Employees: 12 (2023.0)Legal category: SCA (commandite par actions)Size: PMECreation date: 1973-01-01 (53 years)Status: ActiveBusiness sector: Agencement de lieux de venteLocation: BREST (29200), Finistere
MENUISERIE BRETONNE : revenue, balance sheet and financial ratios
MENUISERIE BRETONNE is a French company
founded 53 years ago,
specialized in the sector Agencement de lieux de vente.
Based in BREST (29200),
this company of category PME
shows in 2025 a revenue of 6.1 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - MENUISERIE BRETONNE (SIREN 306966516)
Indicator
2025
2024
2023
2021
2020
2019
2018
2017
2016
Revenue
6 121 319 €
5 782 787 €
5 590 283 €
6 293 479 €
3 586 074 €
7 019 851 €
4 007 191 €
5 078 937 €
4 610 242 €
Net income
323 195 €
301 217 €
-197 199 €
298 414 €
-635 579 €
223 966 €
-275 163 €
19 443 €
272 857 €
EBITDA
500 722 €
378 940 €
435 824 €
471 833 €
-617 840 €
240 016 €
-246 058 €
10 689 €
307 661 €
Net margin
5.3%
5.2%
-3.5%
4.7%
-17.7%
3.2%
-6.9%
0.4%
5.9%
Revenue and income statement
In 2025, MENUISERIE BRETONNE achieves revenue of 6.1 M€. Revenue is growing positively over 9 years (CAGR: +3.2%). Vs 2024: +6%. After deducting consumption (898 k€), gross margin stands at 5.2 M€, i.e. a rate of 85%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches 501 k€, representing 8.2% of revenue. This level of operating margin is satisfactory for the sector. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 323 k€, i.e. 5.3% 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
6 121 319 €
Gross margin (2025)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
5 223 343 €
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
500 722 €
EBIT (2025)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
420 449 €
Net income (2025)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
323 195 €
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
8.2%
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 72%. Debt level is high: negotiating margin with banks is reduced. Financial autonomy (= Equity / Total assets x 100) reaches 13%. Low autonomy: the company heavily depends on external financing (banks, suppliers). Debt repayment capacity (= Financial debt / Cash flow) indicates it would take 1.2 years of cash flow to repay all financial debt. This short period demonstrates excellent debt sustainability. Cash flow represents 6.0% of revenue. Cash flow measures resources generated by operations, available for investment and debt repayment. Satisfactory level allowing partial financing of growth.
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
71.92%
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
12.843%
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
6.01%
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
1.22
Asset age ratio (2025)
?
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
2021
2023
2024
2025
Debt ratio
9.067
14.435
19.676
49.272
-197.632
-1248.002
436.122
114.979
71.92
Financial autonomy
17.712
21.439
11.323
18.33
-10.219
-1.648
3.926
13.097
12.843
Repayment capacity
0.037
-0.006
-0.375
0.003
-1.178
1.49
1.687
1.539
1.22
Cash flow / Revenue
6.684%
-4.767%
-5.969%
3.549%
-16.586%
7.456%
7.42%
5.958%
6.01%
Sector positioning
Debt ratio
71.922025
2023
2024
2025
Q1: 2.89
Med: 15.03
Q3: 51.89
Watch
In 2025, the debt ratio of MENUISERIE BRETONNE (71.92) 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
12.84%2025
2023
2024
2025
Q1: 20.23%
Med: 38.15%
Q3: 58.73%
Watch-7 pts over 3 years
In 2025, the financial autonomy of MENUISERIE BRETONNE (12.8%) 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
1.22 years2025
2023
2024
2025
Q1: 0.0 years
Med: 0.35 years
Q3: 1.31 years
Average
In 2025, the repayment capacity of MENUISERIE BRETONNE (1.22) 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 340.94. 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 1.3x. Coverage is limited: any activity downturn would jeopardize interest payments.
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
340.943
Interest coverage (2025)
?
Interest coverage
Definition
Ability to cover interest charges with operating income.
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2018
2019
2020
2021
2023
2024
2025
Liquidity ratio
333.043
321.727
425.71
272.898
267.937
219.658
329.456
398.465
340.943
Interest coverage
0.115
0.851
-0.908
0.0
0.0
0.643
3.299
2.404
1.277
Sector positioning
Liquidity ratio
340.942025
2023
2024
2025
Q1: 149.73
Med: 210.46
Q3: 283.97
Excellent
In 2025, the liquidity ratio of MENUISERIE BRETONNE (340.94) ranks in the top 25% of the sector. This ratio measures the ability to cover short-term debt with current assets. A ratio above 1 ensures comfortable coverage of short-term maturities.
Interest coverage
1.28x2025
2023
2024
2025
Q1: 0.0x
Med: 0.75x
Q3: 3.09x
Good-19 pts over 3 years
In 2025, the interest coverage of MENUISERIE BRETONNE (1.3x) 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: 68 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 58 days. The company must finance 10 days of gap between collections and payments. Inventory turnover is 83 days (= Average inventory / Cost of goods x 360). Overall, WCR represents 2 days of revenue, i.e. 42 k€ to permanently finance. Notable WCR improvement over the period (-96%), freeing up cash.
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
42 115 €
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
68 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
58 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
83 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
2 j
WCR and payment terms evolution MENUISERIE BRETONNE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2023
2024
2025
Operating WCR
1 097 929 €
1 136 666 €
823 678 €
1 516 990 €
850 079 €
1 194 754 €
713 320 €
689 424 €
42 115 €
Inventory turnover (days)
175
123
213
85
162
71
103
74
83
Customer payment term (days)
98
55
74
65
123
87
47
68
68
Supplier payment term (days)
43
50
36
36
77
58
59
38
58
Positioning of MENUISERIE BRETONNE in its sector
Comparison with sector Agencement de lieux de vente
Valuation estimate
Indicative estimate only : the number of comparable transactions in this sector is limited (21 transactions).
This range of 612 499€ to 2 118 722€ is provided for information purposes only and requires in-depth analysis to be confirmed.
Estimated enterprise value2025
Indicative
612k€1346k€2118k€
1 346 583 €Range: 612 499€ - 2 118 722€
NAF 5 année 2025
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 21 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 (Agencement de lieux de vente)
Compare MENUISERIE BRETONNE with other companies in the same sector:
Frequently asked questions about MENUISERIE BRETONNE
What is the revenue of MENUISERIE BRETONNE ?
The revenue of MENUISERIE BRETONNE in 2025 is 6.1 M€.
Is MENUISERIE BRETONNE profitable?
Yes, MENUISERIE BRETONNE generated a net profit of 323 k€ in 2025.
Where is the headquarters of MENUISERIE BRETONNE ?
The headquarters of MENUISERIE BRETONNE is located in BREST (29200), in the department Finistere.
Where to find the tax return of MENUISERIE BRETONNE ?
The tax return of MENUISERIE BRETONNE 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 MENUISERIE BRETONNE operate?
MENUISERIE BRETONNE operates in the sector Agencement de lieux de vente (NAF code 43.32C). 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