Employees: 03 (2023.0)Legal category: Société à responsabilité limitée (sans autre indication)Size: PMECreation date: 2020-09-21 (5 years)Status: ActiveBusiness sector: Travaux de menuiserie bois et PVCLocation: CALAIS (62100), Pas-de-Calais
Les données financières de cette entreprise sont partiellement disponibles (liasse simplifiée ou données confidentielles). Certaines sections ne sont pas affichées.
MENUISERIE COTE D OPALE : revenue, balance sheet and financial ratios
MENUISERIE COTE D OPALE is a French company
founded 5 years ago,
specialized in the sector Travaux de menuiserie bois et PVC.
Based in CALAIS (62100),
this company of category PME
shows in 2021 a revenue of 430 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - MENUISERIE COTE D OPALE (SIREN 889748307)
Indicator
2024
2023
2021
Revenue
N/C
N/C
430 125 €
Net income
191 552 €
103 683 €
29 690 €
EBITDA
N/C
N/C
42 016 €
Net margin
N/C
N/C
6.9%
Revenue and income statement
In 2024, MENUISERIE COTE D OPALE generates positive net income of 192 k€. Net income represents the final profit after all expenses (operating, financial, exceptional) and corporate tax. Change over 2021-2024: 30 k€ -> 192 k€.
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
191 552 €
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 22%. 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 57%. This high autonomy means the company finances most of its assets through equity, a sign of strength.
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
22.312%
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
57.493%
Asset age ratio (2024)
?
Asset age ratio
Definition
Measures the degree of wear of tangible assets.
Formula
Accumulated depreciation / Gross fixed assets x 100
Solvency indicators evolution MENUISERIE COTE D OPALE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2021
2023
2024
Debt ratio
217.211
37.642
22.312
Financial autonomy
19.025
36.436
57.493
Repayment capacity
2.429
None
None
Cash flow / Revenue
8.25%
None%
None%
Sector positioning
Debt ratio
22.312024
2021
2023
2024
Q1: 4.29
Med: 20.77
Q3: 53.87
Average-24 pts over 3 years
In 2024, the debt ratio of MENUISERIE COTE D OPALE (22.31) 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
57.49%2024
2021
2023
2024
Q1: 20.15%
Med: 40.86%
Q3: 57.83%
Good+45 pts over 3 years
In 2024, the financial autonomy of MENUISERIE COTE D OPALE (57.5%) 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
2.43 years2021
2021
Q1: 0.0 years
Med: 0.46 years
Q3: 2.36 years
Average
In 2021, the repayment capacity of MENUISERIE COTE D OPALE (2.43) 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 314.88. 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
314.879
Liquidity indicators evolution MENUISERIE COTE D OPALE
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2021
2023
2024
Liquidity ratio
219.094
181.692
314.879
Interest coverage
2.073
None
None
Sector positioning
Liquidity ratio
314.882024
2021
2023
2024
Q1: 151.49
Med: 214.55
Q3: 315.38
Good+20 pts over 3 years
In 2024, the liquidity ratio of MENUISERIE COTE D OPALE (314.88) 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
2.07x2021
2021
Q1: 0.0x
Med: 0.34x
Q3: 2.2x
Good
In 2021, the interest coverage of MENUISERIE COTE D OPALE (2.1x) 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 (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
0 €
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
0 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
0 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
0 j
WCR and payment terms evolution MENUISERIE COTE D OPALE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2021
2023
2024
Operating WCR
46 260 €
0 €
0 €
Inventory turnover (days)
1
0
0
Customer payment term (days)
49
0
0
Supplier payment term (days)
60
0
0
Positioning of MENUISERIE COTE D OPALE in its sector
Comparison with sector Travaux de menuiserie bois et PVC
Valuation estimate
Based on 51 transactions of similar company sales
in 2024,
the value of MENUISERIE COTE D OPALE is estimated at
650 651 €
(range 257 327€ - 1 483 595€).
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. Medium reliability: estimate to be confirmed with in-depth analysis.
Estimated enterprise value2024
51 tx
257k€650k€1483k€
650 651 €Range: 257 327€ - 1 483 595€
NAF 5 année 2024
Valuation method used
Net Income Multiple
191 552 €
×
3.4x
=650 652 €
Range: 257 328€ - 1 483 596€
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 51 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 MENUISERIE COTE D OPALE with other companies in the same sector:
Frequently asked questions about MENUISERIE COTE D OPALE
What is the revenue of MENUISERIE COTE D OPALE ?
The revenue of MENUISERIE COTE D OPALE in 2021 is 430 k€.
Is MENUISERIE COTE D OPALE profitable?
Yes, MENUISERIE COTE D OPALE generated a net profit of 192 k€ in 2024.
Where is the headquarters of MENUISERIE COTE D OPALE ?
The headquarters of MENUISERIE COTE D OPALE is located in CALAIS (62100), in the department Pas-de-Calais.
Where to find the tax return of MENUISERIE COTE D OPALE ?
The tax return of MENUISERIE COTE D OPALE 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 COTE D OPALE operate?
MENUISERIE COTE D OPALE 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