Les données financières de cette entreprise sont partiellement disponibles (liasse simplifiée ou données confidentielles). Certaines sections ne sont pas affichées.

HARDOUIN-LAINE COUVERTURE ZINGUERIE CHARPENTE ET CONSTRUCTION BOIS : revenue, balance sheet and financial ratios

HARDOUIN-LAINE COUVERTURE ZINGUERIE CHARPENTE ET CONSTRUCTION BOIS is a French company founded 34 years ago, specialized in the sector Travaux de couverture par éléments. Based in BAUGE-EN-ANJOU (49150), this company of category PME shows in 2024 a revenue of 2.8 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 - HARDOUIN-LAINE COUVERTURE ZINGUERIE CHARPENTE ET CONSTRUCTION BOIS (SIREN 382821270)
Indicator 2024 2023 2022 2021 2020 2019 2018 2017
Revenue 2 755 521 € N/C N/C N/C N/C N/C N/C N/C
Net income 157 975 € 192 795 € 184 241 € 33 606 € 123 842 € 141 854 € 156 066 € 168 802 €
EBITDA 169 703 € N/C N/C N/C N/C N/C N/C N/C
Net margin 5.7% N/C N/C N/C N/C N/C N/C N/C

Revenue and income statement

In 2024, HARDOUIN-LAINE COUVERTURE ZINGUERIE CHARPENTE ET CONSTRUCTION BOIS achieves revenue of 2.8 M€. After deducting consumption (1.0 M€), gross margin stands at 1.7 M€, i.e. a rate of 62%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches 170 k€, representing 6.2% of revenue. The operating margin remains fragile, requiring cost vigilance. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 158 k€, i.e. 5.7% of revenue. This profit can be retained or distributed to shareholders.

Revenue (2024) ?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production

2 755 521 €

Gross margin (2024) ?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed

1 716 173 €

EBITDA (2024) ?
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

169 703 €

EBIT (2024) ?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals

184 588 €

Net income (2024) ?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax

157 975 €

EBITDA margin (2024) ?
EBITDA margin
Definition
Measures the company's operating profitability.
Formula
(EBE / CA) x 100
Interpretation
> 10% : Good profitability
5-10% : Average
< 5% : Low

6.2%

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 8%. 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 56%. This high autonomy means the company finances most of its assets through equity, a sign of strength. Debt repayment capacity (= Financial debt / Cash flow) indicates it would take 0.4 years of cash flow to repay all financial debt. This short period demonstrates excellent debt sustainability. Cash flow represents 6.4% of revenue. Cash flow measures resources generated by operations, available for investment and debt repayment. Satisfactory level allowing partial financing of growth.

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

7.674%

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

55.91%

Cash flow / Revenue (2024) ?
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

6.4%

Repayment capacity (2024) ?
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

0.365

Asset age ratio (2024) ?
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

13.4%

Solvency indicators evolution
HARDOUIN-LAINE COUVERTURE ZINGUERIE CHARPENTE ET CONSTRUCTION BOIS

Sector positioning

Debt ratio
7.67 2024
2022
2023
2024
Q1: 4.55
Med: 19.76
Q3: 51.32
Good -8 pts over 3 years

In 2024, the debt ratio of HARDOUIN-LAINE COUVERTURE... (7.67) ranks below the median of the sector. This ratio measures the weight of debt relative to equity. This controlled position reflects prudent management.

Financial autonomy
55.91% 2024
2022
2023
2024
Q1: 20.21%
Med: 41.48%
Q3: 58.46%
Good

In 2024, the financial autonomy of HARDOUIN-LAINE COUVERTURE... (55.9%) ranks above the median of the sector. This ratio represents the share of equity in total financing. This comfortable position offers an appreciable safety margin.

Repayment capacity
0.36 years 2024
2024
Q1: 0.0 years
Med: 0.33 years
Q3: 1.23 years
Average

In 2024, the repayment capacity of HARDOUIN-LAINE COUVERTURE... (0.36) 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 220.86. 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 1.7x. Coverage is limited: any activity downturn would jeopardize interest payments.

