Employees: 32 (2023.0)Legal category: SCA (commandite par actions)Size: ETICreation date: 1984-03-12 (42 years)Status: ActiveBusiness sector: Fabrication de portes et fenêtres en métalLocation: BOUSSAC-BOURG (23600), Creuse
FRANCE FERMETURES : revenue, balance sheet and financial ratios
FRANCE FERMETURES is a French company
founded 42 years ago,
specialized in the sector Fabrication de portes et fenêtres en métal.
Based in BOUSSAC-BOURG (23600),
this company of category ETI
shows in 2024 a revenue of 60.5 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - FRANCE FERMETURES (SIREN 329403422)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
60 520 736 €
66 451 519 €
70 693 369 €
61 442 508 €
54 506 980 €
58 691 599 €
61 128 311 €
64 932 473 €
64 810 993 €
Net income
76 690 €
-10 791 €
1 455 023 €
1 837 049 €
841 851 €
2 011 848 €
-853 110 €
2 168 508 €
1 982 871 €
EBITDA
1 404 233 €
739 330 €
4 011 943 €
4 560 027 €
2 948 050 €
3 915 405 €
1 320 804 €
3 936 095 €
3 974 890 €
Net margin
0.1%
-0.0%
2.1%
3.0%
1.5%
3.4%
-1.4%
3.3%
3.1%
Revenue and income statement
In 2024, FRANCE FERMETURES achieves revenue of 60.5 M€. Activity remains stable over the period (CAGR: -0.9%). Slight decline of -9% vs 2023. After deducting consumption (27.8 M€), gross margin stands at 32.7 M€, i.e. a rate of 54%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches 1.4 M€, representing 2.3% of revenue. The operating margin remains fragile, requiring cost vigilance. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 77 k€, i.e. 0.1% 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
60 520 736 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
32 701 000 €
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
1 404 233 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
21 759 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
76 690 €
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
2.3%
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 32%. Debt remains under control: the company retains capacity to raise new debt if needed. Financial autonomy (= Equity / Total assets x 100) reaches 49%. 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 4.2 years of cash flow to repay all financial debt. This ratio remains within usual banking standards. Cash flow represents 1.9% of revenue. Cash flow measures resources generated by operations, available for investment and debt repayment.
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
32.109%
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
48.565%
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
1.861%
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
4.214
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
29.851
27.585
26.796
18.123
16.733
17.556
23.124
33.133
32.109
Financial autonomy
44.003
46.094
44.747
53.853
49.361
49.825
48.581
46.867
48.565
Repayment capacity
1.356
1.252
2.176
0.817
1.048
0.829
1.316
22.455
4.214
Cash flow / Revenue
4.978%
5.22%
2.627%
5.702%
4.678%
5.488%
3.976%
0.327%
1.861%
Sector positioning
Debt ratio
32.112024
2022
2023
2024
Q1: 5.87
Med: 21.13
Q3: 53.41
Average+19 pts over 3 years
In 2024, the debt ratio of FRANCE FERMETURES (32.11) 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
48.56%2024
2022
2023
2024
Q1: 28.78%
Med: 45.85%
Q3: 61.93%
Good-11 pts over 3 years
In 2024, the financial autonomy of FRANCE FERMETURES (48.6%) 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
4.21 years2024
2022
2023
2024
Q1: 0.0 years
Med: 0.53 years
Q3: 2.28 years
Watch+21 pts over 3 years
In 2024, the repayment capacity of FRANCE FERMETURES (4.21) ranks in the top 25% of the sector. This ratio indicates the number of years needed to repay debt with cash flow. A long duration may signal heavy debt relative to repayment capacity.
Liquidity ratios
The liquidity ratio (= Current assets / Current liabilities) stands at 203.85. 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 23.4x. 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
203.852
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
23.386
Liquidity indicators evolution FRANCE FERMETURES
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
197.535
196.196
213.231
250.35
209.414
220.187
221.158
203.627
203.852
Interest coverage
6.44
7.151
19.991
6.233
7.322
5.136
8.193
44.488
23.386
Sector positioning
Liquidity ratio
203.852024
2022
2023
2024
Q1: 170.3
Med: 231.72
Q3: 334.54
Average-10 pts over 3 years
In 2024, the liquidity ratio of FRANCE FERMETURES (203.85) ranks below the median of the sector. This ratio measures the ability to cover short-term debt with current assets. An improvement would strengthen the competitive position.
Interest coverage
23.39x2024
2022
2023
2024
Q1: 0.0x
Med: 1.05x
Q3: 6.2x
Excellent
In 2024, the interest coverage of FRANCE FERMETURES (23.4x) ranks in the top 25% of the sector. This ratio indicates how many times operating income covers interest expenses. High coverage means financial charges weigh little on profitability.
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: 36 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 47 days. Favorable situation: supplier credit is longer than customer credit by 11 days. Inventory turnover is 62 days (= Average inventory / Cost of goods x 360). Overall, WCR represents 75 days of revenue, i.e. 12.7 M€ to permanently finance. Notable WCR improvement over the period (-27%), 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
12 651 860 €
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
36 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
62 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
75 j
WCR and payment terms evolution FRANCE FERMETURES
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
17 426 380 €
20 384 901 €
15 459 350 €
12 024 735 €
15 297 929 €
15 890 876 €
17 761 002 €
13 931 561 €
12 651 860 €
Inventory turnover (days)
48
51
58
54
58
72
69
59
62
Customer payment term (days)
58
67
43
39
63
45
40
35
36
Supplier payment term (days)
73
77
58
51
82
61
59
49
47
Positioning of FRANCE FERMETURES in its sector
Comparison with sector Fabrication de portes et fenêtres en métal
Valuation estimate
Based on 75 transactions of similar company sales
(all years),
the value of FRANCE FERMETURES is estimated at
3 744 422 €
(range 1 784 067€ - 6 034 169€).
With an EBITDA of 1 404 233€, the sector multiple of 1.2x is applied.
The price/revenue ratio is 0.16x
(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
75 tx
1784k€3744k€6034k€
3 744 422 €Range: 1 784 067€ - 6 034 169€
NAF 4 all-time
Aggregated at NAF sub-class level
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
1 404 233 €×1.2x
Estimation1 753 930 €
951 393€ - 3 653 310€
Revenue Multiple30%
60 520 736 €×0.16x
Estimation9 422 231 €
4 290 051€ - 13 703 540€
Net Income Multiple20%
76 690 €×2.7x
Estimation203 942 €
106 781€ - 482 261€
How is this estimate calculated?
This estimate is based on the analysis of 75 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 de portes et fenêtres en métal)
Compare FRANCE FERMETURES with other companies in the same sector:
Frequently asked questions about FRANCE FERMETURES
What is the revenue of FRANCE FERMETURES ?
The revenue of FRANCE FERMETURES in 2024 is 60.5 M€.
Is FRANCE FERMETURES profitable?
Yes, FRANCE FERMETURES generated a net profit of 77 k€ in 2024.
Where is the headquarters of FRANCE FERMETURES ?
The headquarters of FRANCE FERMETURES is located in BOUSSAC-BOURG (23600), in the department Creuse.
Where to find the tax return of FRANCE FERMETURES ?
The tax return of FRANCE FERMETURES 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 FRANCE FERMETURES operate?
FRANCE FERMETURES operates in the sector Fabrication de portes et fenêtres en métal (NAF code 25.12Z). 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