GRAINES BAUMAUX : revenue, balance sheet and financial ratios

GRAINES BAUMAUX is a French company founded 41 years ago, specialized in the sector Vente à distance sur catalogue spécialisé. Based in MAZIROT (88500), this company of category PME shows in 2021 a revenue of 11.4 M€. 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 - GRAINES BAUMAUX (SIREN 331221200)
Indicator 2023 2021 2018 2017 2016
Revenue N/C 11 413 070 € 9 428 383 € 9 744 893 € 10 074 875 €
Net income 1 074 557 € 1 993 948 € 450 814 € 568 296 € 690 700 €
EBITDA N/C 3 353 475 € 1 231 559 € 1 495 904 € 1 602 007 €
Net margin N/C 17.5% 4.8% 5.8% 6.9%

Revenue and income statement

In 2023, GRAINES BAUMAUX generates positive net income of 1.1 M€. Net income represents the final profit after all expenses (operating, financial, exceptional) and corporate tax. Change over 2016-2023: 691 k€ -> 1.1 M€.

Net income (2023) ?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax

1 074 557 €

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 21%. 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 81%. This high autonomy means the company finances most of its assets through equity, a sign of strength.

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

20.531%

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

80.776%

Asset age ratio (2023) ?
Asset age ratio
Definition
Measures the degree of wear of tangible assets.
Formula
Accumulated depreciation / Gross fixed assets x 100
Interpretation
< 50% : Recent assets
50-70% : Normal wear
> 70% : Aging assets

52.9%

Solvency indicators evolution
GRAINES BAUMAUX

Sector positioning

Debt ratio
20.53 2023
2018
2021
2023
Q1: 0.0
Med: 4.75
Q3: 67.01
Average +17 pts over 3 years

In 2023, the debt ratio of GRAINES BAUMAUX (20.53) 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
80.78% 2023
2018
2021
2023
Q1: 0.0%
Med: 22.86%
Q3: 53.34%
Excellent

In 2023, the financial autonomy of GRAINES BAUMAUX (80.8%) 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
0.49 years 2021
2018
2021
Q1: 0.0 years
Med: 0.0 years
Q3: 0.85 years
Average -7 pts over 2 years

In 2021, the repayment capacity of GRAINES BAUMAUX (0.49) 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 2484.01. 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

2484.011

Liquidity indicators evolution
GRAINES BAUMAUX

Sector positioning

Liquidity ratio
2484.01 2023
2018
2021
2023
Q1: 109.8
Med: 201.68
Q3: 396.88
Excellent

In 2023, the liquidity ratio of GRAINES BAUMAUX (2484.01) ranks in the top 25% of the sector. This ratio measures the ability to cover short-term debt with current assets. A ratio above 1 ensures comfortable coverage of short-term maturities.

Interest coverage
0.46x 2021
2018
2021
Q1: 0.0x
Med: 0.0x
Q3: 0.71x
Good

In 2021, the interest coverage of GRAINES BAUMAUX (0.5x) 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
GRAINES BAUMAUX

Positioning of GRAINES BAUMAUX in its sector

Comparison with sector Vente à distance sur catalogue spécialisé

Valuation estimate

Based on 121 transactions of similar company sales (all years), the value of GRAINES BAUMAUX is estimated at 4 037 695 € (range 1 317 318€ - 10 901 558€). 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 value 2023
121 transactions
1317k€ 4037k€ 10901k€
4 037 695 € Range: 1 317 318€ - 10 901 558€
NAF 5 all-time

Valuation method used

Net Income Multiple
1 074 557 € × 3.8x = 4 037 695 €
Range: 1 317 318€ - 10 901 558€

Only this financial indicator is available for this company.

Valuation evolution

How is this estimate calculated?

This estimate is based on the analysis of 121 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 (Vente à distance sur catalogue spécialisé)

Compare GRAINES BAUMAUX with other companies in the same sector:

Frequently asked questions about GRAINES BAUMAUX

What is the revenue of GRAINES BAUMAUX ?

The revenue of GRAINES BAUMAUX in 2021 is 11.4 M€.

Is GRAINES BAUMAUX profitable?

Yes, GRAINES BAUMAUX generated a net profit of 1.1 M€ in 2023.

Where is the headquarters of GRAINES BAUMAUX ?

The headquarters of GRAINES BAUMAUX is located in MAZIROT (88500), in the department Vosges.

Where to find the tax return of GRAINES BAUMAUX ?

The tax return of GRAINES BAUMAUX 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 GRAINES BAUMAUX operate?

GRAINES BAUMAUX operates in the sector Vente à distance sur catalogue spécialisé (NAF code 47.91B). See the 'Sector positioning' section above to compare the company with its competitors.