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

220.86

Interest coverage (2024) ?
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

1.686

Liquidity indicators evolution
HARDOUIN-LAINE COUVERTURE ZINGUERIE CHARPENTE ET CONSTRUCTION BOIS

Sector positioning

Liquidity ratio
220.86 2024
2022
2023
2024
Q1: 152.81
Med: 217.71
Q3: 316.62
Good

In 2024, the liquidity ratio of HARDOUIN-LAINE COUVERTURE... (220.86) ranks above the median of the sector. This ratio measures the ability to cover short-term debt with current assets. This comfortable position offers an appreciable safety margin.

Interest coverage
1.69x 2024
2024
Q1: 0.0x
Med: 0.51x
Q3: 2.62x
Good

In 2024, the interest coverage of HARDOUIN-LAINE COUVERTURE... (1.7x) 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: 72 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 43 days. The company must finance 29 days of gap between collections and payments. Inventory turnover is 65 days (= Average inventory / Cost of goods x 360). Overall, WCR represents 110 days of revenue, i.e. 845 k€ to permanently finance.

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

844 981 €

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

72 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

43 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

65 j

WCR in days of revenue (2024) ?
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

110 j

WCR and payment terms evolution
HARDOUIN-LAINE COUVERTURE ZINGUERIE CHARPENTE ET CONSTRUCTION BOIS

Positioning of HARDOUIN-LAINE COUVERTURE ZINGUERIE CHARPENTE ET CONSTRUCTION BOIS in its sector

Comparison with sector Travaux de couverture par éléments

Valuation estimate

Indicative estimate only : the number of comparable transactions in this sector is limited (20 transactions). This range of 241 094€ to 868 255€ is provided for information purposes only and requires in-depth analysis to be confirmed.

Estimated enterprise value 2024
Indicative
241k€ 396k€ 868k€
396 388 € Range: 241 094€ - 868 255€
NAF 5 année 2024

Valuation evolution

How is this estimate calculated?

This estimate is based on the analysis of 20 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 HARDOUIN-LAINE COUVERTURE ZINGUERIE CHARPENTE ET CONSTRUCTION BOIS with other companies in the same sector:

Voir toutes les statistiques du secteur Travaux de couverture par éléments

Frequently asked questions about HARDOUIN-LAINE COUVERTURE ZINGUERIE CHARPENTE ET CONSTRUCTION BOIS

What is the revenue of HARDOUIN-LAINE COUVERTURE ZINGUERIE CHARPENTE ET CONSTRUCTION BOIS ?

The revenue of HARDOUIN-LAINE COUVERTURE ZINGUERIE CHARPENTE ET CONSTRUCTION BOIS in 2024 is 2.8 M€.

Is HARDOUIN-LAINE COUVERTURE ZINGUERIE CHARPENTE ET CONSTRUCTION BOIS profitable?

Yes, HARDOUIN-LAINE COUVERTURE ZINGUERIE CHARPENTE ET CONSTRUCTION BOIS generated a net profit of 158 k€ in 2024.

Where is the headquarters of HARDOUIN-LAINE COUVERTURE ZINGUERIE CHARPENTE ET CONSTRUCTION BOIS ?

The headquarters of HARDOUIN-LAINE COUVERTURE ZINGUERIE CHARPENTE ET CONSTRUCTION BOIS is located in BAUGE-EN-ANJOU (49150), in the department Maine-et-Loire.

Where to find the tax return of HARDOUIN-LAINE COUVERTURE ZINGUERIE CHARPENTE ET CONSTRUCTION BOIS ?

The tax return of HARDOUIN-LAINE COUVERTURE ZINGUERIE CHARPENTE ET 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 HARDOUIN-LAINE COUVERTURE ZINGUERIE CHARPENTE ET CONSTRUCTION BOIS operate?

HARDOUIN-LAINE COUVERTURE ZINGUERIE CHARPENTE ET CONSTRUCTION BOIS 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.