Employees: 11 (2023.0)Legal category: SCA (commandite par actions)Size: PMECreation date: 1998-07-20 (27 years)Status: ActiveBusiness sector: Travaux de peinture et vitrerieLocation: DUTTLENHEIM (67120), Bas-Rhin
PEINTURE SCHAEFFER : revenue, balance sheet and financial ratios
PEINTURE SCHAEFFER is a French company
founded 27 years ago,
specialized in the sector Travaux de peinture et vitrerie.
Based in DUTTLENHEIM (67120),
this company of category PME
shows in 2025 a revenue of 2.0 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - PEINTURE SCHAEFFER (SIREN 420067951)
Indicator
2025
2024
2023
2022
2021
2020
2018
2017
2016
Revenue
2 037 061 €
2 579 396 €
2 301 550 €
N/C
2 546 775 €
2 194 654 €
2 433 457 €
2 992 887 €
2 716 667 €
Net income
111 377 €
161 127 €
76 301 €
91 835 €
92 781 €
171 784 €
66 844 €
95 003 €
3 338 €
EBITDA
148 295 €
218 360 €
111 696 €
N/C
118 423 €
226 086 €
101 132 €
102 851 €
15 176 €
Net margin
5.5%
6.2%
3.3%
N/C
3.6%
7.8%
2.7%
3.2%
0.1%
Revenue and income statement
In 2025, PEINTURE SCHAEFFER achieves revenue of 2.0 M€. Activity remains stable over the period (CAGR: -3.1%). Significant drop of -21% vs 2024. After deducting consumption (474 k€), gross margin stands at 1.6 M€, i.e. a rate of 77%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches 148 k€, representing 7.3% of revenue. The operating margin remains fragile, requiring cost vigilance. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 111 k€, i.e. 5.5% 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
2 037 061 €
Gross margin (2025)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
1 563 536 €
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
148 295 €
EBIT (2025)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
136 477 €
Net income (2025)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
111 377 €
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
7.3%
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 3%. 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 77%. 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 0.3 years of cash flow to repay all financial debt. This short period demonstrates excellent debt sustainability. Cash flow represents 6.0% of revenue. Cash flow measures resources generated by operations, available for investment and debt repayment. Satisfactory level allowing partial financing of growth.
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
3.466%
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
77.239%
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
6.005%
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
0.265
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
2018
2020
2021
2022
2023
2024
2025
Debt ratio
59.982
53.999
44.96
6.493
3.512
1.391
2.796
0.043
3.466
Financial autonomy
24.396
25.97
33.986
54.818
71.12
70.23
68.609
72.778
77.239
Repayment capacity
-1.508
0.685
0.752
0.274
0.291
None
0.255
0.0
0.265
Cash flow / Revenue
-1.824%
2.533%
3.267%
7.182%
3.497%
None%
3.801%
6.784%
6.005%
Sector positioning
Debt ratio
3.472025
2023
2024
2025
Q1: 3.54
Med: 16.05
Q3: 46.81
Excellent-6 pts over 3 years
In 2025, the debt ratio of PEINTURE SCHAEFFER (3.47) 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
77.24%2025
2023
2024
2025
Q1: 23.94%
Med: 44.45%
Q3: 60.71%
Excellent+9 pts over 3 years
In 2025, the financial autonomy of PEINTURE SCHAEFFER (77.2%) ranks in the top 25% of the sector. This ratio represents the share of equity in total financing. High autonomy reflects financial independence and ability to absorb shocks.
Repayment capacity
0.27 years2025
2023
2024
2025
Q1: 0.0 years
Med: 0.31 years
Q3: 1.3 years
Good-11 pts over 3 years
In 2025, the repayment capacity of PEINTURE SCHAEFFER (0.27) 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 455.35. 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
455.345
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
0.0
Liquidity indicators evolution PEINTURE SCHAEFFER
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2018
2020
2021
2022
2023
2024
2025
Liquidity ratio
134.727
132.561
149.198
212.228
334.86
318.609
312.685
343.195
455.345
Interest coverage
78.321
9.938
8.726
0.255
0.585
None
0.052
0.003
0.0
Sector positioning
Liquidity ratio
455.352025
2023
2024
2025
Q1: 157.86
Med: 219.14
Q3: 322.08
Excellent
In 2025, the liquidity ratio of PEINTURE SCHAEFFER (455.35) 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.
Interest coverage
0.0x2025
2023
2024
2025
Q1: 0.0x
Med: 0.6x
Q3: 3.76x
Average-26 pts over 3 years
In 2025, the interest coverage of PEINTURE SCHAEFFER (0.0x) 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. Average customer payment term: 59 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 30 days. The company must finance 29 days of gap between collections and payments. Inventory turnover is 41 days (= Average inventory / Cost of goods x 360). Fast turnover, sign of good inventory management. Overall, WCR represents 104 days of revenue, i.e. 586 k€ to permanently finance.
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
586 042 €
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
59 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
30 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
41 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
104 j
WCR and payment terms evolution PEINTURE SCHAEFFER
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2020
2021
2022
2023
2024
2025
Operating WCR
697 776 €
945 423 €
844 799 €
283 527 €
570 427 €
0 €
708 141 €
498 056 €
586 042 €
Inventory turnover (days)
23
16
12
10
11
0
30
20
41
Customer payment term (days)
73
91
108
79
62
0
80
59
59
Supplier payment term (days)
63
79
80
40
28
0
43
30
30
Positioning of PEINTURE SCHAEFFER in its sector
Comparison with sector Travaux de peinture et vitrerie
Valuation estimate
Based on 88 transactions of similar company sales
(all years),
the value of PEINTURE SCHAEFFER is estimated at
378 509 €
(range 135 206€ - 670 626€).
With an EBITDA of 148 295€, the sector multiple of 2.7x is applied.
The price/revenue ratio is 0.18x
(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 value2025
88 tx
135k€378k€670k€
378 509 €Range: 135 206€ - 670 626€
NAF 5 all-time
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
148 295 €×2.7x
Estimation402 496 €
121 851€ - 696 613€
Revenue Multiple30%
2 037 061 €×0.18x
Estimation370 056 €
170 272€ - 653 920€
Net Income Multiple20%
111 377 €×3.0x
Estimation331 227 €
115 995€ - 630 722€
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 88 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 peinture et vitrerie)
Compare PEINTURE SCHAEFFER with other companies in the same sector:
Frequently asked questions about PEINTURE SCHAEFFER
What is the revenue of PEINTURE SCHAEFFER ?
The revenue of PEINTURE SCHAEFFER in 2025 is 2.0 M€.
Is PEINTURE SCHAEFFER profitable?
Yes, PEINTURE SCHAEFFER generated a net profit of 111 k€ in 2025.
Where is the headquarters of PEINTURE SCHAEFFER ?
The headquarters of PEINTURE SCHAEFFER is located in DUTTLENHEIM (67120), in the department Bas-Rhin.
Where to find the tax return of PEINTURE SCHAEFFER ?
The tax return of PEINTURE SCHAEFFER 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 PEINTURE SCHAEFFER operate?
PEINTURE SCHAEFFER operates in the sector Travaux de peinture et vitrerie (NAF code 43.34Z). 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