Employees: 03 (2023.0)Legal category: SCA (commandite par actions)Size: PMECreation date: 2011-07-12 (14 years)Status: ActiveBusiness sector: Construction de maisons individuellesLocation: ASNIERES-SUR-SEINE (92600), Hauts-de-Seine
LA MANUFACTURE : revenue, balance sheet and financial ratios
LA MANUFACTURE is a French company
founded 14 years ago,
specialized in the sector Construction de maisons individuelles.
Based in ASNIERES-SUR-SEINE (92600),
this company of category PME
shows in 2020 a revenue of 3.8 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - LA MANUFACTURE (SIREN 537764581)
Indicator
2023
2022
2020
2019
2018
2017
2016
Revenue
N/C
N/C
3 846 163 €
3 494 253 €
2 340 143 €
1 924 170 €
1 168 662 €
Net income
46 109 €
13 511 €
46 651 €
118 744 €
80 689 €
5 914 €
76 361 €
EBITDA
N/C
N/C
13 481 €
185 304 €
106 711 €
-91 219 €
248 496 €
Net margin
N/C
N/C
1.2%
3.4%
3.4%
0.3%
6.5%
Revenue and income statement
In 2023, LA MANUFACTURE generates positive net income of 46 k€. Net income represents the final profit after all expenses (operating, financial, exceptional) and corporate tax. Change over 2016-2023: 76 k€ -> 46 k€.
Net income (2023)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
46 109 €
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 100%. Debt level is high: negotiating margin with banks is reduced. Financial autonomy (= Equity / Total assets x 100) reaches 22%. The balance between equity and debt is satisfactory.
Debt ratio (2023)
?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low 50-100% : Moderate > 100% : High
100.36%
Financial autonomy (2023)
?
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
22.463%
Asset age ratio (2023)
?
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
2018
2019
2020
2022
2023
Debt ratio
30.831
16.733
7.153
7.009
257.495
165.592
100.36
Financial autonomy
19.187
43.291
48.88
25.621
18.379
20.443
22.463
Repayment capacity
0.161
-0.33
0.269
0.164
17.91
None
None
Cash flow / Revenue
19.49%
-5.257%
3.182%
4.143%
0.875%
None%
None%
Sector positioning
Debt ratio
100.362023
2020
2022
2023
Q1: 0.0
Med: 12.08
Q3: 55.11
Average
In 2023, the debt ratio of LA MANUFACTURE (100.36) 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
22.46%2023
2020
2022
2023
Q1: 5.38%
Med: 23.42%
Q3: 45.31%
Average
In 2023, the financial autonomy of LA MANUFACTURE (22.5%) 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
17.91 years2020
2020
Q1: 0.0 years
Med: 0.0 years
Q3: 1.22 years
Average
In 2020, the repayment capacity of LA MANUFACTURE (17.91) 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 166.21. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months.
Liquidity ratio (2023)
?
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
166.211
Liquidity indicators evolution LA MANUFACTURE
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2018
2019
2020
2022
2023
Liquidity ratio
194.693
182.758
196.268
205.88
279.185
206.354
166.211
Interest coverage
0.175
-2.055
2.049
2.301
0.052
None
None
Sector positioning
Liquidity ratio
166.212023
2020
2022
2023
Q1: 124.74
Med: 178.67
Q3: 285.81
Average-31 pts over 3 years
In 2023, the liquidity ratio of LA MANUFACTURE (166.21) 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
0.05x2020
2020
Q1: 0.0x
Med: 0.0x
Q3: 1.0x
Good
In 2020, the interest coverage of LA MANUFACTURE (0.1x) 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.
Operating WCR (2023)
?
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
0 €
Customer credit (2023)
?
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
0 j
Supplier credit (2023)
?
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
0 j
Inventory turnover (2023)
?
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 and payment terms evolution LA MANUFACTURE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2022
2023
Operating WCR
-39 992 €
86 799 €
215 902 €
113 878 €
1 043 272 €
0 €
0 €
Inventory turnover (days)
0
0
0
0
0
0
0
Customer payment term (days)
0
19
36
45
70
0
0
Supplier payment term (days)
62
23
27
26
34
0
0
Positioning of LA MANUFACTURE in its sector
Comparison with sector Construction de maisons individuelles
Valuation estimate
Based on 113 transactions of similar company sales
(all years),
the value of LA MANUFACTURE is estimated at
114 455 €
(range 38 801€ - 369 089€).
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.
Estimated enterprise value2023
113 transactions
38k€114k€369k€
114 455 €Range: 38 801€ - 369 089€
NAF 5 all-time
Valuation method used
Net Income Multiple
46 109 €
×
2.5x
=114 456 €
Range: 38 801€ - 369 089€
Only this financial indicator is available for this company.
How is this estimate calculated?
This estimate is based on the analysis of 113 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 (Construction de maisons individuelles)
Compare LA MANUFACTURE with other companies in the same sector:
Yes, LA MANUFACTURE generated a net profit of 46 k€ in 2023.
Where is the headquarters of LA MANUFACTURE ?
The headquarters of LA MANUFACTURE is located in ASNIERES-SUR-SEINE (92600), in the department Hauts-de-Seine.
Where to find the tax return of LA MANUFACTURE ?
The tax return of LA MANUFACTURE 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 LA MANUFACTURE operate?
LA MANUFACTURE operates in the sector Construction de maisons individuelles (NAF code 41.20A). 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