Employees: 11 (2023.0)Legal category: SCA (commandite par actions)Size: PMECreation date: 2007-10-29 (18 years)Status: ActiveBusiness sector: Autres travaux de finitionLocation: VEAUCHE (42340), Loire
GRENAILLAGE 42 : revenue, balance sheet and financial ratios
GRENAILLAGE 42 is a French company
founded 18 years ago,
specialized in the sector Autres travaux de finition.
Based in VEAUCHE (42340),
this company of category PME
shows in 2022 a revenue of 2.6 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - GRENAILLAGE 42 (SIREN 500819883)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
N/C
N/C
2 561 877 €
2 827 111 €
N/C
N/C
2 208 571 €
N/C
N/C
Net income
98 697 €
86 636 €
66 041 €
37 516 €
-16 156 €
102 670 €
108 188 €
92 337 €
110 285 €
EBITDA
N/C
N/C
196 613 €
95 103 €
N/C
N/C
293 858 €
N/C
N/C
Net margin
N/C
N/C
2.6%
1.3%
N/C
N/C
4.9%
N/C
N/C
Revenue and income statement
In 2024, GRENAILLAGE 42 generates positive net income of 99 k€. Net income represents the final profit after all expenses (operating, financial, exceptional) and corporate tax. Change over 2016-2024: 110 k€ -> 99 k€.
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
98 697 €
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 17%. Low autonomy: the company heavily depends on external financing (banks, suppliers).
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
52.908%
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
17.23%
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
65.001
45.86
37.471
45.44
200.729
167.958
120.716
89.152
52.908
Financial autonomy
23.486
22.957
20.671
15.792
11.581
13.664
14.838
16.091
17.23
Repayment capacity
None
None
0.336
None
None
5.865
2.561
None
None
Cash flow / Revenue
None%
None%
8.448%
None%
None%
2.896%
6.222%
None%
None%
Sector positioning
Debt ratio
52.912024
2022
2023
2024
Q1: 0.34
Med: 12.18
Q3: 45.21
Average
In 2024, the debt ratio of GRENAILLAGE 42 (52.91) 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
17.23%2024
2022
2023
2024
Q1: 5.39%
Med: 29.66%
Q3: 54.37%
Average+6 pts over 3 years
In 2024, the financial autonomy of GRENAILLAGE 42 (17.2%) 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
2.56 years2022
2022
Q1: 0.0 years
Med: 0.07 years
Q3: 1.69 years
Watch
In 2022, the repayment capacity of GRENAILLAGE 42 (2.56) 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 113.56. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months.
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
113.559
Liquidity indicators evolution GRENAILLAGE 42
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
119.343
114.688
93.076
101.161
126.055
123.077
120.665
113.864
113.559
Interest coverage
None
None
16.147
None
None
19.334
13.322
None
None
Sector positioning
Liquidity ratio
113.562024
2022
2023
2024
Q1: 141.46
Med: 215.95
Q3: 344.99
Watch
In 2024, the liquidity ratio of GRENAILLAGE 42 (113.56) 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
13.32x2022
2022
Q1: 0.0x
Med: 0.0x
Q3: 1.97x
Excellent
In 2022, the interest coverage of GRENAILLAGE 42 (13.3x) 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.
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
0 €
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
0 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
0 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
0 j
WCR and payment terms evolution GRENAILLAGE 42
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
0 €
0 €
55 214 €
0 €
0 €
825 969 €
859 561 €
0 €
0 €
Inventory turnover (days)
0
0
17
0
0
49
28
0
0
Customer payment term (days)
0
0
86
0
0
39
64
0
0
Supplier payment term (days)
0
0
55
0
0
112
152
0
0
Positioning of GRENAILLAGE 42 in its sector
Comparison with sector Autres travaux de finition
Valuation estimate
Based on 65 transactions of similar company sales
in 2024,
the value of GRENAILLAGE 42 is estimated at
318 036 €
(range 116 344€ - 716 589€).
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
65 tx
116k€318k€716k€
318 036 €Range: 116 344€ - 716 589€
NAF 4 année 2024
Aggregated at NAF sub-class level
Valuation method used
Net Income Multiple
98 697 €
×
3.2x
=318 036 €
Range: 116 345€ - 716 590€
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 65 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 (Autres travaux de finition)
Compare GRENAILLAGE 42 with other companies in the same sector:
Yes, GRENAILLAGE 42 generated a net profit of 99 k€ in 2024.
Where is the headquarters of GRENAILLAGE 42 ?
The headquarters of GRENAILLAGE 42 is located in VEAUCHE (42340), in the department Loire.
Where to find the tax return of GRENAILLAGE 42 ?
The tax return of GRENAILLAGE 42 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 GRENAILLAGE 42 operate?
GRENAILLAGE 42 operates in the sector Autres travaux de finition (NAF code 43.39Z). 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