Employees: 02 (2023.0)Legal category: Société à responsabilité limitée (sans autre indication)Size: ETICreation date: 2013-03-06 (13 years)Status: ActiveBusiness sector: Activités des sièges sociauxLocation: CAVAILLON (84300), Vaucluse
JOUFFRET ET SES ENFANTS : revenue, balance sheet and financial ratios
JOUFFRET ET SES ENFANTS is a French company
founded 13 years ago,
specialized in the sector Activités des sièges sociaux.
Based in CAVAILLON (84300),
this company of category ETI
shows in 2025 a revenue of 692 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - JOUFFRET ET SES ENFANTS (SIREN 791880461)
Indicator
2025
2024
2023
2020
2018
2017
Revenue
691 729 €
569 656 €
569 656 €
472 478 €
507 772 €
400 000 €
Net income
415 708 €
756 581 €
756 581 €
379 360 €
333 141 €
369 325 €
EBITDA
-123 281 €
-116 688 €
-116 688 €
-50 257 €
-71 306 €
-4 049 €
Net margin
60.1%
132.8%
132.8%
80.3%
65.6%
92.3%
Revenue and income statement
In 2025, JOUFFRET ET SES ENFANTS achieves revenue of 692 k€. Over the period 2017-2025, the company shows strong growth with a CAGR (compound annual growth rate) of +7.1%. Vs 2024, growth of +21% (570 k€ -> 692 k€). After deducting consumption (244 €), gross margin stands at 691 k€, i.e. a rate of 100%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches -123 k€, representing -17.8% of revenue. Positive scissor effect: EBITDA margin improves by +2.7 pts, sign of improved operational efficiency. Negative EBITDA means operations do not cover current expenses: concerning situation. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 416 k€, i.e. 60.1% of revenue. This profit can be retained or distributed to shareholders.
Revenue (2025)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
691 729 €
Gross margin (2025)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
691 485 €
EBITDA (2025)
?
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
-123 281 €
EBIT (2025)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
-123 293 €
Net income (2025)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
415 708 €
EBITDA margin (2025)
?
EBITDA margin
Definition
Measures the company's operating profitability.
Formula
(EBE / CA) x 100
Interpretation
> 10% : Good profitability 5-10% : Average < 5% : Low
-17.8%
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 134%. Debt level is high: negotiating margin with banks is reduced. Financial autonomy (= Equity / Total assets x 100) reaches 42%. 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 21.1 years of cash flow to repay all financial debt. Beyond 7 years, banks generally consider credit risk as high. Cash flow represents 60.1% of revenue. Cash flow measures resources generated by operations, available for investment and debt repayment. This high level provides strong self-financing capacity.
Debt ratio (2025)
?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low 50-100% : Moderate > 100% : High
134.026%
Financial autonomy (2025)
?
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
42.398%
Cash flow / Revenue (2025)
?
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
60.097%
Repayment capacity (2025)
?
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
21.064
Solvency indicators evolution JOUFFRET ET SES ENFANTS
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2017
2018
2020
2023
2024
2025
Debt ratio
0.551
2.884
3.422
98.224
98.224
134.026
Financial autonomy
94.565
93.974
95.212
48.375
48.375
42.398
Repayment capacity
0.085
0.496
0.53
8.313
8.313
21.064
Cash flow / Revenue
92.683%
65.829%
80.292%
133.119%
133.119%
60.097%
Sector positioning
Debt ratio
134.032025
2023
2024
2025
Q1: 0.1
Med: 12.78
Q3: 79.19
Average
In 2025, the debt ratio of JOUFFRET ET SES ENFANTS (134.03) 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
42.4%2025
2023
2024
2025
Q1: 14.33%
Med: 56.86%
Q3: 88.94%
Average-6 pts over 3 years
In 2025, the financial autonomy of JOUFFRET ET SES ENFANTS (42.4%) 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
21.06 years2025
2023
2024
2025
Q1: 0.0 years
Med: 0.28 years
Q3: 3.37 years
Average
In 2025, the repayment capacity of JOUFFRET ET SES ENFANTS (21.06) 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 2386.30. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months.
