Employees: 03 (2023.0)Legal category: SARL unipersonnelleSize: PMECreation date: 2010-07-07 (15 years)Status: ActiveBusiness sector: Travaux de couverture par élémentsLocation: LES LOGES (76790), Seine-Maritime
FREGER CHRISTOPHE : revenue, balance sheet and financial ratios
FREGER CHRISTOPHE is a French company
founded 15 years ago,
specialized in the sector Travaux de couverture par éléments.
Based in LES LOGES (76790),
this company of category PME
shows in 2017 a revenue of 456 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - FREGER CHRISTOPHE (SIREN 523605244)
Indicator
2017
2016
Revenue
455 502 €
396 927 €
Net income
27 923 €
14 738 €
EBITDA
22 229 €
12 099 €
Net margin
6.1%
3.7%
Revenue and income statement
Im Jahr 2017 erzielt FREGER CHRISTOPHE einen Umsatz von 456 k€. Vs 2016, Wachstum von +15% (397 k€ -> 456 k€). Nach Abzug des Verbrauchs (165 k€) beträgt die Bruttomarge 291 k€, d.h. eine Rate von 64%. Dieses Verhältnis misst die Fähigkeit, aus der Geschäftstätigkeit Wert zu schaffen. EBITDA (= Bruttomarge - Personalkosten - Steuern) erreicht 22 k€, was 4.9% des Umsatzes entspricht. Die operative Marge bleibt fragil und erfordert Kostenwachsamkeit. Das Nettoergebnis beträgt 28 k€, d.h. 6.1% des Umsatzes.
Revenue (2017)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
455 502 €
Gross margin (2017)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
290 686 €
EBITDA (2017)
?
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
22 229 €
EBIT (2017)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
28 016 €
Net income (2017)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
27 923 €
EBITDA margin (2017)
?
EBITDA margin
Definition
Measures the company's operating profitability.
Formula
(EBE / CA) x 100
Interpretation
> 10% : Good profitability 5-10% : Average < 5% : Low
4.9%
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
Die Verschuldungsquote (= Finanzschulden / Eigenkapital x 100) beträgt 25%. Dieses niedrige Niveau spiegelt eine solide Finanzstruktur wider. Die finanzielle Autonomie (= Eigenkapital / Bilanzsumme x 100) erreicht 37%. Das Gleichgewicht zwischen Eigenkapital und Schulden ist zufriedenstellend. Die Schuldenrückzahlungskapazität zeigt, dass es 0.8 Jahre Cashflow braucht. Diese kurze Periode zeigt eine ausgezeichnete Schuldentragfähigkeit. Der Cashflow beträgt 4.7% des Umsatzes.
Debt ratio (2017)
?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low 50-100% : Moderate > 100% : High
25.169%
Financial autonomy (2017)
?
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
37.282%
Cash flow / Revenue (2017)
?
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
4.697%
Repayment capacity (2017)
?
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
0.783
Asset age ratio (2017)
?
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
Debt ratio
29.035
25.169
Financial autonomy
27.876
37.282
Repayment capacity
0.961
0.783
Cash flow / Revenue
2.953%
4.697%
Sector positioning
Verschuldungsgrad
25.172017
2016
2017
Q1: 3.41
Med: 20.06
Q3: 60.22
Average
Im Jahr 2017 liegt über dem Median der Branche das verschuldungsgrad von FREGER CHRISTOPHE (25.17). Dieses Verhältnis misst das Gewicht der Schulden im Verhältnis zum Eigenkapital. Eine Reduzierung könnte die finanzielle Stärke verbessern.
Finanzielle Autonomie
37.28%2017
2016
2017
Q1: 16.96%
Med: 36.84%
Q3: 55.03%
Gut+10 pts over 2 years
Im Jahr 2017 liegt über dem Median der Branche das finanzielle autonomie von FREGER CHRISTOPHE (37.3%). Dieses Verhältnis stellt den Anteil des Eigenkapitals an der Gesamtfinanzierung dar. Diese komfortable Position bietet eine nennenswerte Sicherheitsmarge.
Rückzahlungsfähigkeit
0.78 ans2017
2016
2017
Q1: 0.0 ans
Med: 0.29 ans
Q3: 1.47 ans
Average-7 pts over 2 years
Im Jahr 2017 liegt über dem Median der Branche das rückzahlungsfähigkeit von FREGER CHRISTOPHE (0.8 an). Dieses Verhältnis gibt die Anzahl der Jahre an, die zur Rückzahlung der Schulden mit dem Cashflow benötigt werden. Eine Reduzierung könnte die finanzielle Stärke verbessern.
