Employees: 03 (2023.0)Legal category: SCA (commandite par actions)Size: PMECreation date: 1970-01-01 (56 years)Status: ActiveBusiness sector: Travaux de menuiserie bois et PVCLocation: VILLARD-LEGER (73390), Savoie
Les données financières de cette entreprise sont partiellement disponibles (liasse simplifiée ou données confidentielles). Certaines sections ne sont pas affichées.
MENUISERIE FORAY S.A.S. : revenue, balance sheet and financial ratios
MENUISERIE FORAY S.A.S. is a French company
founded 56 years ago,
specialized in the sector Travaux de menuiserie bois et PVC.
Based in VILLARD-LEGER (73390),
this company of category PME
shows in 2019 a revenue of 1.8 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - MENUISERIE FORAY S.A.S. (SIREN 747020386)
Indicator
2024
2022
2019
2018
2017
2016
Revenue
N/C
N/C
1 762 132 €
N/C
N/C
N/C
Net income
6 564 €
77 315 €
93 663 €
95 768 €
51 323 €
-220 470 €
EBITDA
N/C
N/C
156 417 €
N/C
N/C
N/C
Net margin
N/C
N/C
5.3%
N/C
N/C
N/C
Revenue and income statement
In 2024, MENUISERIE FORAY S.A.S. generates positive net income of 7 k€. Net income represents the final profit after all expenses (operating, financial, exceptional) and corporate tax.
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
6 564 €
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 23%. 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 49%. 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
22.874%
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
48.768%
Asset age ratio (2024)
?
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
2022
2024
Debt ratio
21.515
12.888
15.581
30.084
19.066
22.874
Financial autonomy
61.769
54.637
54.565
47.993
40.069
48.768
Repayment capacity
None
None
None
2.064
None
None
Cash flow / Revenue
None%
None%
None%
7.758%
None%
None%
Sector positioning
Debt ratio
22.872024
2019
2022
2024
Q1: 4.29
Med: 20.77
Q3: 53.87
Average
In 2024, the debt ratio of MENUISERIE FORAY S.A.S. (22.87) 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
48.77%2024
2019
2022
2024
Q1: 20.15%
Med: 40.86%
Q3: 57.83%
Good
In 2024, the financial autonomy of MENUISERIE FORAY S.A.S. (48.8%) 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
2.06 years2019
2019
Q1: 0.0 years
Med: 0.28 years
Q3: 1.5 years
Average
In 2019, the repayment capacity of MENUISERIE FORAY S.A.S. (2.06) 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 206.24. 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
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2018
2019
2022
2024
Liquidity ratio
339.748
232.149
273.042
263.513
190.9
206.242
Interest coverage
None
None
None
2.166
None
None
Sector positioning
Liquidity ratio
206.242024
2019
2022
2024
Q1: 151.49
Med: 214.55
Q3: 315.38
Average-23 pts over 3 years
In 2024, the liquidity ratio of MENUISERIE FORAY S.A.S. (206.24) ranks below the median of the sector. This ratio measures the ability to cover short-term debt with current assets. An improvement would strengthen the competitive position.
Interest coverage
2.17x2019
2019
Q1: 0.0x
Med: 0.5x
Q3: 2.97x
Good
In 2019, the interest coverage of MENUISERIE FORAY S.A.S. (2.2x) 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 FORAY S.A.S.
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2022
2024
Operating WCR
0 €
0 €
0 €
262 769 €
0 €
0 €
Inventory turnover (days)
0
0
0
28
0
0
Customer payment term (days)
0
0
0
98
0
0
Supplier payment term (days)
0
0
0
73
0
0
Positioning of MENUISERIE FORAY S.A.S. 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 FORAY S.A.S. is estimated at
22 296 €
(range 8 817€ - 50 839€).
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
8k€22k€50k€
22 296 €Range: 8 817€ - 50 839€
NAF 5 année 2024
Valuation method used
Net Income Multiple
6 564 €
×
3.4x
=22 296 €
Range: 8 818€ - 50 839€
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 FORAY S.A.S. with other companies in the same sector:
Frequently asked questions about MENUISERIE FORAY S.A.S.
What is the revenue of MENUISERIE FORAY S.A.S. ?
The revenue of MENUISERIE FORAY S.A.S. in 2019 is 1.8 M€.
Is MENUISERIE FORAY S.A.S. profitable?
Yes, MENUISERIE FORAY S.A.S. generated a net profit of 7 k€ in 2024.
Where is the headquarters of MENUISERIE FORAY S.A.S. ?
The headquarters of MENUISERIE FORAY S.A.S. is located in VILLARD-LEGER (73390), in the department Savoie.
Where to find the tax return of MENUISERIE FORAY S.A.S. ?
The tax return of MENUISERIE FORAY S.A.S. 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 FORAY S.A.S. operate?
MENUISERIE FORAY S.A.S. 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