Employees: NN (None)Legal category: SCA (commandite par actions)Size: PMECreation date: 2014-10-08 (11 years)Status: ActiveBusiness sector: Travaux de menuiserie bois et PVCLocation: BLESLE (43450), Haute-Loire
LA MENUISERIE DE L'ALAGNON : revenue, balance sheet and financial ratios
LA MENUISERIE DE L'ALAGNON is a French company
founded 11 years ago,
specialized in the sector Travaux de menuiserie bois et PVC.
Based in BLESLE (43450),
this company of category PME
shows in 2020 a revenue of 220 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - LA MENUISERIE DE L'ALAGNON (SIREN 805158730)
Indicator
2020
2019
2018
2017
2016
Revenue
219 852 €
215 422 €
280 727 €
208 732 €
114 755 €
Net income
24 553 €
16 248 €
3 215 €
-41 345 €
15 450 €
EBITDA
23 361 €
22 667 €
9 223 €
-35 541 €
25 111 €
Net margin
11.2%
7.5%
1.1%
-19.8%
13.5%
Revenue and income statement
In 2020, LA MENUISERIE DE L'ALAGNON achieves revenue of 220 k€. Over the period 2016-2020, the company shows strong growth with a CAGR (compound annual growth rate) of +17.6%. Vs 2019: +2%. After deducting consumption (135 k€), gross margin stands at 85 k€, i.e. a rate of 39%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches 23 k€, representing 10.6% of revenue. This level of operating margin is satisfactory for the sector. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 25 k€, i.e. 11.2% of revenue. This profit can be retained or distributed to shareholders.
Revenue (2020)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
219 852 €
Gross margin (2020)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
85 147 €
EBITDA (2020)
?
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
23 361 €
EBIT (2020)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
23 592 €
Net income (2020)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
24 553 €
EBITDA margin (2020)
?
EBITDA margin
Definition
Measures the company's operating profitability.
Formula
(EBE / CA) x 100
Interpretation
> 10% : Good profitability 5-10% : Average < 5% : Low
10.6%
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 176%. 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 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 1.4 years of cash flow to repay all financial debt. This short period demonstrates excellent debt sustainability. Cash flow represents 13.8% 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 (2020)
?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low 50-100% : Moderate > 100% : High
175.692%
Financial autonomy (2020)
?
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
42.213%
Cash flow / Revenue (2020)
?
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
13.756%
Repayment capacity (2020)
?
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
1.388
Asset age ratio (2020)
?
Asset age ratio
Definition
Measures the degree of wear of tangible assets.
Formula
Accumulated depreciation / Gross fixed assets x 100
Solvency indicators evolution LA MENUISERIE DE L'ALAGNON
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
Debt ratio
180.144
-235.766
-237.425
494.228
175.692
Financial autonomy
47.525
61.607
71.308
38.226
42.213
Repayment capacity
1.909
-0.958
2.379
0.461
1.388
Cash flow / Revenue
20.448%
-16.321%
3.336%
10.457%
13.756%
Sector positioning
Debt ratio
175.692020
2018
2019
2020
Q1: 5.2
Med: 34.22
Q3: 103.22
Average+50 pts over 3 years
In 2020, the debt ratio of LA MENUISERIE DE L'ALAGNON (175.69) 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
42.21%2020
2018
2019
2020
Q1: 15.27%
Med: 32.99%
Q3: 51.86%
Good-13 pts over 3 years
In 2020, the financial autonomy of LA MENUISERIE DE L'ALAGNON (42.2%) 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
1.39 years2020
2018
2019
2020
Q1: 0.0 years
Med: 0.37 years
Q3: 2.44 years
Average-13 pts over 3 years
In 2020, the repayment capacity of LA MENUISERIE DE L'ALAGNON (1.39) 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 214.83. 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 2.3x. Financial charges are adequately covered by operations.
Liquidity ratio (2020)
?
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
214.827
Interest coverage (2020)
?
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
2.299
Liquidity indicators evolution LA MENUISERIE DE L'ALAGNON
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2018
2019
2020
Liquidity ratio
223.231
64.506
49.514
89.278
214.827
Interest coverage
2.338
-2.386
12.274
3.45
2.299
Sector positioning
Liquidity ratio
214.832020
2018
2019
2020
Q1: 146.0
Med: 206.33
Q3: 298.65
Good+31 pts over 3 years
In 2020, the liquidity ratio of LA MENUISERIE DE L'ALAGNON (214.83) 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
2.3x2020
2018
2019
2020
Q1: 0.0x
Med: 0.21x
Q3: 2.34x
Good
In 2020, the interest coverage of LA MENUISERIE DE L'ALAGNON (2.3x) 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: 5 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 33 days. Favorable situation: supplier credit is longer than customer credit by 28 days. Inventory turnover is 137 days (= Average inventory / Cost of goods x 360). This high level ties up cash and potentially creates obsolescence risk. Overall, WCR represents 86 days of revenue, i.e. 53 k€ to permanently finance. Over 2016-2020, WCR increased by +124%, requiring additional financing.
Operating WCR (2020)
?
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
52 758 €
Customer credit (2020)
?
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
5 j
Supplier credit (2020)
?
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
33 j
Inventory turnover (2020)
?
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
137 j
WCR in days of revenue (2020)
?
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
86 j
WCR and payment terms evolution LA MENUISERIE DE L'ALAGNON
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
Operating WCR
23 527 €
-16 244 €
-12 669 €
-13 001 €
52 758 €
Inventory turnover (days)
111
25
12
28
137
Customer payment term (days)
12
7
5
3
5
Supplier payment term (days)
63
47
19
32
33
Positioning of LA MENUISERIE DE L'ALAGNON in its sector
Comparison with sector Travaux de menuiserie bois et PVC
Valuation estimate
Indicative estimate only : the number of comparable transactions in this sector is limited (36 transactions).
This range of 30 243€ to 116 119€ is provided for information purposes only and requires in-depth analysis to be confirmed.
Estimated enterprise value2020
Indicative
30k€62k€116k€
62 617 €Range: 30 243€ - 116 119€
NAF 5 année 2020
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 36 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 menuiserie bois et PVC)
Compare LA MENUISERIE DE L'ALAGNON with other companies in the same sector:
Frequently asked questions about LA MENUISERIE DE L'ALAGNON
What is the revenue of LA MENUISERIE DE L'ALAGNON ?
The revenue of LA MENUISERIE DE L'ALAGNON in 2020 is 220 k€.
Is LA MENUISERIE DE L'ALAGNON profitable?
Yes, LA MENUISERIE DE L'ALAGNON generated a net profit of 25 k€ in 2020.
Where is the headquarters of LA MENUISERIE DE L'ALAGNON ?
The headquarters of LA MENUISERIE DE L'ALAGNON is located in BLESLE (43450), in the department Haute-Loire.
Where to find the tax return of LA MENUISERIE DE L'ALAGNON ?
The tax return of LA MENUISERIE DE L'ALAGNON 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 MENUISERIE DE L'ALAGNON operate?
LA MENUISERIE DE L'ALAGNON operates in the sector Travaux de menuiserie bois et PVC (NAF code 43.32A). 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