggregated at NAF sub-class level
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
995 866 €×1.6x
Estimation1 544 806 €
958 426€ - 2 139 631€
Revenue Multiple30%
10 076 406 €×0.15x
Estimation1 471 617 €
763 840€ - 1 921 190€
Net Income Multiple20%
667 478 €×3.2x
Estimation2 150 848 €
786 830€ - 4 846 227€
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 65 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 plâtrerie)
Compare EURO CLOISONS with other companies in the same sector:
Yes, EURO CLOISONS generated a net profit of 667 k€ in 2024.
Where is the headquarters of EURO CLOISONS ?
The headquarters of EURO CLOISONS is located in MARCQ-EN-BARŒUL (59700), in the department Nord.
Where to find the tax return of EURO CLOISONS ?
The tax return of EURO CLOISONS 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 EURO CLOISONS operate?
EURO CLOISONS operates in the sector Travaux de plâtrerie (NAF code 43.31Z). 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