Employees: 03 (2023.0)Legal category: SCA (commandite par actions)Size: PMECreation date: 2004-04-01 (22 years)Status: ActiveBusiness sector: Travaux de menuiserie métallique et serrurerieLocation: GRATENTOUR (31150), Haute-Garonne
NS METALLERIE : revenue, balance sheet and financial ratios
NS METALLERIE is a French company
founded 22 years ago,
specialized in the sector Travaux de menuiserie métallique et serrurerie.
Based in GRATENTOUR (31150),
this company of category PME
shows in 2021 a revenue of 894 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - NS METALLERIE (SIREN 453053902)
Indicator
2025
2024
2023
2022
2021
2020
2019
2018
Revenue
N/C
N/C
N/C
N/C
893 537 €
690 316 €
1 440 414 €
904 420 €
Net income
125 265 €
229 412 €
193 710 €
81 497 €
58 609 €
24 457 €
40 424 €
13 301 €
EBITDA
N/C
N/C
N/C
N/C
68 084 €
17 620 €
109 377 €
52 672 €
Net margin
N/C
N/C
N/C
N/C
6.6%
3.5%
2.8%
1.5%
Revenue and income statement
In 2025, NS METALLERIE generates positive net income of 125 k€. Net income represents the final profit after all expenses (operating, financial, exceptional) and corporate tax. Change over 2018-2025: 13 k€ -> 125 k€.
Net income (2025)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
125 265 €
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 48%. Debt remains under control: the company retains capacity to raise new debt if needed. Financial autonomy (= Equity / Total assets x 100) reaches 48%. This high autonomy means the company finances most of its assets through equity, a sign of strength.
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
47.618%
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
48.093%
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
2018
2019
2020
2021
2022
2023
2024
2025
Debt ratio
112.455
196.071
167.044
211.473
306.066
159.153
58.971
47.618
Financial autonomy
18.235
19.405
23.735
20.566
17.264
25.273
43.301
48.093
Repayment capacity
0.158
0.015
22.33
5.28
None
None
None
None
Cash flow / Revenue
2.919%
5.144%
1.952%
7.118%
None%
None%
None%
None%
Sector positioning
Debt ratio
47.622025
2023
2024
2025
Q1: 4.19
Med: 16.06
Q3: 36.01
Watch
In 2025, the debt ratio of NS METALLERIE (47.62) ranks in the top 25% of the sector. This ratio measures the weight of debt relative to equity. A high ratio may indicate excessive dependence on external financing.
Financial autonomy
48.09%2025
2023
2024
2025
Q1: 31.82%
Med: 48.6%
Q3: 62.94%
Average+18 pts over 3 years
In 2025, the financial autonomy of NS METALLERIE (48.1%) ranks below the median of the sector. This ratio represents the share of equity in total financing. An improvement would strengthen the competitive position.
Liquidity ratios
The liquidity ratio (= Current assets / Current liabilities) stands at 325.12. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months.
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
325.118
Liquidity indicators evolution NS METALLERIE
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2018
2019
2020
2021
2022
2023
2024
2025
Liquidity ratio
117.766
121.82
261.663
275.171
326.207
276.874
305.391
325.118
Interest coverage
23.158
18.436
91.822
0.856
None
None
None
None
Sector positioning
Liquidity ratio
325.122025
2023
2024
2025
Q1: 169.06
Med: 226.21
Q3: 323.06
Excellent+9 pts over 3 years
In 2025, the liquidity ratio of NS METALLERIE (325.12) ranks in the top 25% of the sector. This ratio measures the ability to cover short-term debt with current assets. A ratio above 1 ensures comfortable coverage of short-term maturities.
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 (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
0 €
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
0 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
0 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
0 j
WCR and payment terms evolution NS METALLERIE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2018
2019
2020
2021
2022
2023
2024
2025
Operating WCR
426 271 €
556 518 €
487 777 €
608 981 €
0 €
0 €
0 €
0 €
Inventory turnover (days)
99
31
131
83
0
0
0
0
Customer payment term (days)
124
136
162
177
0
0
0
0
Supplier payment term (days)
101
54
106
105
0
0
0
0
Positioning of NS METALLERIE in its sector
Comparison with sector Travaux de menuiserie métallique et serrurerie
Valuation estimate
Indicative estimate only : the number of comparable transactions in this sector is limited (21 transactions).
This range of 237 394€ to 821 181€ is provided for information purposes only and requires in-depth analysis to be confirmed.
Estimated enterprise value2025
Indicative
237k€521k€821k€
521 913 €Range: 237 394€ - 821 181€
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 (Travaux de menuiserie métallique et serrurerie)
Compare NS METALLERIE with other companies in the same sector:
Yes, NS METALLERIE generated a net profit of 125 k€ in 2025.
Where is the headquarters of NS METALLERIE ?
The headquarters of NS METALLERIE is located in GRATENTOUR (31150), in the department Haute-Garonne.
Where to find the tax return of NS METALLERIE ?
The tax return of NS METALLERIE 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 NS METALLERIE operate?
NS METALLERIE 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