Employees: 22 (2023.0)Legal category: SCA (commandite par actions)Size: ETICreation date: 1990-12-15 (35 years)Status: ActiveBusiness sector: Fabrication de placage et de panneaux de boisLocation: VAL-D'AUGE (16170), Charente
JOUBERT LES ELIOTS : revenue, balance sheet and financial ratios
JOUBERT LES ELIOTS is a French company
founded 35 years ago,
specialized in the sector Fabrication de placage et de panneaux de bois.
Based in VAL-D'AUGE (16170),
this company of category ETI
shows in 2024 a revenue of 35.4 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - JOUBERT LES ELIOTS (SIREN 380284646)
Indicator
2024
2023
2022
2020
2019
2018
2017
Revenue
35 399 882 €
34 571 714 €
42 084 906 €
32 030 614 €
34 336 295 €
31 467 802 €
29 213 331 €
Net income
-554 165 €
968 779 €
3 639 129 €
-349 810 €
631 794 €
161 630 €
206 569 €
EBITDA
1 707 326 €
3 535 139 €
6 857 028 €
1 792 202 €
2 841 070 €
2 430 051 €
2 113 058 €
Net margin
-1.6%
2.8%
8.6%
-1.1%
1.8%
0.5%
0.7%
Revenue and income statement
In 2024, JOUBERT LES ELIOTS achieves revenue of 35.4 M€. Revenue is growing positively over 7 years (CAGR: +2.8%). Vs 2023: +2%. After deducting consumption (21.1 M€), gross margin stands at 14.3 M€, i.e. a rate of 40%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches 1.7 M€, representing 4.8% of revenue. Warning negative scissor effect: despite revenue change (+2%), EBITDA varies by -52%, reducing margin by 5.4 pts. This reflects costs rising faster than revenue. The operating margin remains fragile, requiring cost vigilance. Net income is negative at -554 k€ (-1.6% of revenue), which will impact equity.
Revenue (2024)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
35 399 882 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
14 312 656 €
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
1 707 326 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
-390 131 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
-554 165 €
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
4.8%
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 30%. 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 58%. 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 7.1 years of cash flow to repay all financial debt. Beyond 7 years, banks generally consider credit risk as high. Cash flow represents 1.9% 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
29.556%
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
58.165%
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
1.916%
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
7.081
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
2017
2018
2019
2020
2022
2023
2024
Debt ratio
48.53
53.558
37.348
83.649
39.433
34.227
29.556
Financial autonomy
51.134
100.0
55.525
43.228
54.456
61.005
58.165
Repayment capacity
4.685
6.258
2.526
12.163
1.27
2.589
7.081
Cash flow / Revenue
4.15%
3.223%
5.338%
2.559%
11.935%
6.386%
1.916%
Sector positioning
Debt ratio
29.562024
2022
2023
2024
Q1: 3.74
Med: 30.12
Q3: 58.88
Good-6 pts over 3 years
In 2024, the debt ratio of JOUBERT LES ELIOTS (29.56) 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
58.16%2024
2022
2023
2024
Q1: 33.79%
Med: 49.12%
Q3: 62.96%
Good
In 2024, the financial autonomy of JOUBERT LES ELIOTS (58.2%) 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
7.08 years2024
2022
2023
2024
Q1: -2.94 years
Med: 1.32 years
Q3: 4.08 years
Watch+32 pts over 3 years
In 2024, the repayment capacity of JOUBERT LES ELIOTS (7.08) 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 252.08. 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 10.3x. 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
252.081
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
10.295
Liquidity indicators evolution JOUBERT LES ELIOTS
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2017
2018
2019
2020
2022
2023
2024
Liquidity ratio
233.325
250.36
250.162
340.833
298.591
352.922
252.081
Interest coverage
4.064
3.269
2.503
4.491
1.049
5.212
10.295
Sector positioning
Liquidity ratio
252.082024
2022
2023
2024
Q1: 134.97
Med: 213.37
Q3: 315.18
Good-15 pts over 3 years
In 2024, the liquidity ratio of JOUBERT LES ELIOTS (252.08) 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
10.29x2024
2022
2023
2024
Q1: 0.01x
Med: 9.36x
Q3: 15.84x
Good+26 pts over 3 years
In 2024, the interest coverage of JOUBERT LES ELIOTS (10.3x) 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: 28 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 45 days. Favorable situation: supplier credit is longer than customer credit by 17 days. Inventory turnover is 97 days (= Average inventory / Cost of goods x 360). This high level ties up cash and potentially creates obsolescence risk. Overall, WCR represents 75 days of revenue, i.e. 7.4 M€ 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
7 357 157 €
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
28 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
45 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
97 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
75 j
WCR and payment terms evolution JOUBERT LES ELIOTS
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2017
2018
2019
2020
2022
2023
2024
Operating WCR
6 822 773 €
7 462 275 €
5 851 591 €
6 797 857 €
8 820 996 €
7 778 981 €
7 357 157 €
Inventory turnover (days)
98
86
72
88
81
103
97
Customer payment term (days)
33
34
26
29
34
23
28
Supplier payment term (days)
55
47
41
44
42
32
45
Positioning of JOUBERT LES ELIOTS in its sector
Comparison with sector Fabrication de placage et de panneaux de bois
Valuation estimate
Indicative estimate only : the number of comparable transactions in this sector is limited (44 transactions).
This range of 1 862 896€ to 8 161 458€ is provided for information purposes only and requires in-depth analysis to be confirmed.
Estimated enterprise value2024
Indicative
1862k€3651k€8161k€
3 651 466 €Range: 1 862 896€ - 8 161 458€
NAF 4 all-time
Aggregated at NAF sub-class level
How is this estimate calculated?
This estimate is based on the analysis of 44 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 (Fabrication de placage et de panneaux de bois)
Compare JOUBERT LES ELIOTS with other companies in the same sector:
Frequently asked questions about JOUBERT LES ELIOTS
What is the revenue of JOUBERT LES ELIOTS ?
The revenue of JOUBERT LES ELIOTS in 2024 is 35.4 M€.
Is JOUBERT LES ELIOTS profitable?
JOUBERT LES ELIOTS recorded a net loss in 2024.
Where is the headquarters of JOUBERT LES ELIOTS ?
The headquarters of JOUBERT LES ELIOTS is located in VAL-D'AUGE (16170), in the department Charente.
Where to find the tax return of JOUBERT LES ELIOTS ?
The tax return of JOUBERT LES ELIOTS 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 JOUBERT LES ELIOTS operate?
JOUBERT LES ELIOTS operates in the sector Fabrication de placage et de panneaux de bois (NAF code 16.21Z). 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