Employees: 12 (2023.0)Legal category: SCA (commandite par actions)Size: PMECreation date: 2016-04-18 (10 years)Status: ActiveBusiness sector: Travaux de menuiserie bois et PVCLocation: SALLANCHES (74700), Haute-Savoie
NOUVELLEMENT SAS : revenue, balance sheet and financial ratios
NOUVELLEMENT SAS is a French company
founded 10 years ago,
specialized in the sector Travaux de menuiserie bois et PVC.
Based in SALLANCHES (74700),
this company of category PME
shows in 2024 a revenue of 6.8 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - NOUVELLEMENT SAS (SIREN 819999772)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
6 820 889 €
6 315 449 €
5 691 311 €
6 111 680 €
4 501 221 €
4 764 582 €
3 506 445 €
3 718 036 €
3 308 918 €
Net income
1 034 586 €
728 318 €
408 453 €
461 959 €
122 735 €
207 487 €
75 680 €
31 651 €
246 314 €
EBITDA
1 414 320 €
1 089 672 €
545 507 €
770 446 €
207 286 €
301 923 €
105 760 €
46 062 €
355 958 €
Net margin
15.2%
11.5%
7.2%
7.6%
2.7%
4.4%
2.2%
0.9%
7.4%
Revenue and income statement
In 2024, NOUVELLEMENT SAS achieves revenue of 6.8 M€. Over the period 2016-2024, the company shows strong growth with a CAGR (compound annual growth rate) of +9.5%. Vs 2023: +8%. After deducting consumption (1.7 M€), gross margin stands at 5.1 M€, i.e. a rate of 75%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches 1.4 M€, representing 20.7% of revenue. Positive scissor effect: EBITDA margin improves by +3.5 pts, sign of improved operational efficiency. This high EBITDA margin provides strong self-financing capacity and resilience to uncertainties. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 1.0 M€, i.e. 15.2% of revenue. This profit can be retained or distributed to shareholders.
Revenue (2024)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
6 820 889 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
5 133 685 €
EBITDA (2024)
?
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
1 414 320 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
1 355 860 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
1 034 586 €
EBITDA margin (2024)
?
EBITDA margin
Definition
Measures the company's operating profitability.
Formula
(EBE / CA) x 100
Interpretation
> 10% : Good profitability 5-10% : Average < 5% : Low
20.7%
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 33%. Debt remains under control: the company retains capacity to raise new debt if needed. Financial autonomy (= Equity / Total assets x 100) reaches 50%. 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 16.0% of revenue. Cash flow measures resources generated by operations, available for investment and debt repayment. This high level provides strong self-financing capacity.
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
33.339%
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
50.163%
Cash flow / Revenue (2024)
?
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
15.988%
Repayment capacity (2024)
?
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
0.351
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
2018
2019
2020
2021
2022
2023
2024
Debt ratio
8.86
325.361
143.723
56.172
147.925
61.142
68.625
41.152
33.339
Financial autonomy
30.121
10.508
21.643
27.721
21.131
31.27
25.561
35.459
50.163
Repayment capacity
0.089
6.12
2.521
0.92
2.662
0.537
0.924
0.408
0.351
Cash flow / Revenue
7.447%
1.142%
2.529%
4.654%
3.529%
9.27%
6.606%
13.325%
15.988%
Sector positioning
Debt ratio
33.342024
2022
2023
2024
Q1: 4.29
Med: 20.77
Q3: 53.87
Average-10 pts over 3 years
In 2024, the debt ratio of NOUVELLEMENT SAS (33.34) 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
50.16%2024
2022
2023
2024
Q1: 20.15%
Med: 40.86%
Q3: 57.83%
Good+26 pts over 3 years
In 2024, the financial autonomy of NOUVELLEMENT SAS (50.2%) 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
0.35 years2024
2022
2023
2024
Q1: 0.0 years
Med: 0.35 years
Q3: 1.56 years
Good
In 2024, the repayment capacity of NOUVELLEMENT SAS (0.35) ranks below the median of the sector. This ratio indicates the number of years needed to repay debt with cash flow. This controlled position reflects prudent management.
Liquidity ratios
The liquidity ratio (= Current assets / Current liabilities) stands at 276.42. 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 0.9x. Danger: operating income does not cover interest charges, unsustainable situation.
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
276.421
Interest coverage (2024)
?
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
0.942
Liquidity indicators evolution NOUVELLEMENT SAS
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Liquidity ratio
148.566
167.009
188.737
163.442
177.46
177.162
152.277
185.187
276.421
Interest coverage
0.008
4.709
3.178
0.964
1.451
0.395
0.812
1.011
0.942
Sector positioning
Liquidity ratio
276.422024
2022
2023
2024
Q1: 151.49
Med: 214.55
Q3: 315.38
Good+36 pts over 3 years
In 2024, the liquidity ratio of NOUVELLEMENT SAS (276.42) 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
0.94x2024
2022
2023
2024
Q1: 0.0x
Med: 0.53x
Q3: 3.68x
Good
In 2024, the interest coverage of NOUVELLEMENT SAS (0.9x) 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: 26 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 17 days. The company must finance 9 days of gap between collections and payments. Inventory turnover is 11 days (= Average inventory / Cost of goods x 360). Fast turnover, sign of good inventory management. Overall, WCR represents 13 days of revenue, i.e. 250 k€ to permanently finance. Over 2016-2024, WCR increased by +542%, requiring additional financing.
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
249 645 €
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
26 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
17 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
11 j
WCR in days of revenue (2024)
?
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
13 j
WCR and payment terms evolution NOUVELLEMENT SAS
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
-56 417 €
295 844 €
138 610 €
255 048 €
203 680 €
57 939 €
355 992 €
532 961 €
249 645 €
Inventory turnover (days)
3
3
2
1
2
5
11
14
11
Customer payment term (days)
14
18
16
29
20
20
24
33
26
Supplier payment term (days)
41
36
28
42
47
23
63
64
17
Positioning of NOUVELLEMENT SAS 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 NOUVELLEMENT SAS is estimated at
2 092 678 €
(range 1 037 585€ - 3 423 909€).
With an EBITDA of 1 414 320€, the sector multiple of 1.6x is applied.
The price/revenue ratio is 0.14x
(conservative valuation).
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
1037k€2092k€3423k€
2 092 678 €Range: 1 037 585€ - 3 423 909€
NAF 5 année 2024
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
1 414 320 €×1.6x
Estimation2 193 919 €
1 213 617€ - 2 950 598€
Revenue Multiple30%
6 820 889 €×0.14x
Estimation976 251 €
509 359€ - 1 153 364€
Net Income Multiple20%
1 034 586 €×3.4x
Estimation3 514 217 €
1 389 845€ - 8 013 007€
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 NOUVELLEMENT SAS with other companies in the same sector:
The revenue of NOUVELLEMENT SAS in 2024 is 6.8 M€.
Is NOUVELLEMENT SAS profitable?
Yes, NOUVELLEMENT SAS generated a net profit of 1.0 M€ in 2024.
Where is the headquarters of NOUVELLEMENT SAS ?
The headquarters of NOUVELLEMENT SAS is located in SALLANCHES (74700), in the department Haute-Savoie.
Where to find the tax return of NOUVELLEMENT SAS ?
The tax return of NOUVELLEMENT SAS 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 NOUVELLEMENT SAS operate?
NOUVELLEMENT SAS 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