Employees: 12 (2023.0)Legal category: SCA (commandite par actions)Size: PMECreation date: 1991-07-01 (34 years)Status: ActiveBusiness sector: Travaux de menuiserie bois et PVCLocation: NIEDERMODERN (67350), Bas-Rhin
MENUISERIE SCHALCK : revenue, balance sheet and financial ratios
MENUISERIE SCHALCK is a French company
founded 34 years ago,
specialized in the sector Travaux de menuiserie bois et PVC.
Based in NIEDERMODERN (67350),
this company of category PME
shows in 2022 a revenue of 5.0 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - MENUISERIE SCHALCK (SIREN 382295277)
Indicator
2024
2023
2022
2021
2020
2019
2017
2016
Revenue
N/C
N/C
5 030 242 €
4 439 580 €
4 287 018 €
4 517 123 €
4 484 486 €
5 162 469 €
Net income
90 114 €
-35 849 €
91 899 €
35 964 €
-37 272 €
42 900 €
65 334 €
86 231 €
EBITDA
N/C
N/C
292 961 €
79 677 €
33 094 €
159 873 €
101 954 €
180 042 €
Net margin
N/C
N/C
1.8%
0.8%
-0.9%
0.9%
1.5%
1.7%
Revenue and income statement
In 2024, MENUISERIE SCHALCK generates positive net income of 90 k€. Net income represents the final profit after all expenses (operating, financial, exceptional) and corporate tax. Change over 2016-2024: 86 k€ -> 90 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
90 114 €
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 76%. Debt level is high: negotiating margin with banks is reduced. Financial autonomy (= Equity / Total assets x 100) reaches 41%. 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
75.664%
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
41.139%
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
2019
2020
2021
2022
2023
2024
Debt ratio
75.837
53.897
70.242
97.232
78.331
62.97
59.308
75.664
Financial autonomy
33.91
38.953
33.194
33.708
36.827
38.345
38.099
41.139
Repayment capacity
3.263
3.857
4.421
39.293
7.901
3.277
None
None
Cash flow / Revenue
2.582%
1.819%
2.107%
0.467%
1.79%
3.061%
None%
None%
Sector positioning
Debt ratio
75.662024
2022
2023
2024
Q1: 4.29
Med: 20.77
Q3: 53.87
Average+8 pts over 3 years
In 2024, the debt ratio of MENUISERIE SCHALCK (75.66) 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
41.14%2024
2022
2023
2024
Q1: 20.15%
Med: 40.86%
Q3: 57.83%
Good-6 pts over 3 years
In 2024, the financial autonomy of MENUISERIE SCHALCK (41.1%) 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
3.28 years2022
2022
Q1: 0.0 years
Med: 0.63 years
Q3: 2.21 years
Average
In 2022, the repayment capacity of MENUISERIE SCHALCK (3.28) 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 204.53. 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
204.532
Liquidity indicators evolution MENUISERIE SCHALCK
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2019
2020
2021
2022
2023
2024
Liquidity ratio
160.41
165.207
143.028
182.876
183.549
178.812
166.858
204.532
Interest coverage
33.334
67.869
23.535
117.426
43.817
13.75
None
None
Sector positioning
Liquidity ratio
204.532024
2022
2023
2024
Q1: 151.49
Med: 214.55
Q3: 315.38
Average
In 2024, the liquidity ratio of MENUISERIE SCHALCK (204.53) 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
13.75x2022
2022
Q1: 0.0x
Med: 0.56x
Q3: 2.56x
Excellent
In 2022, the interest coverage of MENUISERIE SCHALCK (13.8x) ranks in the top 25% of the sector. This ratio indicates how many times operating income covers interest expenses. High coverage means financial charges weigh little on profitability.
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 SCHALCK
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2019
2020
2021
2022
2023
2024
Operating WCR
2 159 822 €
1 871 511 €
2 172 149 €
2 225 563 €
2 197 770 €
2 209 483 €
0 €
0 €
Inventory turnover (days)
69
83
91
101
108
102
0
0
Customer payment term (days)
74
60
84
88
72
56
0
0
Supplier payment term (days)
83
79
116
74
74
80
0
0
Positioning of MENUISERIE SCHALCK 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 SCHALCK is estimated at
306 093 €
(range 121 057€ - 697 944€).
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
121k€306k€697k€
306 093 €Range: 121 057€ - 697 944€
NAF 5 année 2024
Valuation method used
Net Income Multiple
90 114 €
×
3.4x
=306 094 €
Range: 121 058€ - 697 945€
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 SCHALCK with other companies in the same sector:
Frequently asked questions about MENUISERIE SCHALCK
What is the revenue of MENUISERIE SCHALCK ?
The revenue of MENUISERIE SCHALCK in 2022 is 5.0 M€.
Is MENUISERIE SCHALCK profitable?
Yes, MENUISERIE SCHALCK generated a net profit of 90 k€ in 2024.
Where is the headquarters of MENUISERIE SCHALCK ?
The headquarters of MENUISERIE SCHALCK is located in NIEDERMODERN (67350), in the department Bas-Rhin.
Where to find the tax return of MENUISERIE SCHALCK ?
The tax return of MENUISERIE SCHALCK 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 SCHALCK operate?
MENUISERIE SCHALCK 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