Liquidity ratio (2025)
?
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
2386.304
Interest coverage (2025)
?
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
-257.342
Liquidity indicators evolution JOUFFRET ET SES ENFANTS
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2017
2018
2020
2023
2024
2025
Liquidity ratio
342.013
527.604
1183.389
242.174
242.174
2386.304
Interest coverage
0.0
0.0
0.0
-206.422
-206.422
-257.342
Sector positioning
Liquidity ratio
2386.32025
2023
2024
2025
Q1: 133.41
Med: 540.0
Q3: 2678.02
Good+36 pts over 3 years
In 2025, the liquidity ratio of JOUFFRET ET SES ENFANTS (2386.30) 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
-257.34x2025
2023
2024
2025
Q1: -44.22x
Med: 0.0x
Q3: 1.81x
Average
In 2025, the interest coverage of JOUFFRET ET SES ENFANTS (-257.3x) ranks below the median of the sector. This ratio indicates how many times operating income covers interest expenses. An improvement would strengthen the competitive position.
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: 157 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 181 days. Favorable situation: supplier credit is longer than customer credit by 24 days. Overall, WCR represents 1366 days of revenue, i.e. 2.6 M€ to permanently finance. Over 2017-2025, WCR increased by +265%, requiring additional financing.
Operating WCR (2025)
?
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
2 623 887 €
Customer credit (2025)
?
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
157 j
Supplier credit (2025)
?
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
181 j
Inventory turnover (2025)
?
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 (2025)
?
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
1366 j
WCR and payment terms evolution JOUFFRET ET SES ENFANTS
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2017
2018
2020
2023
2024
2025
Operating WCR
719 008 €
857 525 €
907 328 €
442 275 €
442 275 €
2 623 887 €
Inventory turnover (days)
0
0
0
0
0
0
Customer payment term (days)
90
147
84
0
0
157
Supplier payment term (days)
135
264
345
177
186
181
Positioning of JOUFFRET ET SES ENFANTS in its sector
Comparison with sector Activités des sièges sociaux
Valuation estimate
Based on 54 transactions of similar company sales
in 2025,
the value of JOUFFRET ET SES ENFANTS is estimated at
721 527 €
(range 247 426€ - 1 242 401€).
The price/revenue ratio is 0.63x
(in line with sector norms).
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 value2025
54 tx
247k€721k€1242k€
721 527 €Range: 247 426€ - 1 242 401€
NAF 5 année 2025
Valuation detail by method
Ajustez les pondérations selon votre analyse
Revenue Multiple30%
691 729 €×0.63x
Estimation436 360 €
181 492€ - 493 225€
Net Income Multiple20%
415 708 €×2.8x
Estimation1 149 279 €
346 329€ - 2 366 166€
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 54 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 (Activités des sièges sociaux)
Compare JOUFFRET ET SES ENFANTS with other companies in the same sector:
Frequently asked questions about JOUFFRET ET SES ENFANTS
What is the revenue of JOUFFRET ET SES ENFANTS ?
The revenue of JOUFFRET ET SES ENFANTS in 2025 is 692 k€.
Is JOUFFRET ET SES ENFANTS profitable?
Yes, JOUFFRET ET SES ENFANTS generated a net profit of 416 k€ in 2025.
Where is the headquarters of JOUFFRET ET SES ENFANTS ?
The headquarters of JOUFFRET ET SES ENFANTS is located in CAVAILLON (84300), in the department Vaucluse.
Where to find the tax return of JOUFFRET ET SES ENFANTS ?
The tax return of JOUFFRET ET SES ENFANTS 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 JOUFFRET ET SES ENFANTS operate?
JOUFFRET ET SES ENFANTS operates in the sector Activités des sièges sociaux (NAF code 70.10Z). 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