Employees: 12 (2023.0)Legal category: SCA (commandite par actions)Size: PMECreation date: 1998-02-23 (28 years)Status: ActiveBusiness sector: Travaux de menuiserie métallique et serrurerieLocation: MOREUIL (80110), Somme
METALLERIE 2000 : revenue, balance sheet and financial ratios
METALLERIE 2000 is a French company
founded 28 years ago,
specialized in the sector Travaux de menuiserie métallique et serrurerie.
Based in MOREUIL (80110),
this company of category PME
shows in 2023 a revenue of 3.0 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - METALLERIE 2000 (SIREN 418028718)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
Revenue
N/C
3 019 470 €
2 914 591 €
4 603 929 €
2 880 020 €
N/C
3 396 469 €
3 646 143 €
Net income
49 438 €
-91 289 €
-36 055 €
103 581 €
394 896 €
-57 399 €
36 458 €
124 178 €
EBITDA
N/C
-192 229 €
-74 842 €
82 125 €
168 608 €
N/C
75 799 €
189 857 €
Net margin
N/C
-3.0%
-1.2%
2.2%
13.7%
N/C
1.1%
3.4%
Revenue and income statement
In 2024, METALLERIE 2000 generates positive net income of 49 k€. Net income represents the final profit after all expenses (operating, financial, exceptional) and corporate tax. Change over 2017-2024: 124 k€ -> 49 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
49 438 €
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 75%. Debt level is high: negotiating margin with banks is reduced. Financial autonomy (= Equity / Total assets x 100) reaches 34%. The balance between equity and debt is satisfactory.
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
74.924%
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
33.976%
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
2017
2018
2019
2020
2021
2022
2023
2024
Debt ratio
10.851
4.319
2.177
56.555
58.173
55.534
61.51
74.924
Financial autonomy
37.249
36.171
42.136
42.151
29.47
31.916
25.542
33.976
Repayment capacity
0.439
0.26
None
14.2
5.135
-4.595
-1.226
None
Cash flow / Revenue
3.964%
2.94%
None%
1.355%
1.927%
-2.768%
-6.659%
None%
Sector positioning
Debt ratio
74.922024
2022
2023
2024
Q1: 3.86
Med: 18.7
Q3: 47.26
Average+10 pts over 3 years
In 2024, the debt ratio of METALLERIE 2000 (74.92) 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
33.98%2024
2022
2023
2024
Q1: 22.22%
Med: 43.8%
Q3: 59.91%
Average
In 2024, the financial autonomy of METALLERIE 2000 (34.0%) 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
-1.23 years2023
2022
2023
Q1: 0.0 years
Med: 0.44 years
Q3: 1.7 years
Excellent
In 2023, the repayment capacity of METALLERIE 2000 (-1.23) ranks in the bottom 25% of the sector, which is positive. This ratio indicates the number of years needed to repay debt with cash flow. A short capacity reflects controlled debt and good cash generation.
Liquidity ratios
The liquidity ratio (= Current assets / Current liabilities) stands at 166.59. 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
166.59
Liquidity indicators evolution METALLERIE 2000
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2017
2018
2019
2020
2021
2022
2023
2024
Liquidity ratio
155.723
150.59
151.586
284.446
180.014
190.441
153.684
166.59
Interest coverage
1.996
4.186
None
0.814
1.321
-4.606
-2.261
None
Sector positioning
Liquidity ratio
166.592024
2022
2023
2024
Q1: 164.13
Med: 228.07
Q3: 326.05
Average-14 pts over 3 years
In 2024, the liquidity ratio of METALLERIE 2000 (166.59) 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
-2.26x2023
2022
2023
Q1: 0.0x
Med: 0.62x
Q3: 3.0x
Average
In 2023, the interest coverage of METALLERIE 2000 (-2.3x) ranks below the median of the sector. This ratio indicates how many times operating income covers interest expenses. An improvement would strengthen the competitive position.
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 METALLERIE 2000
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
1 089 468 €
1 164 479 €
0 €
1 290 335 €
1 527 492 €
1 422 670 €
1 299 519 €
0 €
Inventory turnover (days)
26
15
0
9
4
25
22
0
Customer payment term (days)
90
104
0
76
91
113
114
0
Supplier payment term (days)
79
118
0
67
79
86
114
0
Positioning of METALLERIE 2000 in its sector
Comparison with sector Travaux de menuiserie métallique et serrurerie
Valuation estimate
Based on 51 transactions of similar company sales
in 2024,
the value of METALLERIE 2000 is estimated at
167 927 €
(range 66 414€ - 382 903€).
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
66k€167k€382k€
167 927 €Range: 66 414€ - 382 903€
NAF 5 année 2024
Valuation method used
Net Income Multiple
49 438 €
×
3.4x
=167 928 €
Range: 66 414€ - 382 904€
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 métallique et serrurerie)
Compare METALLERIE 2000 with other companies in the same sector:
Yes, METALLERIE 2000 generated a net profit of 49 k€ in 2024.
Where is the headquarters of METALLERIE 2000 ?
The headquarters of METALLERIE 2000 is located in MOREUIL (80110), in the department Somme.
Where to find the tax return of METALLERIE 2000 ?
The tax return of METALLERIE 2000 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 METALLERIE 2000 operate?
METALLERIE 2000 operates in the sector Travaux de menuiserie métallique et serrurerie (NAF code 43.32B). 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