Liquidity ratios
Die Liquiditätsquote beträgt 145.15. Das Unternehmen verfügt über 2€ liquide Mittel für jeden 1€ kurzfristiger Schulden. Der Zinsdeckungsgrad (= EBIT / Zinsaufwendungen) beträgt 5.1x. Das Betriebsergebnis deckt die Zinsaufwendungen sehr weitgehend.
Liquidity ratio (2017)
?
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
145.154
Interest coverage (2017)
?
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
5.056
Liquidity indicators evolution FREGER CHRISTOPHE
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
Liquidity ratio
117.784
145.154
Interest coverage
10.621
5.056
Sector positioning
Liquiditätsquote
145.152017
2016
2017
Q1: 136.51
Med: 189.84
Q3: 282.87
Average+6 pts over 2 years
Im Jahr 2017 liegt unter dem Median der Branche das liquiditätsquote von FREGER CHRISTOPHE (145.15). Dieses Verhältnis misst die Fähigkeit, kurzfristige Schulden mit Umlaufvermögen zu decken. Eine Verbesserung würde die Wettbewerbsposition stärken.
Zinsdeckung
5.06x2017
2016
2017
Q1: 0.0x
Med: 0.67x
Q3: 3.92x
Ausgezeichnet
Im Jahr 2017 liegt in den oberen 25% der Branche das zinsdeckung von FREGER CHRISTOPHE (5.1x). Dieses Verhältnis gibt an, wie oft das Betriebsergebnis die Zinsaufwendungen deckt. Hohe Deckung bedeutet, dass Finanzaufwendungen die Rentabilität wenig belasten.
Working capital requirement (WCR) and payment terms
Der Betriebskapitalbedarf (WCR) misst die zeitliche Lücke. Durchschnittliche Kundenzahlungsfrist: 29 Tage. Lieferantenfrist: 62 Tage. Ausgezeichnete Situation: Lieferanten finanzieren 33 Tage des Betriebszyklus. Die Bestandsumschlagsdauer beträgt 7 Tage. Schneller Umschlag, Zeichen guter Bestandsführung. Der WCR repräsentiert 12 Tage Umsatz.
Operating WCR (2017)
?
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
15 501 €
Customer credit (2017)
?
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
29 j
Supplier credit (2017)
?
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
62 j
Inventory turnover (2017)
?
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
7 j
WCR in days of revenue (2017)
?
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
12 j
WCR and payment terms evolution FREGER CHRISTOPHE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
Operating WCR
4 723 €
15 501 €
Inventory turnover (days)
3
7
Customer payment term (days)
30
29
Supplier payment term (days)
71
62
Positioning of FREGER CHRISTOPHE in its sector
Comparison with sector Travaux de couverture par éléments
Valuation estimate
Based on 113 transactions of similar company sales
(all years),
the value of FREGER CHRISTOPHE is estimated at
61 266 €
(range 31 749€ - 101 583€).
With an EBITDA of 22 229€, 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 value2017
113 transactions
31k€61k€101k€
61 266 €Range: 31 749€ - 101 583€
NAF 5 all-time
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
22 229 €×2.2x
Estimation50 008 €
20 641€ - 80 237€
Revenue Multiple30%
455 502 €×0.16x
Estimation70 645 €
45 933€ - 115 621€
Net Income Multiple20%
27 923 €×2.7x
Estimation75 348 €
38 247€ - 133 895€
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 couverture par éléments)
Compare FREGER CHRISTOPHE with other companies in the same sector:
Frequently asked questions about FREGER CHRISTOPHE
What is the revenue of FREGER CHRISTOPHE ?
The revenue of FREGER CHRISTOPHE in 2017 is 456 k€.
Is FREGER CHRISTOPHE profitable?
Yes, FREGER CHRISTOPHE generated a net profit of 28 k€ in 2017.
Where is the headquarters of FREGER CHRISTOPHE ?
The headquarters of FREGER CHRISTOPHE is located in LES LOGES (76790), in the department Seine-Maritime.
Where to find the tax return of FREGER CHRISTOPHE ?
The tax return of FREGER CHRISTOPHE 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 FREGER CHRISTOPHE operate?
FREGER CHRISTOPHE operates in the sector Travaux de couverture par éléments (NAF code 43.91B). 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