Employees: 11 (2023.0)Legal category: SCA (commandite par actions)Size: PMECreation date: 2012-07-18 (13 years)Status: ActiveBusiness sector: Travaux de charpenteLocation: LA LECHERE (73260), Savoie
FRED ECO-CONSTRUCTION BOIS : revenue, balance sheet and financial ratios
FRED ECO-CONSTRUCTION BOIS is a French company
founded 13 years ago,
specialized in the sector Travaux de charpente.
Based in LA LECHERE (73260),
this company of category PME
shows in 2025 a revenue of 3.8 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - FRED ECO-CONSTRUCTION BOIS (SIREN 752245902)
Indicator
2025
2024
2023
2022
2021
2020
2019
Revenue
3 795 287 €
3 238 821 €
2 948 147 €
2 730 060 €
2 216 252 €
1 938 552 €
1 464 767 €
Net income
79 608 €
82 681 €
-125 036 €
102 848 €
62 209 €
66 101 €
25 921 €
EBITDA
146 133 €
160 322 €
-92 223 €
156 979 €
111 521 €
116 820 €
64 552 €
Net margin
2.1%
2.6%
-4.2%
3.8%
2.8%
3.4%
1.8%
Revenue and income statement
In 2025, FRED ECO-CONSTRUCTION BOIS achieves revenue of 3.8 M€. Over the period 2019-2025, the company shows strong growth with a CAGR (compound annual growth rate) of +17.2%. Vs 2024, growth of +17% (3.2 M€ -> 3.8 M€). After deducting consumption (1.7 M€), gross margin stands at 2.1 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 146 k€, representing 3.9% of revenue. The operating margin remains fragile, requiring cost vigilance. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 80 k€, i.e. 2.1% of revenue. This profit can be retained or distributed to shareholders.
Revenue (2025)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
3 795 287 €
Gross margin (2025)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
2 050 695 €
EBITDA (2025)
?
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
146 133 €
EBIT (2025)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
100 317 €
Net income (2025)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
79 608 €
EBITDA margin (2025)
?
EBITDA margin
Definition
Measures the company's operating profitability.
Formula
(EBE / CA) x 100
Interpretation
> 10% : Good profitability 5-10% : Average < 5% : Low
3.9%
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 53%. Debt remains under control: the company retains capacity to raise new debt if needed. Financial autonomy (= Equity / Total assets x 100) reaches 27%. The balance between equity and debt is satisfactory. Debt repayment capacity (= Financial debt / Cash flow) indicates it would take 2.0 years of cash flow to repay all financial debt. This short period demonstrates excellent debt sustainability. Cash flow represents 3.1% of revenue. Cash flow measures resources generated by operations, available for investment and debt repayment.
Debt ratio (2025)
?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low 50-100% : Moderate > 100% : High
53.422%
Financial autonomy (2025)
?
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
26.963%
Cash flow / Revenue (2025)
?
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
3.082%
Repayment capacity (2025)
?
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
1.978
Asset age ratio (2025)
?
Asset age ratio
Definition
Measures the degree of wear of tangible assets.
Formula
Accumulated depreciation / Gross fixed assets x 100
Solvency indicators evolution FRED ECO-CONSTRUCTION BOIS
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2019
2020
2021
2022
2023
2024
2025
Debt ratio
103.419
96.556
142.988
105.396
177.077
74.733
53.422
Financial autonomy
31.622
35.84
25.605
28.166
21.232
29.592
26.963
Repayment capacity
3.3
3.041
5.364
3.486
-4.461
1.771
1.978
Cash flow / Revenue
4.165%
4.271%
3.885%
4.548%
-3.455%
4.606%
3.082%
Sector positioning
Debt ratio
53.422025
2023
2024
2025
Q1: 9.16
Med: 25.54
Q3: 54.64
Average
In 2025, the debt ratio of FRED ECO-CONSTRUCTION BOIS (53.42) 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
26.96%2025
2023
2024
2025
Q1: 31.37%
Med: 45.9%
Q3: 60.99%
Watch
In 2025, the financial autonomy of FRED ECO-CONSTRUCTION BOIS (27.0%) ranks in the bottom 25% of the sector. This ratio represents the share of equity in total financing. Low autonomy may limit investment capacity and increase vulnerability.
