FOUSSE EN R COOP DE BAULE : revenue, balance sheet and financial ratios

FOUSSE EN R COOP DE BAULE is a French company founded 14 years ago, specialized in the sector Production d'électricité. Based in ORLEANS (45100), this company of category PME shows in 2022 a revenue of -5 k€. Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.

Data updated on 2026-05-09

Sources : INPI & INSEE SIRENE - Processing : Ministry of Economy

Financial history - FOUSSE EN R COOP DE BAULE (SIREN 538945130)
Indicator 2022 2021 2020 2019 2018 2017 2016 2015
Revenue -4 600 € 25 952 € 21 186 € 43 414 € 10 851 € 23 912 € 22 161 € 25 000 €
Net income 49 726 € 2 939 € -1 752 € 36 239 € -9 955 € 1 929 € -9 093 € -7 675 €
EBITDA -9 875 € 20 292 € 16 206 € 36 708 € 9 225 € 21 651 € 21 294 € 21 728 €
Net margin -1081.0% 11.3% -8.3% 83.5% -91.7% 8.1% -41.0% -30.7%

Revenue and income statement

In 2022, FOUSSE EN R COOP DE BAULE generates positive net income of 50 k€. Net income represents the final profit after all expenses (operating, financial, exceptional) and corporate tax.

Revenue (2022) ?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production

-4 600 €

Gross margin (2022) ?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed

-4 600 €

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

-9 875 €

EBIT (2022) ?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals

-9 875 €

Net income (2022) ?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax

49 726 €

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

214.7%

Loading income statement...

Chart evolution

Show :

Assets

Loading data...

Liabilities

Loading data...

Solvency and debt ratios

The debt ratio (= Financial debt / Equity x 100) stands at 1%. 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. Cash flow represents 364.5% 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 (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

0.734%

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

61.417%

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

364.522%

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

-0.009

Solvency indicators evolution
FOUSSE EN R COOP DE BAULE

Sector positioning

Debt ratio
0.73 2022
2020
2021
2022
Q1: -215.08
Med: 0.0
Q3: 217.86
Average +25 pts over 3 years

In 2022, the debt ratio of FOUSSE EN R COOP DE BAULE (0.73) ranks above the median of the sector. This ratio measures the weight of debt relative to equity. A reduction effort could improve financial strength.

Financial autonomy
61.42% 2022
2020
2021
2022
Q1: -4.7%
Med: 7.52%
Q3: 53.08%
Excellent +50 pts over 3 years

In 2022, the financial autonomy of FOUSSE EN R COOP DE BAULE (61.4%) 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
-0.01 years 2022
2020
2021
2022
Q1: -1.73 years
Med: 0.0 years
Q3: 6.9 years
Good -25 pts over 3 years

In 2022, the repayment capacity of FOUSSE EN R COOP DE BAULE (-0.01) 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 262.24. 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

262.242

Interest coverage (2022) ?
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

-23.727

Liquidity indicators evolution
FOUSSE EN R COOP DE BAULE

Sector positioning

Liquidity ratio
262.24 2022
2020
2021
2022
Q1: 69.32
Med: 201.89
Q3: 755.4
Good +28 pts over 3 years

In 2022, the liquidity ratio of FOUSSE EN R COOP DE BAULE (262.24) 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
-23.73x 2022
2020
2021
2022
Q1: -0.06x
Med: 0.31x
Q3: 15.0x
Average -50 pts over 3 years

In 2022, the interest coverage of FOUSSE EN R COOP DE BAULE (-23.7x) 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: 0 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 290 days. Excellent situation: suppliers finance 290 days of the operating cycle (retail model). WCR is negative (-1761 days): operations structurally generate cash. Over 2015-2022, WCR increased by +121%, requiring additional financing.

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

22 499 €

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

0 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

290 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

0 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

-1761 j

WCR and payment terms evolution
FOUSSE EN R COOP DE BAULE

Positioning of FOUSSE EN R COOP DE BAULE in its sector

Comparison with sector Production d'électricité

Valuation estimate

Based on 85 transactions of similar company sales (all years), the value of FOUSSE EN R COOP DE BAULE is estimated at 143 192 € (range 36 359€ - 528 233€). 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 value 2022
85 tx
36k€ 143k€ 528k€
143 192 € Range: 36 359€ - 528 233€
NAF 5 all-time

Valuation method used

Net Income Multiple
49 726 € × 2.9x = 143 193 €
Range: 36 360€ - 528 234€

Only this financial indicator is available for this company.

How is this estimate calculated?

This estimate is based on the analysis of 85 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 (Production d'électricité)

Compare FOUSSE EN R COOP DE BAULE with other companies in the same sector:

Frequently asked questions about FOUSSE EN R COOP DE BAULE

What is the revenue of FOUSSE EN R COOP DE BAULE ?

The revenue of FOUSSE EN R COOP DE BAULE in 2022 is -5 k€.

Is FOUSSE EN R COOP DE BAULE profitable?

Yes, FOUSSE EN R COOP DE BAULE generated a net profit of 50 k€ in 2022.

Where is the headquarters of FOUSSE EN R COOP DE BAULE ?

The headquarters of FOUSSE EN R COOP DE BAULE is located in ORLEANS (45100), in the department Loiret.

Where to find the tax return of FOUSSE EN R COOP DE BAULE ?

The tax return of FOUSSE EN R COOP DE BAULE 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 FOUSSE EN R COOP DE BAULE operate?

FOUSSE EN R COOP DE BAULE operates in the sector Production d'électricité (NAF code 35.11Z). See the 'Sector positioning' section above to compare the company with its competitors.