Employees: 21 (2023.0)Legal category: SCA (commandite par actions)Size: ETICreation date: 1979-01-01 (47 years)Status: ActiveBusiness sector: Fabrication de charpentes et d'autres menuiseriesLocation: LA HAYE (50250), Manche
MENUISERIE MESLIN : revenue, balance sheet and financial ratios
MENUISERIE MESLIN is a French company
founded 47 years ago,
specialized in the sector Fabrication de charpentes et d'autres menuiseries.
Based in LA HAYE (50250),
this company of category ETI
shows in 2024 a revenue of 12.6 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - MENUISERIE MESLIN (SIREN 317031045)
Indicator
2024
2023
2022
2021
2020
2020
2019
2018
Revenue
12 554 150 €
12 571 463 €
9 733 220 €
8 031 665 €
6 186 998 €
2 683 988 €
7 494 073 €
7 383 292 €
Net income
420 556 €
654 650 €
628 287 €
539 488 €
246 903 €
94 706 €
607 483 €
461 957 €
EBITDA
1 239 376 €
1 391 914 €
1 240 727 €
927 150 €
360 670 €
216 502 €
903 452 €
752 874 €
Net margin
3.3%
5.2%
6.5%
6.7%
4.0%
3.5%
8.1%
6.3%
Revenue and income statement
In 2024, MENUISERIE MESLIN achieves revenue of 12.6 M€. Over the period 2018-2024, the company shows strong growth with a CAGR (compound annual growth rate) of +9.3%. Slight decline of -0% vs 2023. After deducting consumption (5.5 M€), gross margin stands at 7.1 M€, i.e. a rate of 57%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches 1.2 M€, representing 9.9% of revenue. This level of operating margin is satisfactory for the sector. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 421 k€, i.e. 3.3% 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
12 554 150 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
7 101 497 €
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
1 239 376 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
629 256 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
420 556 €
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
9.9%
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 101%. Debt level is high: negotiating margin with banks is reduced. Financial autonomy (= Equity / Total assets x 100) reaches 37%. The balance between equity and debt is satisfactory. Debt repayment capacity (= Financial debt / Cash flow) indicates it would take 3.8 years of cash flow to repay all financial debt. This ratio remains within usual banking standards. Cash flow represents 7.7% of revenue. Cash flow measures resources generated by operations, available for investment and debt repayment. Satisfactory level allowing partial financing of growth.
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
100.9%
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
37.473%
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
7.69%
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
3.835
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
2018
2019
2020
2020
2021
2022
2023
2024
Debt ratio
15.864
34.254
128.302
93.592
69.324
80.971
91.692
100.9
Financial autonomy
61.227
57.605
35.526
41.407
44.181
41.57
39.167
37.473
Repayment capacity
0.573
1.237
17.961
7.646
2.951
2.969
3.149
3.835
Cash flow / Revenue
7.349%
8.376%
5.9%
4.2%
8.057%
9.564%
8.408%
7.69%
Sector positioning
Debt ratio
100.92024
2022
2023
2024
Q1: 6.19
Med: 29.84
Q3: 76.17
Watch
In 2024, the debt ratio of MENUISERIE MESLIN (100.90) ranks in the top 25% of the sector. This ratio measures the weight of debt relative to equity. A high ratio may indicate excessive dependence on external financing.
Financial autonomy
37.47%2024
2022
2023
2024
Q1: 21.31%
Med: 42.73%
Q3: 62.73%
Average-13 pts over 3 years
In 2024, the financial autonomy of MENUISERIE MESLIN (37.5%) ranks below the median of the sector. This ratio represents the share of equity in total financing. An improvement would strengthen the competitive position.
Repayment capacity
3.83 years2024
2022
2023
2024
Q1: 0.0 years
Med: 0.61 years
Q3: 2.74 years
Watch
In 2024, the repayment capacity of MENUISERIE MESLIN (3.83) ranks in the top 25% of the sector. This ratio indicates the number of years needed to repay debt with cash flow. A long duration may signal heavy debt relative to repayment capacity.
Liquidity ratios
The liquidity ratio (= Current assets / Current liabilities) stands at 167.29. 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 4.4x. Financial charges are adequately covered by operations.
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
167.286
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
4.416
Liquidity indicators evolution MENUISERIE MESLIN
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2018
2019
2020
2020
2021
2022
2023
2024
Liquidity ratio
307.798
351.164
471.258
429.748
222.418
225.939
202.391
167.286
Interest coverage
1.304
1.11
2.572
3.057
1.946
1.368
2.112
4.416
Sector positioning
Liquidity ratio
167.292024
2022
2023
2024
Q1: 156.87
Med: 231.58
Q3: 364.94
Average-25 pts over 3 years
In 2024, the liquidity ratio of MENUISERIE MESLIN (167.29) 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
4.42x2024
2022
2023
2024
Q1: 0.0x
Med: 1.18x
Q3: 6.78x
Good+12 pts over 3 years
In 2024, the interest coverage of MENUISERIE MESLIN (4.4x) 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: 36 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 55 days. Favorable situation: supplier credit is longer than customer credit by 19 days. Inventory turnover is 53 days (= Average inventory / Cost of goods x 360). Overall, WCR represents 70 days of revenue, i.e. 2.4 M€ to permanently finance.
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
2 430 483 €
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
36 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
55 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
53 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
70 j
WCR and payment terms evolution MENUISERIE MESLIN
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2018
2019
2020
2020
2021
2022
2023
2024
Operating WCR
2 192 026 €
2 191 717 €
3 475 577 €
2 189 022 €
2 495 920 €
2 904 101 €
3 526 673 €
2 430 483 €
Inventory turnover (days)
33
38
146
58
65
67
53
53
Customer payment term (days)
67
56
158
69
57
38
42
36
Supplier payment term (days)
36
42
150
45
72
85
69
55
Positioning of MENUISERIE MESLIN in its sector
Comparison with sector Fabrication de charpentes et d'autres menuiseries
Valuation estimate
Indicative estimate only : the number of comparable transactions in this sector is limited (44 transactions).
This range of 853 763€ to 4 505 666€ is provided for information purposes only and requires in-depth analysis to be confirmed.
Estimated enterprise value2024
Indicative
853k€1742k€4505k€
1 742 951 €Range: 853 763€ - 4 505 666€
NAF 4 all-time
Aggregated at NAF sub-class level
How is this estimate calculated?
This estimate is based on the analysis of 44 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 (Fabrication de charpentes et d'autres menuiseries)
Compare MENUISERIE MESLIN with other companies in the same sector:
Frequently asked questions about MENUISERIE MESLIN
What is the revenue of MENUISERIE MESLIN ?
The revenue of MENUISERIE MESLIN in 2024 is 12.6 M€.
Is MENUISERIE MESLIN profitable?
Yes, MENUISERIE MESLIN generated a net profit of 421 k€ in 2024.
Where is the headquarters of MENUISERIE MESLIN ?
The headquarters of MENUISERIE MESLIN is located in LA HAYE (50250), in the department Manche.
Where to find the tax return of MENUISERIE MESLIN ?
The tax return of MENUISERIE MESLIN 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 MESLIN operate?
MENUISERIE MESLIN operates in the sector Fabrication de charpentes et d'autres menuiseries (NAF code 16.23Z). 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