Employees: 12 (2023.0)Legal category: SCA (commandite par actions)Size: PMECreation date: 1987-03-01 (39 years)Status: ActiveBusiness sector: Agencement de lieux de venteLocation: PLEUMELEUC (35137), Ille-et-Vilaine
MENUISERIES PEPION : revenue, balance sheet and financial ratios
MENUISERIES PEPION is a French company
founded 39 years ago,
specialized in the sector Agencement de lieux de vente.
Based in PLEUMELEUC (35137),
this company of category PME
shows in 2025 a revenue of 4.0 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - MENUISERIES PEPION (SIREN 340644806)
Indicator
2025
2024
2023
2022
2021
2019
2018
2017
2015
Revenue
3 961 524 €
3 761 766 €
4 424 261 €
3 787 562 €
3 267 305 €
3 553 099 €
4 675 043 €
4 471 230 €
3 617 780 €
Net income
320 465 €
387 134 €
491 084 €
390 743 €
224 656 €
197 414 €
-478 464 €
120 802 €
-66 775 €
EBITDA
392 783 €
502 736 €
579 978 €
415 972 €
221 610 €
178 742 €
-533 301 €
222 593 €
32 968 €
Net margin
8.1%
10.3%
11.1%
10.3%
6.9%
5.6%
-10.2%
2.7%
-1.8%
Revenue and income statement
In 2025, MENUISERIES PEPION achieves revenue of 4.0 M€. Revenue is growing positively over 9 years (CAGR: +0.9%). Vs 2024: +5%. After deducting consumption (1.1 M€), gross margin stands at 2.8 M€, i.e. a rate of 71%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches 393 k€, representing 9.9% of revenue. Warning negative scissor effect: despite revenue change (+5%), EBITDA varies by -22%, reducing margin by 3.4 pts. This reflects costs rising faster than revenue. This level of operating margin is satisfactory for the sector. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 320 k€, i.e. 8.1% of revenue. This profit can be retained or distributed to shareholders.
Revenue (2025)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
3 961 524 €
Gross margin (2025)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
2 821 225 €
EBITDA (2025)
?
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
392 783 €
EBIT (2025)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
370 696 €
Net income (2025)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
320 465 €
EBITDA margin (2025)
?
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 7%. 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 54%. 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 0.4 years of cash flow to repay all financial debt. This short period demonstrates excellent debt sustainability. Cash flow represents 9.0% of revenue. Cash flow measures resources generated by operations, available for investment and debt repayment. Satisfactory level allowing partial financing of growth.
Debt ratio (2025)
?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low 50-100% : Moderate > 100% : High
6.722%
Financial autonomy (2025)
?
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
54.174%
Cash flow / Revenue (2025)
?
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
8.971%
Repayment capacity (2025)
?
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
0.363
Asset age ratio (2025)
?
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
2015
2017
2018
2019
2021
2022
2023
2024
2025
Debt ratio
49.691
18.514
316.39
17.306
58.145
39.809
30.9
17.757
6.722
Financial autonomy
28.07
42.471
1.609
11.049
27.345
32.924
37.984
45.172
54.174
Repayment capacity
7.337
0.642
-0.175
0.236
2.175
1.109
0.937
0.657
0.363
Cash flow / Revenue
0.724%
3.272%
-11.502%
4.678%
6.125%
10.327%
11.35%
11.394%
8.971%
Sector positioning
Debt ratio
6.722025
2023
2024
2025
Q1: 2.89
Med: 15.03
Q3: 51.89
Good-20 pts over 3 years
In 2025, the debt ratio of MENUISERIES PEPION (6.72) 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
54.17%2025
2023
2024
2025
Q1: 20.23%
Med: 38.15%
Q3: 58.73%
Good+13 pts over 3 years
In 2025, the financial autonomy of MENUISERIES PEPION (54.2%) 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
0.36 years2025
2023
2024
2025
Q1: 0.0 years
Med: 0.35 years
Q3: 1.31 years
Average-13 pts over 3 years
In 2025, the repayment capacity of MENUISERIES PEPION (0.36) 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 239.98. 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 (2025)
?
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
239.979
Interest coverage (2025)
?
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
0.78
Liquidity indicators evolution MENUISERIES PEPION
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2015
2017
2018
2019
2021
2022
2023
2024
2025
Liquidity ratio
155.569
188.703
101.747
109.881
176.681
208.146
244.448
249.59
239.979
Interest coverage
49.964
6.762
-1.874
2.78
0.893
1.133
0.817
0.733
0.78
Sector positioning
Liquidity ratio
239.982025
2023
2024
2025
Q1: 149.73
Med: 210.46
Q3: 283.97
Good
In 2025, the liquidity ratio of MENUISERIES PEPION (239.98) 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
0.78x2025
2023
2024
2025
Q1: 0.0x
Med: 0.75x
Q3: 3.09x
Good-7 pts over 3 years
In 2025, the interest coverage of MENUISERIES PEPION (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: 69 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 71 days. Favorable situation: supplier credit is longer than customer credit by 2 days. Inventory turnover is 4 days (= Average inventory / Cost of goods x 360). Fast turnover, sign of good inventory management. WCR is negative (-5 days): operations structurally generate cash. Notable WCR improvement over the period (-108%), freeing up cash.
Operating WCR (2025)
?
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
-52 253 €
Customer credit (2025)
?
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
69 j
Supplier credit (2025)
?
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
71 j
Inventory turnover (2025)
?
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
4 j
WCR in days of revenue (2025)
?
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
-5 j
WCR and payment terms evolution MENUISERIES PEPION
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2015
2017
2018
2019
2021
2022
2023
2024
2025
Operating WCR
667 191 €
861 964 €
1 255 436 €
1 224 327 €
365 252 €
-282 779 €
-555 864 €
-574 760 €
-52 253 €
Inventory turnover (days)
5
4
5
3
6
8
4
4
4
Customer payment term (days)
46
38
69
86
96
47
44
60
69
Supplier payment term (days)
46
45
123
248
49
55
51
46
71
Positioning of MENUISERIES PEPION in its sector
Comparison with sector Agencement de lieux de vente
Valuation estimate
Indicative estimate only : the number of comparable transactions in this sector is limited (21 transactions).
This range of 607 325€ to 2 100 826€ is provided for information purposes only and requires in-depth analysis to be confirmed.
Estimated enterprise value2025
Indicative
607k€1335k€2100k€
1 335 209 €Range: 607 325€ - 2 100 826€
NAF 5 année 2025
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 21 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 (Agencement de lieux de vente)
Compare MENUISERIES PEPION with other companies in the same sector:
Frequently asked questions about MENUISERIES PEPION
What is the revenue of MENUISERIES PEPION ?
The revenue of MENUISERIES PEPION in 2025 is 4.0 M€.
Is MENUISERIES PEPION profitable?
Yes, MENUISERIES PEPION generated a net profit of 320 k€ in 2025.
Where is the headquarters of MENUISERIES PEPION ?
The headquarters of MENUISERIES PEPION is located in PLEUMELEUC (35137), in the department Ille-et-Vilaine.
Where to find the tax return of MENUISERIES PEPION ?
The tax return of MENUISERIES PEPION 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 MENUISERIES PEPION operate?
MENUISERIES PEPION operates in the sector Agencement de lieux de vente (NAF code 43.32C). 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