Employees: 11 (2023.0)Legal category: SCA (commandite par actions)Size: PMECreation date: 1984-08-27 (41 years)Status: ActiveBusiness sector: Travaux de menuiserie bois et PVCLocation: DOURGES (62119), Pas-de-Calais
MENUISERIE DU PONT A SAULT : revenue, balance sheet and financial ratios
MENUISERIE DU PONT A SAULT is a French company
founded 41 years ago,
specialized in the sector Travaux de menuiserie bois et PVC.
Based in DOURGES (62119),
this company of category PME
shows in 2024 a revenue of 2.0 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - MENUISERIE DU PONT A SAULT (SIREN 330526625)
Indicator
2024
2023
2022
2021
2020
2019
2017
Revenue
1 992 142 €
2 282 741 €
2 167 804 €
2 812 890 €
1 594 894 €
1 798 030 €
1 740 823 €
Net income
9 926 €
58 646 €
112 949 €
11 874 €
-32 602 €
45 084 €
8 267 €
EBITDA
6 311 €
111 767 €
152 298 €
67 405 €
-45 951 €
76 589 €
-36 300 €
Net margin
0.5%
2.6%
5.2%
0.4%
-2.0%
2.5%
0.5%
Revenue and income statement
In 2024, MENUISERIE DU PONT A SAULT achieves revenue of 2.0 M€. Revenue is growing positively over 7 years (CAGR: +1.9%). Significant drop of -13% vs 2023. After deducting consumption (814 k€), gross margin stands at 1.2 M€, i.e. a rate of 59%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches 6 k€, representing 0.3% of revenue. Warning negative scissor effect: despite revenue change (-13%), EBITDA varies by -94%, reducing margin by 4.6 pts. This reflects costs rising faster than revenue. The operating margin remains fragile, requiring cost vigilance. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 10 k€, i.e. 0.5% of revenue. This profit can be retained or distributed to shareholders.
Revenue (2024)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
1 992 142 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
1 177 885 €
EBITDA (2024)
?
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
6 311 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
17 538 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
9 926 €
EBITDA margin (2024)
?
EBITDA margin
Definition
Measures the company's operating profitability.
Formula
(EBE / CA) x 100
Interpretation
> 10% : Good profitability 5-10% : Average < 5% : Low
0.3%
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 26%. 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 59%. 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
26.261%
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
59.208%
Cash flow / Revenue (2024)
?
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
-0.048%
Repayment capacity (2024)
?
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
-197.976
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 DU PONT A SAULT
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2017
2019
2020
2021
2022
2023
2024
Debt ratio
3.309
30.32
38.533
42.089
40.497
32.905
26.261
Financial autonomy
65.341
51.023
51.508
49.317
50.805
48.744
59.208
Repayment capacity
-0.56
3.538
-5.48
5.228
2.531
2.505
-197.976
Cash flow / Revenue
-2.036%
3.202%
-2.814%
1.858%
4.799%
4.093%
-0.048%
Sector positioning
Debt ratio
26.262024
2022
2023
2024
Q1: 4.29
Med: 20.77
Q3: 53.87
Average
In 2024, the debt ratio of MENUISERIE DU PONT A SAULT (26.26) 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
59.21%2024
2022
2023
2024
Q1: 20.15%
Med: 40.86%
Q3: 57.83%
Excellent
In 2024, the financial autonomy of MENUISERIE DU PONT A SAULT (59.2%) ranks in the top 25% of the sector. This ratio represents the share of equity in total financing. High autonomy reflects financial independence and ability to absorb shocks.
Repayment capacity
-197.98 years2024
2022
2023
2024
Q1: 0.0 years
Med: 0.35 years
Q3: 1.56 years
Excellent-53 pts over 3 years
In 2024, the repayment capacity of MENUISERIE DU PONT A SAULT (-197.98) ranks in the bottom 25% of the sector, which is positive. This ratio indicates the number of years needed to repay debt with cash flow. A short capacity reflects controlled debt and good cash generation.
Liquidity ratios
The liquidity ratio (= Current assets / Current liabilities) stands at 294.94. 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 0.6x. Danger: operating income does not cover interest charges, unsustainable situation.
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
294.939
Interest coverage (2024)
?
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
0.555
Liquidity indicators evolution MENUISERIE DU PONT A SAULT
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2017
2019
2020
2021
2022
2023
2024
Liquidity ratio
287.874
240.015
277.091
275.723
260.296
246.106
294.939
Interest coverage
0.0
2.102
-8.785
6.359
3.487
5.169
0.555
Sector positioning
Liquidity ratio
294.942024
2022
2023
2024
Q1: 151.49
Med: 214.55
Q3: 315.38
Good
In 2024, the liquidity ratio of MENUISERIE DU PONT A SAULT (294.94) 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
0.56x2024
2022
2023
2024
Q1: 0.0x
Med: 0.53x
Q3: 3.68x
Good-25 pts over 3 years
In 2024, the interest coverage of MENUISERIE DU PONT A SAULT (0.6x) 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: 103 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 56 days. The gap of 47 days means the company finances its customers for over a month before being paid relative to supplier payments. This weighs on cash flow. Overall, WCR represents 104 days of revenue, i.e. 578 k€ to permanently finance. Over 2017-2024, WCR increased by +22%, requiring additional financing.
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
577 701 €
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
103 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
56 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 in days of revenue (2024)
?
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
104 j
WCR and payment terms evolution MENUISERIE DU PONT A SAULT
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2017
2019
2020
2021
2022
2023
2024
Operating WCR
473 399 €
412 576 €
363 636 €
571 242 €
549 256 €
717 237 €
577 701 €
Inventory turnover (days)
21
34
41
29
28
30
0
Customer payment term (days)
69
72
64
45
78
92
103
Supplier payment term (days)
54
65
50
33
44
88
56
Positioning of MENUISERIE DU PONT A SAULT 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 DU PONT A SAULT is estimated at
97 176 €
(range 50 004€ - 123 015€).
With an EBITDA of 6 311€, the sector multiple of 1.6x is applied.
The price/revenue ratio is 0.14x
(conservative valuation).
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
50k€97k€123k€
97 176 €Range: 50 004€ - 123 015€
NAF 5 année 2024
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
6 311 €×1.6x
Estimation9 790 €
5 415€ - 13 166€
Revenue Multiple30%
1 992 142 €×0.14x
Estimation285 129 €
148 766€ - 336 857€
Net Income Multiple20%
9 926 €×3.4x
Estimation33 716 €
13 334€ - 76 878€
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 DU PONT A SAULT with other companies in the same sector:
Frequently asked questions about MENUISERIE DU PONT A SAULT
What is the revenue of MENUISERIE DU PONT A SAULT ?
The revenue of MENUISERIE DU PONT A SAULT in 2024 is 2.0 M€.
Is MENUISERIE DU PONT A SAULT profitable?
Yes, MENUISERIE DU PONT A SAULT generated a net profit of 10 k€ in 2024.
Where is the headquarters of MENUISERIE DU PONT A SAULT ?
The headquarters of MENUISERIE DU PONT A SAULT is located in DOURGES (62119), in the department Pas-de-Calais.
Where to find the tax return of MENUISERIE DU PONT A SAULT ?
The tax return of MENUISERIE DU PONT A SAULT 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 DU PONT A SAULT operate?
MENUISERIE DU PONT A SAULT 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