Employees: 12 (2023.0)Legal category: SCA (commandite par actions)Size: PMECreation date: 1996-02-15 (30 years)Status: ActiveBusiness sector: Travaux de menuiserie bois et PVCLocation: ROSTRENEN (22110), Cotes-d'Armor
MENUISERIE FALHER : revenue, balance sheet and financial ratios
MENUISERIE FALHER is a French company
founded 30 years ago,
specialized in the sector Travaux de menuiserie bois et PVC.
Based in ROSTRENEN (22110),
this company of category PME
shows in 2023 a revenue of 5.8 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - MENUISERIE FALHER (SIREN 403735574)
Indicator
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
5 819 114 €
5 156 742 €
4 244 002 €
3 326 480 €
4 265 901 €
4 061 806 €
4 056 285 €
3 566 589 €
Net income
380 219 €
271 264 €
132 542 €
-4 291 €
52 276 €
110 984 €
176 733 €
142 930 €
EBITDA
686 686 €
543 671 €
306 273 €
72 948 €
153 385 €
152 262 €
325 897 €
224 078 €
Net margin
6.5%
5.3%
3.1%
-0.1%
1.2%
2.7%
4.4%
4.0%
Revenue and income statement
In 2023, MENUISERIE FALHER achieves revenue of 5.8 M€. Over the period 2016-2023, the company shows strong growth with a CAGR (compound annual growth rate) of +7.2%. Vs 2022, growth of +13% (5.2 M€ -> 5.8 M€). After deducting consumption (2.6 M€), gross margin stands at 3.2 M€, i.e. a rate of 55%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches 687 k€, representing 11.8% of revenue. This level of operating margin is satisfactory for the sector. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 380 k€, i.e. 6.5% of revenue. This profit can be retained or distributed to shareholders.
Revenue (2023)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
5 819 114 €
Gross margin (2023)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
3 188 928 €
EBITDA (2023)
?
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
686 686 €
EBIT (2023)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
582 126 €
Net income (2023)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
380 219 €
EBITDA margin (2023)
?
EBITDA margin
Definition
Measures the company's operating profitability.
Formula
(EBE / CA) x 100
Interpretation
> 10% : Good profitability 5-10% : Average < 5% : Low
11.7%
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 24%. 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 52%. 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 0.6 years of cash flow to repay all financial debt. This short period demonstrates excellent debt sustainability. Cash flow represents 8.3% of revenue. Cash flow measures resources generated by operations, available for investment and debt repayment. Satisfactory level allowing partial financing of growth.
Debt ratio (2023)
?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low 50-100% : Moderate > 100% : High
23.759%
Financial autonomy (2023)
?
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
52.451%
Cash flow / Revenue (2023)
?
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
8.313%
Repayment capacity (2023)
?
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
0.586
Asset age ratio (2023)
?
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
2022
2023
Debt ratio
47.401
47.348
64.548
85.82
104.195
70.317
50.959
23.759
Financial autonomy
36.024
33.171
34.168
35.344
31.929
37.832
41.367
52.451
Repayment capacity
1.495
1.387
2.009
6.021
10.833
2.347
1.411
0.586
Cash flow / Revenue
5.045%
5.372%
4.573%
1.789%
1.67%
5.066%
7.056%
8.313%
Sector positioning
Debt ratio
23.762023
2021
2022
2023
Q1: 4.6
Med: 24.27
Q3: 63.21
Good-16 pts over 3 years
In 2023, the debt ratio of MENUISERIE FALHER (23.76) 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
52.45%2023
2021
2022
2023
Q1: 17.63%
Med: 36.9%
Q3: 54.55%
Good+16 pts over 3 years
In 2023, the financial autonomy of MENUISERIE FALHER (52.5%) 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
0.59 years2023
2021
2022
2023
Q1: 0.0 years
Med: 0.4 years
Q3: 1.64 years
Average-21 pts over 3 years
In 2023, the repayment capacity of MENUISERIE FALHER (0.59) 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 267.46. 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 0.8x. Danger: operating income does not cover interest charges, unsustainable situation.
Liquidity ratio (2023)
?
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
267.464
Interest coverage (2023)
?
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
0.803
Liquidity indicators evolution MENUISERIE FALHER
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
Liquidity ratio
190.207
169.725
180.507
226.979
238.0
245.529
247.168
267.464
Interest coverage
1.864
1.199
2.501
3.348
18.07
2.069
1.811
0.803
Sector positioning
Liquidity ratio
267.462023
2021
2022
2023
Q1: 148.52
Med: 205.94
Q3: 296.12
Good
In 2023, the liquidity ratio of MENUISERIE FALHER (267.46) 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
0.8x2023
2021
2022
2023
Q1: 0.0x
Med: 0.49x
Q3: 2.62x
Good-20 pts over 3 years
In 2023, the interest coverage of MENUISERIE FALHER (0.8x) 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: 57 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 35 days. The company must finance 22 days of gap between collections and payments. Inventory turnover is 27 days (= Average inventory / Cost of goods x 360). Fast turnover, sign of good inventory management. Overall, WCR represents 75 days of revenue, i.e. 1.2 M€ to permanently finance. Over 2016-2023, WCR increased by +75%, requiring additional financing.
Operating WCR (2023)
?
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
1 210 783 €
Customer credit (2023)
?
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
57 j
Supplier credit (2023)
?
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
35 j
Inventory turnover (2023)
?
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
27 j
WCR in days of revenue (2023)
?
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
75 j
WCR and payment terms evolution MENUISERIE FALHER
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
Operating WCR
692 703 €
962 151 €
1 084 258 €
962 601 €
1 062 145 €
1 106 581 €
1 342 609 €
1 210 783 €
Inventory turnover (days)
20
31
33
24
49
43
28
27
Customer payment term (days)
55
67
72
57
73
59
75
57
Supplier payment term (days)
64
63
61
44
60
53
55
35
Positioning of MENUISERIE FALHER 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 (22 transactions).
This range of 426 955€ to 1 752 170€ is provided for information purposes only and requires in-depth analysis to be confirmed.
Estimated enterprise value2023
Indicative
426k€851k€1752k€
851 077 €Range: 426 955€ - 1 752 170€
NAF 5 année 2023
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 22 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 FALHER with other companies in the same sector:
Frequently asked questions about MENUISERIE FALHER
What is the revenue of MENUISERIE FALHER ?
The revenue of MENUISERIE FALHER in 2023 is 5.8 M€.
Is MENUISERIE FALHER profitable?
Yes, MENUISERIE FALHER generated a net profit of 380 k€ in 2023.
Where is the headquarters of MENUISERIE FALHER ?
The headquarters of MENUISERIE FALHER is located in ROSTRENEN (22110), in the department Cotes-d'Armor.
Where to find the tax return of MENUISERIE FALHER ?
The tax return of MENUISERIE FALHER 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 FALHER operate?
MENUISERIE FALHER 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