Employees: 12 (2023.0)Legal category: SA (autres)Size: PMECreation date: 1988-09-21 (37 years)Status: ActiveBusiness sector: Travaux de peinture et vitrerieLocation: BOUAFLE (78410), Yvelines
J.C.P. ENTREPRISE : revenue, balance sheet and financial ratios
J.C.P. ENTREPRISE is a French company
founded 37 years ago,
specialized in the sector Travaux de peinture et vitrerie.
Based in BOUAFLE (78410),
this company of category PME
shows in 2024 a revenue of 12.3 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - J.C.P. ENTREPRISE (SIREN 348548686)
Indicator
2024
2023
2022
2021
2020
2019
2019
2017
2016
Revenue
12 335 902 €
15 227 365 €
14 268 880 €
16 137 598 €
15 192 804 €
7 834 250 €
25 061 471 €
18 428 515 €
20 007 538 €
Net income
750 695 €
621 028 €
606 909 €
762 018 €
1 114 052 €
677 991 €
-2 345 392 €
-297 775 €
198 658 €
EBITDA
187 903 €
195 761 €
381 553 €
464 969 €
539 351 €
-239 236 €
-2 376 926 €
-282 497 €
382 176 €
Net margin
6.1%
4.1%
4.3%
4.7%
7.3%
8.7%
-9.4%
-1.6%
1.0%
Revenue and income statement
In 2024, J.C.P. ENTREPRISE achieves revenue of 12.3 M€. Revenue is declining over the period 2016-2024 (CAGR: -5.9%). Significant drop of -19% vs 2023. After deducting consumption (2.2 M€), gross margin stands at 10.2 M€, i.e. a rate of 82%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches 188 k€, representing 1.5% of revenue. The operating margin remains fragile, requiring cost vigilance. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 751 k€, i.e. 6.1% 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
12 335 902 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
10 174 049 €
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
187 903 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
899 976 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
750 695 €
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
1.5%
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 0%. 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 34%. The balance between equity and debt is satisfactory. Debt repayment capacity (= Financial debt / Cash flow) indicates it would take 0.1 years of cash flow to repay all financial debt. This short period demonstrates excellent debt sustainability. Cash flow represents 0.3% of revenue. Cash flow measures resources generated by operations, available for investment and debt repayment.
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
0.156%
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
34.272%
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
0.283%
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
0.127
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
2019
2019
2020
2021
2022
2023
2024
Debt ratio
1.618
0.075
8.69
4.887
0.197
0.121
0.137
0.14
0.156
Financial autonomy
41.687
38.847
17.06
24.008
30.314
34.988
36.134
45.194
34.272
Repayment capacity
0.321
-0.011
-0.047
-0.54
0.009
0.013
0.028
0.125
0.127
Cash flow / Revenue
1.074%
-1.287%
-8.982%
-2.183%
3.633%
1.862%
1.074%
0.219%
0.283%
Sector positioning
Debt ratio
0.162024
2022
2023
2024
Q1: 0.1
Med: 10.87
Q3: 41.68
Good
In 2024, the debt ratio of J.C.P. ENTREPRISE (0.16) 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
34.27%2024
2022
2023
2024
Q1: 4.85%
Med: 31.3%
Q3: 55.52%
Good
In 2024, the financial autonomy of J.C.P. ENTREPRISE (34.3%) 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
0.13 years2024
2022
2023
2024
Q1: 0.0 years
Med: 0.0 years
Q3: 0.77 years
Average
In 2024, the repayment capacity of J.C.P. ENTREPRISE (0.13) 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 161.87. 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 10.8x. Operating income very largely covers interest expenses: high safety margin.
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
161.865
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
10.792
Liquidity indicators evolution J.C.P. ENTREPRISE
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2019
2019
2020
2021
2022
2023
2024
Liquidity ratio
145.73
132.411
134.735
152.531
156.219
163.403
157.438
186.97
161.865
Interest coverage
22.499
-18.695
-3.571
-8.476
3.218
4.633
5.477
9.96
10.792
Sector positioning
Liquidity ratio
161.872024
2022
2023
2024
Q1: 141.41
Med: 207.71
Q3: 324.54
Average
In 2024, the liquidity ratio of J.C.P. ENTREPRISE (161.87) ranks below the median of the sector. This ratio measures the ability to cover short-term debt with current assets. An improvement would strengthen the competitive position.
Interest coverage
10.79x2024
2022
2023
2024
Q1: 0.0x
Med: 0.0x
Q3: 1.55x
Excellent
In 2024, the interest coverage of J.C.P. ENTREPRISE (10.8x) 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. Average customer payment term: 79 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 101 days. Favorable situation: supplier credit is longer than customer credit by 22 days. Overall, WCR represents 72 days of revenue, i.e. 2.5 M€ to permanently finance. Notable WCR improvement over the period (-54%), freeing up cash.
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
2 469 278 €
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
79 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
101 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 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
72 j
WCR and payment terms evolution J.C.P. ENTREPRISE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2019
2019
2020
2021
2022
2023
2024
Operating WCR
5 392 832 €
5 553 064 €
3 691 053 €
3 196 687 €
2 598 577 €
3 829 936 €
2 960 365 €
2 397 244 €
2 469 278 €
Inventory turnover (days)
2
2
1
2
0
0
0
0
0
Customer payment term (days)
71
76
58
173
70
77
73
38
79
Supplier payment term (days)
83
82
50
163
90
89
88
54
101
Positioning of J.C.P. ENTREPRISE in its sector
Comparison with sector Travaux de peinture et vitrerie
Valuation estimate
Based on 88 transactions of similar company sales
(all years),
the value of J.C.P. ENTREPRISE is estimated at
1 373 788 €
(range 542 899€ - 2 479 554€).
With an EBITDA of 187 903€, the sector multiple of 2.7x is applied.
The price/revenue ratio is 0.18x
(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. Medium reliability: estimate to be confirmed with in-depth analysis.
Estimated enterprise value2024
88 tx
542k€1373k€2479k€
1 373 788 €Range: 542 899€ - 2 479 554€
NAF 5 all-time
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
187 903 €×2.7x
Estimation509 998 €
154 396€ - 882 670€
Revenue Multiple30%
12 335 902 €×0.18x
Estimation2 240 959 €
1 031 121€ - 3 959 968€
Net Income Multiple20%
750 695 €×3.0x
Estimation2 232 510 €
781 824€ - 4 251 145€
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 88 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 peinture et vitrerie)
Compare J.C.P. ENTREPRISE with other companies in the same sector:
Frequently asked questions about J.C.P. ENTREPRISE
What is the revenue of J.C.P. ENTREPRISE ?
The revenue of J.C.P. ENTREPRISE in 2024 is 12.3 M€.
Is J.C.P. ENTREPRISE profitable?
Yes, J.C.P. ENTREPRISE generated a net profit of 751 k€ in 2024.
Where is the headquarters of J.C.P. ENTREPRISE ?
The headquarters of J.C.P. ENTREPRISE is located in BOUAFLE (78410), in the department Yvelines.
Where to find the tax return of J.C.P. ENTREPRISE ?
The tax return of J.C.P. ENTREPRISE 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 J.C.P. ENTREPRISE operate?
J.C.P. ENTREPRISE operates in the sector Travaux de peinture et vitrerie (NAF code 43.34Z). 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