Employees: 21 (2023.0)Legal category: Société à responsabilité limitée (sans autre indication)Size: PMECreation date: 1981-01-01 (45 years)Status: ActiveBusiness sector: Travaux de menuiserie métallique et serrurerieLocation: LIMOGES (87280), Haute-Vienne
MIROITERIE RAYNAUD : revenue, balance sheet and financial ratios
MIROITERIE RAYNAUD is a French company
founded 45 years ago,
specialized in the sector Travaux de menuiserie métallique et serrurerie.
Based in LIMOGES (87280),
this company of category PME
shows in 2018 a revenue of 7.2 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - MIROITERIE RAYNAUD (SIREN 320787294)
Indicator
2021
2020
2019
2018
2016
Revenue
N/C
N/C
N/C
7 219 375 €
183 000 €
Net income
181 427 €
196 259 €
63 082 €
214 881 €
35 880 €
EBITDA
N/C
N/C
N/C
229 910 €
33 288 €
Net margin
N/C
N/C
N/C
3.0%
19.6%
Revenue and income statement
In 2021, MIROITERIE RAYNAUD generates positive net income of 181 k€. Net income represents the final profit after all expenses (operating, financial, exceptional) and corporate tax. Change over 2016-2021: 36 k€ -> 181 k€.
Net income (2021)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
181 427 €
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 1%. 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 42%. This high autonomy means the company finances most of its assets through equity, a sign of strength.
Debt ratio (2021)
?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low 50-100% : Moderate > 100% : High
0.507%
Financial autonomy (2021)
?
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
41.954%
Asset age ratio (2021)
?
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
2018
2019
2020
2021
Debt ratio
49.621
7.781
3.854
5.181
0.507
Financial autonomy
66.499
48.606
45.957
44.719
41.954
Repayment capacity
7.693
0.523
None
None
None
Cash flow / Revenue
59.312%
3.1%
None%
None%
None%
Sector positioning
Debt ratio
0.512021
2019
2020
2021
Q1: 3.74
Med: 28.46
Q3: 84.34
Excellent
In 2021, the debt ratio of MIROITERIE RAYNAUD (0.51) ranks in the bottom 25% of the sector, which is positive. This ratio measures the weight of debt relative to equity. A low ratio indicates a solid financial structure with little dependence on creditors.
Financial autonomy
41.95%2021
2019
2020
2021
Q1: 17.83%
Med: 36.87%
Q3: 54.37%
Good
In 2021, the financial autonomy of MIROITERIE RAYNAUD (42.0%) 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.
Liquidity ratios
The liquidity ratio (= Current assets / Current liabilities) stands at 147.61. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months.
Liquidity ratio (2021)
?
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
147.609
Liquidity indicators evolution MIROITERIE RAYNAUD
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2018
2019
2020
2021
Liquidity ratio
1209.271
204.426
167.906
168.18
147.609
Interest coverage
47.651
1.219
None
None
None
Sector positioning
Liquidity ratio
147.612021
2019
2020
2021
Q1: 157.08
Med: 214.85
Q3: 298.89
Watch-11 pts over 3 years
In 2021, the liquidity ratio of MIROITERIE RAYNAUD (147.61) ranks in the bottom 25% of the sector. This ratio measures the ability to cover short-term debt with current assets. A ratio below 1 may signal potential cash flow tensions.
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 (2021)
?
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 (2021)
?
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 (2021)
?
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 (2021)
?
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 MIROITERIE RAYNAUD
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2018
2019
2020
2021
Operating WCR
141 820 €
971 944 €
0 €
0 €
0 €
Inventory turnover (days)
0
28
0
0
0
Customer payment term (days)
0
47
0
0
0
Supplier payment term (days)
16
34
0
0
0
Positioning of MIROITERIE RAYNAUD in its sector
Comparison with sector Travaux de menuiserie métallique et serrurerie
Valuation estimate
Based on 264 transactions of similar company sales
(all years),
the value of MIROITERIE RAYNAUD is estimated at
556 244 €
(range 178 120€ - 1 196 353€).
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.
Estimated enterprise value2021
264 transactions
178k€556k€1196k€
556 244 €Range: 178 120€ - 1 196 353€
NAF 5 all-time
Valuation method used
Net Income Multiple
181 427 €
×
3.1x
=556 245 €
Range: 178 121€ - 1 196 353€
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 264 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 MIROITERIE RAYNAUD with other companies in the same sector:
Frequently asked questions about MIROITERIE RAYNAUD
What is the revenue of MIROITERIE RAYNAUD ?
The revenue of MIROITERIE RAYNAUD in 2018 is 7.2 M€.
Is MIROITERIE RAYNAUD profitable?
Yes, MIROITERIE RAYNAUD generated a net profit of 181 k€ in 2021.
Where is the headquarters of MIROITERIE RAYNAUD ?
The headquarters of MIROITERIE RAYNAUD is located in LIMOGES (87280), in the department Haute-Vienne.
Where to find the tax return of MIROITERIE RAYNAUD ?
The tax return of MIROITERIE RAYNAUD 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 MIROITERIE RAYNAUD operate?
MIROITERIE RAYNAUD 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