Employees: 31 (2023.0)Legal category: SCA (commandite par actions)Size: ETICreation date: 2013-12-18 (12 years)Status: ActiveBusiness sector: Fabrication de placage et de panneaux de boisLocation: AUXERRE (89000), Yonne
KRONOSPAN SAS : revenue, balance sheet and financial ratios
KRONOSPAN SAS is a French company
founded 12 years ago,
specialized in the sector Fabrication de placage et de panneaux de bois.
Based in AUXERRE (89000),
this company of category ETI
shows in 2024 a revenue of 84.5 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - KRONOSPAN SAS (SIREN 799378781)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
2016
2014
Revenue
84 450 880 €
107 419 481 €
112 332 373 €
90 731 157 €
57 641 584 €
70 746 932 €
69 893 712 €
64 136 633 €
72 534 095 €
33 235 837 €
Net income
-39 884 941 €
-23 942 702 €
-3 509 618 €
2 258 390 €
-16 852 767 €
-8 102 189 €
-4 655 419 €
-12 648 037 €
-8 222 398 €
-3 686 327 €
EBITDA
-12 432 922 €
-5 713 854 €
11 312 402 €
15 406 677 €
-5 681 574 €
2 104 344 €
2 311 178 €
-4 658 092 €
-3 769 157 €
-2 075 267 €
Net margin
-47.2%
-22.3%
-3.1%
2.5%
-29.2%
-11.5%
-6.7%
-19.7%
-11.3%
-11.1%
Revenue and income statement
In 2024, KRONOSPAN SAS achieves revenue of 84.5 M€. Over the period 2014-2024, the company shows strong growth with a CAGR (compound annual growth rate) of +9.8%. Significant drop of -21% vs 2023. After deducting consumption (54.3 M€), gross margin stands at 30.2 M€, i.e. a rate of 36%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches -12.4 M€, representing -14.7% of revenue. Warning negative scissor effect: despite revenue change (-21%), EBITDA varies by -118%, reducing margin by 9.4 pts. This reflects costs rising faster than revenue. Negative EBITDA means operations do not cover current expenses: concerning situation. Net income is negative at -39.9 M€ (-47.2% 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
84 450 880 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
30 153 511 €
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
-12 432 922 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
-31 588 638 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
-39 884 941 €
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
-14.7%
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 2914%. Critical situation: debt significantly exceeds equity, severely limiting borrowing capacity and exposing the company to default risk. Financial autonomy (= Equity / Total assets x 100) reaches 3%. 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
2913.606%
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
2.711%
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
-24.049%
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
-3.322
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
2014
2016
2017
2018
2019
2020
2021
2022
2023
2024
Debt ratio
34.089
-340.752
-258.429
-265.482
-243.484
-182.693
-210.874
-246.189
585.724
2913.606
Financial autonomy
33.95
-26.733
-46.498
-48.843
-54.113
-84.184
-72.717
-57.664
12.571
2.711
Repayment capacity
0.0
0.0
0.0
-27.06
0.0
0.0
13.636
42.179
-11.388
-3.322
Cash flow / Revenue
-6.511%
4.331%
-10.881%
-3.915%
-3.536%
-19.425%
8.614%
2.81%
-5.681%
-24.049%
Sector positioning
Debt ratio
2913.612024
2022
2023
2024
Q1: 3.74
Med: 30.12
Q3: 58.88
Watch+54 pts over 3 years
In 2024, the debt ratio of KRONOSPAN SAS (2913.61) ranks in the top 25% of the sector. This ratio measures the weight of debt relative to equity. A high ratio may indicate excessive dependence on external financing.
Financial autonomy
2.71%2024
2022
2023
2024
Q1: 33.79%
Med: 49.12%
Q3: 62.96%
Watch
In 2024, the financial autonomy of KRONOSPAN SAS (2.7%) ranks in the bottom 25% of the sector. This ratio represents the share of equity in total financing. Low autonomy may limit investment capacity and increase vulnerability.
Repayment capacity
-3.32 years2024
2022
2023
2024
Q1: -2.94 years
Med: 1.32 years
Q3: 4.08 years
Excellent-73 pts over 3 years
In 2024, the repayment capacity of KRONOSPAN SAS (-3.32) ranks in the bottom 25% of the sector, which is positive. This ratio indicates the number of years needed to repay debt with cash flow. A short capacity reflects controlled debt and good cash generation.
Liquidity ratios
The liquidity ratio (= Current assets / Current liabilities) stands at 134.97. 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
134.974
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
-61.263
Liquidity indicators evolution KRONOSPAN SAS
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2014
2016
2017
2018
2019
2020
2021
2022
2023
2024
Liquidity ratio
90.086
38.207
25.938
172.197
19.997
14.923
175.428
191.156
161.67
134.974
Interest coverage
-1.451
-51.397
-62.324
181.449
219.99
-93.676
39.03
63.605
-216.948
-61.263
Sector positioning
Liquidity ratio
134.972024
2022
2023
2024
Q1: 134.97
Med: 213.37
Q3: 315.18
Average-16 pts over 3 years
In 2024, the liquidity ratio of KRONOSPAN SAS (134.97) 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
-61.26x2024
2022
2023
2024
Q1: 0.01x
Med: 9.36x
Q3: 15.84x
Watch-75 pts over 3 years
In 2024, the interest coverage of KRONOSPAN SAS (-61.3x) ranks in the bottom 25% of the sector. This ratio indicates how many times operating income covers interest expenses. Low coverage may indicate fragility to rate or income variations.
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: 11 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 39 days. Favorable situation: supplier credit is longer than customer credit by 28 days. Inventory turnover is 78 days (= Average inventory / Cost of goods x 360). Overall, WCR represents 58 days of revenue, i.e. 13.7 M€ to permanently finance. Over 2014-2024, WCR increased by +37%, requiring additional financing.
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
13 681 887 €
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
11 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
39 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
78 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
58 j
WCR and payment terms evolution KRONOSPAN SAS
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2014
2016
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
9 961 777 €
13 932 349 €
13 223 691 €
14 941 878 €
13 370 463 €
7 293 966 €
10 049 383 €
16 353 347 €
14 685 317 €
13 681 887 €
Inventory turnover (days)
83
39
67
60
64
65
40
62
61
78
Customer payment term (days)
30
16
18
17
15
19
20
8
9
11
Supplier payment term (days)
88
50
49
44
45
63
35
29
26
39
Positioning of KRONOSPAN SAS 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 6 965 975€ to 14 872 641€ is provided for information purposes only and requires in-depth analysis to be confirmed.
Estimated enterprise value2024
Indicative
6965k€11760k€14872k€
11 760 525 €Range: 6 965 975€ - 14 872 641€
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 KRONOSPAN SAS with other companies in the same sector:
The headquarters of KRONOSPAN SAS is located in AUXERRE (89000), in the department Yonne.
Where to find the tax return of KRONOSPAN SAS ?
The tax return of KRONOSPAN SAS 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 KRONOSPAN SAS operate?
KRONOSPAN SAS 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