Employees: 11 (2023.0)Legal category: SCA (commandite par actions)Size: PMECreation date: 1996-11-04 (29 years)Status: ActiveBusiness sector: Travaux de charpenteLocation: MŒUVRES (59400), Nord
Les données financières de cette entreprise sont partiellement disponibles (liasse simplifiée ou données confidentielles). Certaines sections ne sont pas affichées.
LES COMPAGNONS DU BOIS : revenue, balance sheet and financial ratios
LES COMPAGNONS DU BOIS is a French company
founded 29 years ago,
specialized in the sector Travaux de charpente.
Based in MŒUVRES (59400),
this company of category PME
shows in 2018 a revenue of 1.1 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - LES COMPAGNONS DU BOIS (SIREN 409749108)
Indicator
2025
2024
2023
2021
2021
2019
2018
2017
Revenue
N/C
N/C
N/C
N/C
N/C
N/C
1 107 678 €
N/C
Net income
170 610 €
262 274 €
105 846 €
-37 220 €
110 099 €
108 697 €
135 577 €
207 216 €
EBITDA
N/C
N/C
N/C
N/C
N/C
N/C
188 853 €
N/C
Net margin
N/C
N/C
N/C
N/C
N/C
N/C
12.2%
N/C
Revenue and income statement
In 2025, LES COMPAGNONS DU BOIS generates positive net income of 171 k€. Net income represents the final profit after all expenses (operating, financial, exceptional) and corporate tax. Change over 2017-2025: 207 k€ -> 171 k€.
Net income (2025)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
170 610 €
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 17%. 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 61%. This high autonomy means the company finances most of its assets through equity, a sign of strength.
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
16.691%
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
60.935%
Asset age ratio (2025)
?
Asset age ratio
Definition
Measures the degree of wear of tangible assets.
Formula
Accumulated depreciation / Gross fixed assets x 100
Solvency indicators evolution LES COMPAGNONS DU BOIS
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2017
2018
2019
2021
2021
2023
2024
2025
Debt ratio
64.37
63.148
17.22
7.158
38.498
102.207
32.571
16.691
Financial autonomy
53.811
51.487
73.261
74.34
64.497
34.579
51.872
60.935
Repayment capacity
None
3.342
None
None
None
None
None
None
Cash flow / Revenue
None%
12.552%
None%
None%
None%
None%
None%
None%
Sector positioning
Debt ratio
16.692025
2023
2024
2025
Q1: 9.16
Med: 25.54
Q3: 54.64
Good-39 pts over 3 years
In 2025, the debt ratio of LES COMPAGNONS DU BOIS (16.69) 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
60.94%2025
2023
2024
2025
Q1: 31.37%
Med: 45.9%
Q3: 60.99%
Good+32 pts over 3 years
In 2025, the financial autonomy of LES COMPAGNONS DU BOIS (60.9%) 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.
Liquidity ratios
The liquidity ratio (= Current assets / Current liabilities) stands at 309.55. 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
309.551
Liquidity indicators evolution LES COMPAGNONS DU BOIS
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2017
2018
2019
2021
2021
2023
2024
2025
Liquidity ratio
798.69
581.277
643.149
464.667
901.596
304.519
290.695
309.551
Interest coverage
None
0.0
None
None
None
None
None
None
Sector positioning
Liquidity ratio
309.552025
2023
2024
2025
Q1: 172.12
Med: 234.82
Q3: 327.16
Good
In 2025, the liquidity ratio of LES COMPAGNONS DU BOIS (309.55) 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.
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: 568 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 745 days. Excellent situation: suppliers finance 177 days of the operating cycle (retail model).
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
0 €
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
568 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
745 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 and payment terms evolution LES COMPAGNONS DU BOIS
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2017
2018
2019
2021
2021
2023
2024
2025
Operating WCR
0 €
527 210 €
0 €
0 €
0 €
0 €
0 €
0 €
Inventory turnover (days)
0
13
0
0
0
0
0
0
Customer payment term (days)
779
159
1163
826
2478
436
327
568
Supplier payment term (days)
349
91
477
1078
855
407
641
745
Positioning of LES COMPAGNONS DU BOIS in its sector
Comparison with sector Travaux de charpente
Valuation estimate
Based on 113 transactions of similar company sales
(all years),
the value of LES COMPAGNONS DU BOIS is estimated at
460 375 €
(range 233 687€ - 818 101€).
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 value2025
113 transactions
233k€460k€818k€
460 375 €Range: 233 687€ - 818 101€
NAF 5 all-time
Valuation method used
Net Income Multiple
170 610 €
×
2.7x
=460 376 €
Range: 233 687€ - 818 102€
Only this financial indicator is available for this company.
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
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 (Travaux de charpente)
Compare LES COMPAGNONS DU BOIS with other companies in the same sector:
Frequently asked questions about LES COMPAGNONS DU BOIS
What is the revenue of LES COMPAGNONS DU BOIS ?
The revenue of LES COMPAGNONS DU BOIS in 2018 is 1.1 M€.
Is LES COMPAGNONS DU BOIS profitable?
Yes, LES COMPAGNONS DU BOIS generated a net profit of 171 k€ in 2025.
Where is the headquarters of LES COMPAGNONS DU BOIS ?
The headquarters of LES COMPAGNONS DU BOIS is located in MŒUVRES (59400), in the department Nord.
Where to find the tax return of LES COMPAGNONS DU BOIS ?
The tax return of LES COMPAGNONS DU BOIS 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 LES COMPAGNONS DU BOIS operate?
LES COMPAGNONS DU BOIS operates in the sector Travaux de charpente (NAF code 43.91A). 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