Employees: 03 (2023.0)Legal category: Société à responsabilité limitée (sans autre indication)Size: PMECreation date: 1995-06-01 (30 years)Status: ActiveBusiness sector: Travaux de menuiserie bois et PVCLocation: MOUANS-SARTOUX (06370), Alpes-Maritimes
MENUISERIE GRASSOISE : revenue, balance sheet and financial ratios
MENUISERIE GRASSOISE is a French company
founded 30 years ago,
specialized in the sector Travaux de menuiserie bois et PVC.
Based in MOUANS-SARTOUX (06370),
this company of category PME
shows in 2022 a revenue of 1.0 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - MENUISERIE GRASSOISE (SIREN 401308812)
Indicator
2024
2023
2022
2021
2020
2019
2018
2016
Revenue
N/C
N/C
1 048 439 €
N/C
576 301 €
786 622 €
1 225 618 €
774 979 €
Net income
117 139 €
88 616 €
64 155 €
63 099 €
17 890 €
24 781 €
43 759 €
12 320 €
EBITDA
N/C
N/C
77 081 €
N/C
27 208 €
31 429 €
79 060 €
9 916 €
Net margin
N/C
N/C
6.1%
N/C
3.1%
3.2%
3.6%
1.6%
Revenue and income statement
In 2024, MENUISERIE GRASSOISE generates positive net income of 117 k€. Net income represents the final profit after all expenses (operating, financial, exceptional) and corporate tax. Change over 2016-2024: 12 k€ -> 117 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
117 139 €
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 6%. 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 70%. 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
5.669%
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
69.712%
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
2018
2019
2020
2021
2022
2023
2024
Debt ratio
0.0
17.863
0.109
0.798
5.539
4.066
9.357
5.669
Financial autonomy
57.662
58.349
63.451
69.968
64.994
62.263
66.883
69.712
Repayment capacity
0.0
1.058
0.013
0.099
None
0.248
None
None
Cash flow / Revenue
1.311%
4.341%
3.226%
4.185%
None%
5.705%
None%
None%
Sector positioning
Debt ratio
5.672024
2022
2023
2024
Q1: 4.29
Med: 20.77
Q3: 53.87
Good
In 2024, the debt ratio of MENUISERIE GRASSOISE (5.67) 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
69.71%2024
2022
2023
2024
Q1: 20.15%
Med: 40.86%
Q3: 57.83%
Excellent
In 2024, the financial autonomy of MENUISERIE GRASSOISE (69.7%) 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
0.25 years2022
2022
Q1: 0.0 years
Med: 0.63 years
Q3: 2.21 years
Good
In 2022, the repayment capacity of MENUISERIE GRASSOISE (0.25) ranks below the median of the sector. This ratio indicates the number of years needed to repay debt with cash flow. This controlled position reflects prudent management.
Liquidity ratios
The liquidity ratio (= Current assets / Current liabilities) stands at 328.99. 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
2018
2019
2020
2021
2022
2023
2024
Liquidity ratio
194.789
284.015
243.772
303.321
278.146
252.534
313.287
328.989
Interest coverage
21.47
3.224
5.342
3.33
None
1.758
None
None
Sector positioning
Liquidity ratio
328.992024
2022
2023
2024
Q1: 151.49
Med: 214.55
Q3: 315.38
Excellent+8 pts over 3 years
In 2024, the liquidity ratio of MENUISERIE GRASSOISE (328.99) 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
1.76x2022
2022
Q1: 0.0x
Med: 0.56x
Q3: 2.56x
Good
In 2022, the interest coverage of MENUISERIE GRASSOISE (1.8x) 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.
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 GRASSOISE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2018
2019
2020
2021
2022
2023
2024
Operating WCR
276 730 €
297 678 €
334 629 €
291 142 €
0 €
232 722 €
0 €
0 €
Inventory turnover (days)
27
20
23
47
0
20
0
0
Customer payment term (days)
109
73
134
143
0
62
0
0
Supplier payment term (days)
81
37
75
61
0
72
0
0
Positioning of MENUISERIE GRASSOISE 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 GRASSOISE is estimated at
397 890 €
(range 157 362€ - 907 257€).
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
157k€397k€907k€
397 890 €Range: 157 362€ - 907 257€
NAF 5 année 2024
Valuation method used
Net Income Multiple
117 139 €
×
3.4x
=397 890 €
Range: 157 363€ - 907 257€
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 GRASSOISE with other companies in the same sector:
Frequently asked questions about MENUISERIE GRASSOISE
What is the revenue of MENUISERIE GRASSOISE ?
The revenue of MENUISERIE GRASSOISE in 2022 is 1.0 M€.
Is MENUISERIE GRASSOISE profitable?
Yes, MENUISERIE GRASSOISE generated a net profit of 117 k€ in 2024.
Where is the headquarters of MENUISERIE GRASSOISE ?
The headquarters of MENUISERIE GRASSOISE is located in MOUANS-SARTOUX (06370), in the department Alpes-Maritimes.
Where to find the tax return of MENUISERIE GRASSOISE ?
The tax return of MENUISERIE GRASSOISE 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 GRASSOISE operate?
MENUISERIE GRASSOISE 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