FAERCH ANNECY : revenue, balance sheet and financial ratios
FAERCH ANNECY is a French company
founded 26 years ago,
specialized in the sector Fabrication d'emballages en matières plastiques.
Based in EPAGNY METZ-TESSY (74330),
this company of category ETI
shows in 2024 a revenue of 41.3 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - FAERCH ANNECY (SIREN 428663579)
Indicator
2024
2023
2022
2021
2020
2019
2016
Revenue
41 312 351 €
44 851 855 €
51 193 241 €
42 203 369 €
34 355 827 €
37 673 257 €
33 048 618 €
Net income
4 621 028 €
2 783 970 €
3 651 181 €
4 607 043 €
3 371 968 €
2 890 003 €
2 495 269 €
EBITDA
5 371 187 €
5 427 142 €
6 586 449 €
8 249 357 €
7 394 468 €
6 517 225 €
5 378 262 €
Net margin
11.2%
6.2%
7.1%
10.9%
9.8%
7.7%
7.6%
Revenue and income statement
In 2024, FAERCH ANNECY achieves revenue of 41.3 M€. Revenue is growing positively over 7 years (CAGR: +2.8%). Slight decline of -8% vs 2023. After deducting consumption (18.0 M€), gross margin stands at 23.3 M€, i.e. a rate of 56%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches 5.4 M€, representing 13.0% of revenue. This level of operating margin is satisfactory for the sector. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 4.6 M€, i.e. 11.2% 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
41 312 351 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
23 337 749 €
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
5 371 187 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
6 745 106 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
4 621 028 €
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
13.0%
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 14%. 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 61%. 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 0.4 years of cash flow to repay all financial debt. This short period demonstrates excellent debt sustainability. Cash flow represents 15.5% 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
13.5%
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
60.851%
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
15.506%
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
0.445
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
2019
2020
2021
2022
2023
2024
Debt ratio
23.707
18.715
12.548
13.533
13.736
13.583
13.5
Financial autonomy
57.751
45.229
54.439
48.616
47.762
49.307
60.851
Repayment capacity
0.944
0.689
0.454
0.461
0.544
0.601
0.445
Cash flow / Revenue
12.421%
11.512%
15.561%
14.421%
9.946%
9.609%
15.506%
Sector positioning
Debt ratio
13.52024
2022
2023
2024
Q1: 0.81
Med: 21.34
Q3: 62.69
Good+9 pts over 3 years
In 2024, the debt ratio of FAERCH ANNECY (13.50) 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
60.85%2024
2022
2023
2024
Q1: 34.69%
Med: 51.42%
Q3: 66.21%
Good+16 pts over 3 years
In 2024, the financial autonomy of FAERCH ANNECY (60.9%) 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
0.45 years2024
2022
2023
2024
Q1: 0.0 years
Med: 0.67 years
Q3: 2.23 years
Good
In 2024, the repayment capacity of FAERCH ANNECY (0.45) 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 261.89. 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 6.0x. Operating income very largely covers interest expenses: high safety margin.
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
261.886
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
6.031
Liquidity indicators evolution FAERCH ANNECY
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2019
2020
2021
2022
2023
2024
Liquidity ratio
220.782
161.903
206.259
186.234
177.067
187.019
261.886
Interest coverage
1.395
3.357
2.07
1.521
2.642
6.672
6.031
Sector positioning
Liquidity ratio
261.892024
2022
2023
2024
Q1: 149.84
Med: 223.59
Q3: 339.99
Good+22 pts over 3 years
In 2024, the liquidity ratio of FAERCH ANNECY (261.89) 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
6.03x2024
2022
2023
2024
Q1: 0.29x
Med: 3.95x
Q3: 10.02x
Good+5 pts over 3 years
In 2024, the interest coverage of FAERCH ANNECY (6.0x) 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: 45 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 66 days. Favorable situation: supplier credit is longer than customer credit by 21 days. Inventory turnover is 46 days (= Average inventory / Cost of goods x 360). Overall, WCR represents 151 days of revenue, i.e. 17.4 M€ to permanently finance. Over 2016-2024, WCR increased by +20%, 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
17 350 361 €
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
45 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
66 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
46 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
151 j
WCR and payment terms evolution FAERCH ANNECY
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2019
2020
2021
2022
2023
2024
Operating WCR
14 446 212 €
11 265 811 €
13 834 061 €
13 207 966 €
18 796 110 €
17 731 732 €
17 350 361 €
Inventory turnover (days)
23
30
38
51
51
52
46
Customer payment term (days)
57
55
52
56
53
52
45
Supplier payment term (days)
86
77
76
84
67
73
66
Positioning of FAERCH ANNECY in its sector
Comparison with sector Fabrication d'emballages en matières plastiques
Valuation estimate
Based on 76 transactions of similar company sales
(all years),
the value of FAERCH ANNECY is estimated at
7 514 797 €
(range 3 055 731€ - 17 198 672€).
With an EBITDA of 5 371 187€, the sector multiple of 1.3x is applied.
The price/revenue ratio is 0.20x
(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
76 tx
3055k€7514k€17198k€
7 514 797 €Range: 3 055 731€ - 17 198 672€
NAF 4 all-time
Aggregated at NAF sub-class level
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
5 371 187 €×1.3x
Estimation6 783 129 €
2 705 686€ - 15 060 060€
Revenue Multiple30%
41 312 351 €×0.20x
Estimation8 404 876 €
4 017 944€ - 11 310 896€
Net Income Multiple20%
4 621 028 €×1.7x
Estimation8 008 853 €
2 487 525€ - 31 376 868€
How is this estimate calculated?
This estimate is based on the analysis of 76 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 d'emballages en matières plastiques)
Compare FAERCH ANNECY with other companies in the same sector:
Yes, FAERCH ANNECY generated a net profit of 4.6 M€ in 2024.
Where is the headquarters of FAERCH ANNECY ?
The headquarters of FAERCH ANNECY is located in EPAGNY METZ-TESSY (74330), in the department Haute-Savoie.
Where to find the tax return of FAERCH ANNECY ?
The tax return of FAERCH ANNECY 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 FAERCH ANNECY operate?
FAERCH ANNECY operates in the sector Fabrication d'emballages en matières plastiques (NAF code 22.22Z). 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