Repayment capacity
1.98 years2025
2023
2024
2025
Q1: 0.12 years
Med: 0.71 years
Q3: 2.24 years
Average+46 pts over 3 years
In 2025, the repayment capacity of FRED ECO-CONSTRUCTION BOIS (1.98) 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 144.92. 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 4.7x. Financial charges are adequately covered by operations.
Liquidity ratio (2025)
?
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
144.918
Interest coverage (2025)
?
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
4.679
Liquidity indicators evolution FRED ECO-CONSTRUCTION BOIS
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2019
2020
2021
2022
2023
2024
2025
Liquidity ratio
201.9
220.578
205.621
188.765
184.033
156.641
144.918
Interest coverage
4.827
2.448
2.866
1.664
-10.437
5.952
4.679
Sector positioning
Liquidity ratio
144.922025
2023
2024
2025
Q1: 172.12
Med: 234.82
Q3: 327.16
Watch-14 pts over 3 years
In 2025, the liquidity ratio of FRED ECO-CONSTRUCTION BOIS (144.92) ranks in the bottom 25% of the sector. This ratio measures the ability to cover short-term debt with current assets. A ratio below 1 may signal potential cash flow tensions.
Interest coverage
4.68x2025
2023
2024
2025
Q1: 0.0x
Med: 1.29x
Q3: 4.81x
Good+49 pts over 3 years
In 2025, the interest coverage of FRED ECO-CONSTRUCTION BOIS (4.7x) 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: 81 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 53 days. The company must finance 28 days of gap between collections and payments. Inventory turnover is 22 days (= Average inventory / Cost of goods x 360). Fast turnover, sign of good inventory management. Overall, WCR represents 75 days of revenue, i.e. 793 k€ to permanently finance. Over 2019-2025, WCR increased by +136%, requiring additional financing.
Operating WCR (2025)
?
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
793 101 €
Customer credit (2025)
?
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
81 j
Supplier credit (2025)
?
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
53 j
Inventory turnover (2025)
?
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
22 j
WCR in days of revenue (2025)
?
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 FRED ECO-CONSTRUCTION BOIS
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2019
2020
2021
2022
2023
2024
2025
Operating WCR
336 296 €
324 107 €
574 984 €
703 345 €
767 963 €
619 878 €
793 101 €
Inventory turnover (days)
11
16
22
32
40
19
22
Customer payment term (days)
71
48
74
64
63
62
81
Supplier payment term (days)
44
26
68
75
49
51
53
Positioning of FRED ECO-CONSTRUCTION BOIS in its sector
Comparison with sector Travaux de charpente
Valuation estimate
Based on 113 transactions of similar company sales
(all years),
the value of FRED ECO-CONSTRUCTION BOIS is estimated at
383 924 €
(range 204 469€ - 629 095€).
With an EBITDA of 146 133€, the sector multiple of 2.2x 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.
Estimated enterprise value2025
113 transactions
204k€383k€629k€
383 924 €Range: 204 469€ - 629 095€
NAF 5 all-time
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
146 133 €×2.2x
Estimation328 750 €
135 692€ - 527 476€
Revenue Multiple30%
3 795 287 €×0.16x
Estimation588 624 €
382 719€ - 963 369€
Net Income Multiple20%
79 608 €×2.7x
Estimation214 815 €
109 040€ - 381 733€
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 113 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 charpente)
Compare FRED ECO-CONSTRUCTION BOIS with other companies in the same sector:
Frequently asked questions about FRED ECO-CONSTRUCTION BOIS
What is the revenue of FRED ECO-CONSTRUCTION BOIS ?
The revenue of FRED ECO-CONSTRUCTION BOIS in 2025 is 3.8 M€.
Is FRED ECO-CONSTRUCTION BOIS profitable?
Yes, FRED ECO-CONSTRUCTION BOIS generated a net profit of 80 k€ in 2025.
Where is the headquarters of FRED ECO-CONSTRUCTION BOIS ?
The headquarters of FRED ECO-CONSTRUCTION BOIS is located in LA LECHERE (73260), in the department Savoie.
Where to find the tax return of FRED ECO-CONSTRUCTION BOIS ?
The tax return of FRED ECO-CONSTRUCTION BOIS 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 FRED ECO-CONSTRUCTION BOIS operate?
FRED ECO-CONSTRUCTION BOIS operates in the sector Travaux de charpente (NAF code 43.91A). 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