Employees: 03 (2023.0)Legal category: Société à responsabilité limitée (sans autre indication)Size: PMECreation date: 2014-01-01 (12 years)Status: ActiveBusiness sector: Travaux de charpenteLocation: ESPELETTE (64250), Pyrenees-Atlantiques
GM CHARPENTE : revenue, balance sheet and financial ratios
GM CHARPENTE is a French company
founded 12 years ago,
specialized in the sector Travaux de charpente.
Based in ESPELETTE (64250),
this company of category PME
shows in 2022 a revenue of 934 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - GM CHARPENTE (SIREN 804039675)
Indicator
2023
2022
2021
Revenue
N/C
934 010 €
864 746 €
Net income
41 389 €
22 847 €
32 157 €
EBITDA
N/C
65 103 €
89 880 €
Net margin
N/C
2.4%
3.7%
Revenue and income statement
In 2023, GM CHARPENTE generates positive net income of 41 k€. Net income represents the final profit after all expenses (operating, financial, exceptional) and corporate tax. Change over 2021-2023: 32 k€ -> 41 k€.
Net income (2023)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
41 389 €
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 100%. Debt level is high: negotiating margin with banks is reduced. Financial autonomy (= Equity / Total assets x 100) reaches 19%. Low autonomy: the company heavily depends on external financing (banks, suppliers).
Debt ratio (2023)
?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low 50-100% : Moderate > 100% : High
100.224%
Financial autonomy (2023)
?
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
19.212%
Asset age ratio (2023)
?
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
2021
2022
2023
Debt ratio
175.423
145.325
100.224
Financial autonomy
21.817
26.372
19.212
Repayment capacity
1.672
2.415
None
Cash flow / Revenue
9.408%
6.471%
None%
Sector positioning
Debt ratio
100.222023
2021
2022
2023
Q1: 8.85
Med: 30.9
Q3: 75.25
Average
In 2023, the debt ratio of GM CHARPENTE (100.22) 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
19.21%2023
2021
2022
2023
Q1: 21.92%
Med: 39.19%
Q3: 57.36%
Average
In 2023, the financial autonomy of GM CHARPENTE (19.2%) ranks below the median of the sector. This ratio represents the share of equity in total financing. An improvement would strengthen the competitive position.
Repayment capacity
2.42 years2022
2021
2022
Q1: 0.0 years
Med: 0.83 years
Q3: 2.43 years
Average+8 pts over 2 years
In 2022, the repayment capacity of GM CHARPENTE (2.42) 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 134.33. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months.
Liquidity ratio (2023)
?
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
134.334
Liquidity indicators evolution GM CHARPENTE
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2021
2022
2023
Liquidity ratio
155.148
186.287
134.334
Interest coverage
1.656
1.98
None
Sector positioning
Liquidity ratio
134.332023
2021
2022
2023
Q1: 156.02
Med: 224.45
Q3: 319.74
Watch
In 2023, the liquidity ratio of GM CHARPENTE (134.33) 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
1.98x2022
2021
2022
Q1: 0.0x
Med: 0.84x
Q3: 3.06x
Good
In 2022, the interest coverage of GM CHARPENTE (2.0x) 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.
Operating WCR (2023)
?
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
0 €
Customer credit (2023)
?
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 (2023)
?
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
0 j
Inventory turnover (2023)
?
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 and payment terms evolution GM CHARPENTE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2021
2022
2023
Operating WCR
131 856 €
140 821 €
0 €
Inventory turnover (days)
2
3
0
Customer payment term (days)
64
63
0
Supplier payment term (days)
47
29
0
Positioning of GM CHARPENTE in its sector
Comparison with sector Travaux de charpente
Valuation estimate
Based on 113 transactions of similar company sales
(all years),
the value of GM CHARPENTE is estimated at
111 684 €
(range 56 691€ - 198 466€).
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 value2023
113 transactions
56k€111k€198k€
111 684 €Range: 56 691€ - 198 466€
NAF 5 all-time
Valuation method used
Net Income Multiple
41 389 €
×
2.7x
=111 685 €
Range: 56 691€ - 198 467€
Only this financial indicator is available for this company.
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 GM CHARPENTE with other companies in the same sector:
Yes, GM CHARPENTE generated a net profit of 41 k€ in 2023.
Where is the headquarters of GM CHARPENTE ?
The headquarters of GM CHARPENTE is located in ESPELETTE (64250), in the department Pyrenees-Atlantiques.
Where to find the tax return of GM CHARPENTE ?
The tax return of GM CHARPENTE 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 GM CHARPENTE operate?
GM CHARPENTE 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