Employees: 11 (2023.0)Legal category: SCA (commandite par actions)Size: PMECreation date: 2000-09-18 (25 years)Status: ActiveBusiness sector: Fabrication d'emballages en boisLocation: MERY-ES-BOIS (18380), Cher
MERRAIN CAMILLE GAUTHIER : revenue, balance sheet and financial ratios
MERRAIN CAMILLE GAUTHIER is a French company
founded 25 years ago,
specialized in the sector Fabrication d'emballages en bois.
Based in MERY-ES-BOIS (18380),
this company of category PME
shows in 2022 a revenue of 5.7 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - MERRAIN CAMILLE GAUTHIER (SIREN 433072055)
Indicator
2024
2023
2022
2021
2020
2019
2017
2016
Revenue
N/C
N/C
5 742 235 €
4 043 934 €
4 896 544 €
6 079 372 €
6 412 517 €
N/C
Net income
356 579 €
386 371 €
164 141 €
197 049 €
135 378 €
106 307 €
203 106 €
192 406 €
EBITDA
N/C
N/C
430 704 €
413 134 €
371 380 €
355 496 €
409 449 €
N/C
Net margin
N/C
N/C
2.9%
4.9%
2.8%
1.7%
3.2%
N/C
Revenue and income statement
In 2024, MERRAIN CAMILLE GAUTHIER generates positive net income of 357 k€. Net income represents the final profit after all expenses (operating, financial, exceptional) and corporate tax. Change over 2016-2024: 192 k€ -> 357 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
356 579 €
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 18%. 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 51%. 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
17.575%
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
51.195%
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
51.542
65.131
68.689
92.062
67.534
77.981
55.88
17.575
Financial autonomy
37.845
37.698
35.778
41.027
45.535
41.389
47.269
51.195
Repayment capacity
None
2.533
2.45
5.881
4.107
3.394
None
None
Cash flow / Revenue
None%
4.385%
4.674%
5.373%
8.228%
5.775%
None%
None%
Sector positioning
Debt ratio
17.572024
2022
2023
2024
Q1: 11.28
Med: 29.01
Q3: 72.26
Good-40 pts over 3 years
In 2024, the debt ratio of MERRAIN CAMILLE GAUTHIER (17.57) 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
51.2%2024
2022
2023
2024
Q1: 37.01%
Med: 54.18%
Q3: 67.76%
Average
In 2024, the financial autonomy of MERRAIN CAMILLE GAUTHIER (51.2%) 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
3.39 years2022
2022
Q1: 0.16 years
Med: 1.12 years
Q3: 3.0 years
Average
In 2022, the repayment capacity of MERRAIN CAMILLE GAUTHIER (3.39) 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 202.74. 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
2019
2020
2021
2022
2023
2024
Liquidity ratio
160.971
175.761
162.325
272.127
291.178
214.898
210.336
202.738
Interest coverage
None
13.957
17.438
15.263
12.941
13.226
None
None
Sector positioning
Liquidity ratio
202.742024
2022
2023
2024
Q1: 194.02
Med: 291.0
Q3: 453.54
Average-14 pts over 3 years
In 2024, the liquidity ratio of MERRAIN CAMILLE GAUTHIER (202.74) 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
13.23x2022
2022
Q1: 0.25x
Med: 1.46x
Q3: 5.48x
Excellent
In 2022, the interest coverage of MERRAIN CAMILLE GAUTHIER (13.2x) 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 MERRAIN CAMILLE GAUTHIER
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2019
2020
2021
2022
2023
2024
Operating WCR
0 €
4 258 296 €
4 658 380 €
4 406 841 €
3 782 736 €
5 117 422 €
0 €
0 €
Inventory turnover (days)
0
141
172
197
232
184
0
0
Customer payment term (days)
0
94
96
106
97
112
0
0
Supplier payment term (days)
0
138
159
99
138
106
0
0
Positioning of MERRAIN CAMILLE GAUTHIER in its sector
Comparison with sector Fabrication d'emballages en bois
Valuation estimate
Indicative estimate only : the number of comparable transactions in this sector is limited (44 transactions).
This range of 411 878€ to 1 951 946€ is provided for information purposes only and requires in-depth analysis to be confirmed.
Estimated enterprise value2024
Indicative
411k€727k€1951k€
727 118 €Range: 411 878€ - 1 951 946€
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 d'emballages en bois)
Compare MERRAIN CAMILLE GAUTHIER with other companies in the same sector:
Frequently asked questions about MERRAIN CAMILLE GAUTHIER
What is the revenue of MERRAIN CAMILLE GAUTHIER ?
The revenue of MERRAIN CAMILLE GAUTHIER in 2022 is 5.7 M€.
Is MERRAIN CAMILLE GAUTHIER profitable?
Yes, MERRAIN CAMILLE GAUTHIER generated a net profit of 357 k€ in 2024.
Where is the headquarters of MERRAIN CAMILLE GAUTHIER ?
The headquarters of MERRAIN CAMILLE GAUTHIER is located in MERY-ES-BOIS (18380), in the department Cher.
Where to find the tax return of MERRAIN CAMILLE GAUTHIER ?
The tax return of MERRAIN CAMILLE GAUTHIER 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 MERRAIN CAMILLE GAUTHIER operate?
MERRAIN CAMILLE GAUTHIER operates in the sector Fabrication d'emballages en bois (NAF code 16.24Z). 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