Employees: 11 (2023.0)Legal category: SCA (commandite par actions)Size: PMECreation date: 2006-01-03 (20 years)Status: ActiveBusiness sector: Travaux d'étanchéificationLocation: LANDERONDE (85150), Vendee
OUEST ETANCHE : revenue, balance sheet and financial ratios
OUEST ETANCHE is a French company
founded 20 years ago,
specialized in the sector Travaux d'étanchéification.
Based in LANDERONDE (85150),
this company of category PME
shows in 2025 a revenue of 6.5 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - OUEST ETANCHE (SIREN 487974677)
Indicator
2025
2024
2023
2021
2020
2019
2017
2016
Revenue
6 515 361 €
6 447 286 €
N/C
4 771 309 €
3 704 241 €
4 998 512 €
4 189 831 €
2 581 388 €
Net income
119 838 €
100 000 €
100 000 €
161 068 €
99 634 €
8 374 €
127 736 €
99 992 €
EBITDA
234 094 €
238 152 €
N/C
157 365 €
78 837 €
-13 181 €
156 042 €
140 050 €
Net margin
1.8%
1.6%
N/C
3.4%
2.7%
0.2%
3.0%
3.9%
Revenue and income statement
In 2025, OUEST ETANCHE achieves revenue of 6.5 M€. Over the period 2016-2025, the company shows strong growth with a CAGR (compound annual growth rate) of +10.8%. Vs 2024: +1%. After deducting consumption (2.9 M€), gross margin stands at 3.6 M€, i.e. a rate of 56%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches 234 k€, representing 3.6% of revenue. The operating margin remains fragile, requiring cost vigilance. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 120 k€, i.e. 1.8% of revenue. This profit can be retained or distributed to shareholders.
Revenue (2025)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
6 515 361 €
Gross margin (2025)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
3 628 198 €
EBITDA (2025)
?
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
234 094 €
EBIT (2025)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
129 470 €
Net income (2025)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
119 838 €
EBITDA margin (2025)
?
EBITDA margin
Definition
Measures the company's operating profitability.
Formula
(EBE / CA) x 100
Interpretation
> 10% : Good profitability 5-10% : Average < 5% : Low
3.6%
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 25%. 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 27%. The balance between equity and debt is satisfactory. Debt repayment capacity (= Financial debt / Cash flow) indicates it would take 0.8 years of cash flow to repay all financial debt. This short period demonstrates excellent debt sustainability. Cash flow represents 3.4% of revenue. Cash flow measures resources generated by operations, available for investment and debt repayment.
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
24.804%
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
26.706%
Cash flow / Revenue (2025)
?
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
3.421%
Repayment capacity (2025)
?
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
0.806
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
2016
2017
2019
2020
2021
2023
2024
2025
Debt ratio
0.0
0.0
5.526
73.074
57.63
62.49
42.961
24.804
Financial autonomy
37.253
33.686
30.415
23.922
27.135
19.055
23.741
26.706
Repayment capacity
0.0
0.0
5.757
3.254
1.79
None
1.271
0.806
Cash flow / Revenue
4.652%
2.85%
0.068%
2.229%
3.163%
None%
3.169%
3.421%
Sector positioning
Debt ratio
24.82025
2023
2024
2025
Q1: 0.77
Med: 13.3
Q3: 41.38
Average-15 pts over 3 years
In 2025, the debt ratio of OUEST ETANCHE (24.80) 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
26.71%2025
2023
2024
2025
Q1: 16.74%
Med: 34.77%
Q3: 53.91%
Average
In 2025, the financial autonomy of OUEST ETANCHE (26.7%) 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
0.81 years2025
2024
2025
Q1: 0.0 years
Med: 0.11 years
Q3: 0.88 years
Average
In 2025, the repayment capacity of OUEST ETANCHE (0.81) 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 166.10. 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 2.1x. Financial charges are adequately covered by operations.
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
166.103
Interest coverage (2025)
?
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
2.052
Liquidity indicators evolution OUEST ETANCHE
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2019
2020
2021
2023
2024
2025
Liquidity ratio
154.005
146.627
140.48
165.033
169.058
140.516
155.866
166.103
Interest coverage
0.429
0.0
0.0
0.0
0.0
None
2.383
2.052
Sector positioning
Liquidity ratio
166.12025
2023
2024
2025
Q1: 138.69
Med: 188.61
Q3: 249.46
Average+13 pts over 3 years
In 2025, the liquidity ratio of OUEST ETANCHE (166.10) 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
2.05x2025
2024
2025
Q1: 0.01x
Med: 0.8x
Q3: 2.06x
Good
In 2025, the interest coverage of OUEST ETANCHE (2.0x) 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: 92 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 68 days. The company must finance 24 days of gap between collections and payments. Inventory turnover is 20 days (= Average inventory / Cost of goods x 360). Fast turnover, sign of good inventory management. Overall, WCR represents 110 days of revenue, i.e. 2.0 M€ to permanently finance. Over 2016-2025, WCR increased by +106%, requiring additional financing.
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
1 999 564 €
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
92 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
68 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
20 j
WCR in days of revenue (2025)
?
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
110 j
WCR and payment terms evolution OUEST ETANCHE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2019
2020
2021
2023
2024
2025
Operating WCR
969 647 €
1 282 549 €
733 282 €
811 488 €
780 204 €
0 €
1 650 183 €
1 999 564 €
Inventory turnover (days)
52
14
24
27
30
0
20
20
Customer payment term (days)
106
100
33
76
47
0
79
92
Supplier payment term (days)
115
99
40
53
49
0
68
68
Positioning of OUEST ETANCHE in its sector
Comparison with sector Travaux d'étanchéification
Valuation estimate
Indicative estimate only : the number of comparable transactions in this sector is limited (22 transactions).
This range of 359 912€ to 1 202 854€ is provided for information purposes only and requires in-depth analysis to be confirmed.
Estimated enterprise value2025
Indicative
359k€464k€1202k€
464 805 €Range: 359 912€ - 1 202 854€
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 22 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 d'étanchéification)
Compare OUEST ETANCHE with other companies in the same sector:
Yes, OUEST ETANCHE generated a net profit of 120 k€ in 2025.
Where is the headquarters of OUEST ETANCHE ?
The headquarters of OUEST ETANCHE is located in LANDERONDE (85150), in the department Vendee.
Where to find the tax return of OUEST ETANCHE ?
The tax return of OUEST ETANCHE 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 OUEST ETANCHE operate?
OUEST ETANCHE operates in the sector Travaux d'étanchéification (NAF code 43.99A). 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