Employees: 22 (2023.0)Legal category: SCA (commandite par actions)Size: ETICreation date: 1989-07-01 (36 years)Status: ActiveBusiness sector: Fabrication de charpentes et d'autres menuiseriesLocation: COMBRAND (79140), Deux-Sevres
REVEAU MENUISERIE : revenue, balance sheet and financial ratios
REVEAU MENUISERIE is a French company
founded 36 years ago,
specialized in the sector Fabrication de charpentes et d'autres menuiseries.
Based in COMBRAND (79140),
this company of category ETI
shows in 2024 a revenue of 20.7 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - REVEAU MENUISERIE (SIREN 351346861)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
Revenue
20 702 532 €
24 647 160 €
20 384 446 €
18 548 324 €
17 270 242 €
17 250 049 €
16 740 570 €
15 460 586 €
21 379 894 €
14 187 394 €
Net income
1 330 200 €
1 428 474 €
454 464 €
422 704 €
401 541 €
340 613 €
243 451 €
523 627 €
63 104 €
-55 328 €
EBITDA
2 674 271 €
2 971 911 €
1 396 659 €
1 441 923 €
1 173 413 €
799 372 €
496 216 €
779 335 €
592 257 €
238 092 €
Net margin
6.4%
5.8%
2.2%
2.3%
2.3%
2.0%
1.5%
3.4%
0.3%
-0.4%
Revenue and income statement
In 2024, REVEAU MENUISERIE achieves revenue of 20.7 M€. Revenue is growing positively over 10 years (CAGR: +4.3%). Significant drop of -16% vs 2023. After deducting consumption (9.2 M€), gross margin stands at 11.5 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 2.7 M€, representing 12.9% of revenue. This level of operating margin is satisfactory for the sector. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 1.3 M€, i.e. 6.4% 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
20 702 532 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
11 515 033 €
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
2 674 271 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
2 049 818 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
1 330 200 €
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
12.9%
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 99%. Debt level is high: negotiating margin with banks is reduced. Financial autonomy (= Equity / Total assets x 100) reaches 36%. The balance between equity and debt is satisfactory. Debt repayment capacity (= Financial debt / Cash flow) indicates it would take 2.5 years of cash flow to repay all financial debt. This short period demonstrates excellent debt sustainability. Cash flow represents 9.3% of revenue. Cash flow measures resources generated by operations, available for investment and debt repayment. Satisfactory level allowing partial financing of growth.
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
99.266%
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
36.11%
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
9.258%
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
2.503
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
2015
2016
2017
2018
2019
2020
2021
2022
2023
2024
Debt ratio
134.317
105.787
56.487
43.208
117.417
132.551
132.254
96.23
146.823
99.266
Financial autonomy
17.04
16.405
11.971
16.014
18.726
20.905
18.597
20.532
23.857
36.11
Repayment capacity
11.586
2.394
0.917
1.405
3.284
3.396
2.622
2.391
2.6
2.503
Cash flow / Revenue
0.799%
1.869%
4.118%
2.344%
3.342%
4.488%
5.976%
5.084%
8.282%
9.258%
Sector positioning
Debt ratio
99.272024
2022
2023
2024
Q1: 6.19
Med: 29.84
Q3: 76.17
Watch
In 2024, the debt ratio of REVEAU MENUISERIE (99.27) 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
36.11%2024
2022
2023
2024
Q1: 21.31%
Med: 42.73%
Q3: 62.73%
Average+11 pts over 3 years
In 2024, the financial autonomy of REVEAU MENUISERIE (36.1%) ranks below the median of the sector. This ratio represents the share of equity in total financing. An improvement would strengthen the competitive position.
Repayment capacity
2.5 years2024
2022
2023
2024
Q1: 0.0 years
Med: 0.61 years
Q3: 2.74 years
Average
In 2024, the repayment capacity of REVEAU MENUISERIE (2.50) 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 179.96. 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 3.3x. Financial charges are adequately covered by operations.
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
179.955
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
3.257
Liquidity indicators evolution REVEAU MENUISERIE
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2015
2016
2017
2018
2019
2020
2021
2022
2023
2024
Liquidity ratio
114.833
105.113
101.279
103.869
107.291
128.928
105.245
108.266
158.007
179.955
Interest coverage
44.638
25.84
11.432
17.124
12.148
7.392
6.169
7.574
4.646
3.257
Sector positioning
Liquidity ratio
179.962024
2022
2023
2024
Q1: 156.87
Med: 231.58
Q3: 364.94
Average+14 pts over 3 years
In 2024, the liquidity ratio of REVEAU MENUISERIE (179.96) 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
3.26x2024
2022
2023
2024
Q1: 0.0x
Med: 1.18x
Q3: 6.78x
Good-16 pts over 3 years
In 2024, the interest coverage of REVEAU MENUISERIE (3.3x) 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: 44 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 51 days. Favorable situation: supplier credit is longer than customer credit by 7 days. Inventory turnover is 66 days (= Average inventory / Cost of goods x 360). Overall, WCR represents 91 days of revenue, i.e. 5.3 M€ to permanently finance. Over 2015-2024, WCR increased by +177%, 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
5 258 443 €
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
44 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
51 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
66 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
91 j
WCR and payment terms evolution REVEAU MENUISERIE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2015
2016
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
1 896 287 €
1 890 410 €
1 217 367 €
2 765 207 €
2 739 825 €
2 649 255 €
2 116 364 €
2 844 649 €
5 959 190 €
5 258 443 €
Inventory turnover (days)
54
44
62
63
64
59
68
73
57
66
Customer payment term (days)
17
5
51
36
28
26
33
35
50
44
Supplier payment term (days)
68
45
75
100
80
79
78
79
74
51
Positioning of REVEAU MENUISERIE in its sector
Comparison with sector Fabrication de charpentes et d'autres menuiseries
Valuation estimate
Indicative estimate only : the number of comparable transactions in this sector is limited (44 transactions).
This range of 1 781 842€ to 9 847 551€ is provided for information purposes only and requires in-depth analysis to be confirmed.
Estimated enterprise value2024
Indicative
1781k€3666k€9847k€
3 666 468 €Range: 1 781 842€ - 9 847 551€
NAF 4 all-time
Aggregated at NAF sub-class level
How is this estimate calculated?
This estimate is based on the analysis of 44 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 (Fabrication de charpentes et d'autres menuiseries)
Compare REVEAU MENUISERIE with other companies in the same sector:
Frequently asked questions about REVEAU MENUISERIE
What is the revenue of REVEAU MENUISERIE ?
The revenue of REVEAU MENUISERIE in 2024 is 20.7 M€.
Is REVEAU MENUISERIE profitable?
Yes, REVEAU MENUISERIE generated a net profit of 1.3 M€ in 2024.
Where is the headquarters of REVEAU MENUISERIE ?
The headquarters of REVEAU MENUISERIE is located in COMBRAND (79140), in the department Deux-Sevres.
Where to find the tax return of REVEAU MENUISERIE ?
The tax return of REVEAU MENUISERIE 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 REVEAU MENUISERIE operate?
REVEAU MENUISERIE operates in the sector Fabrication de charpentes et d'autres menuiseries (NAF code 16.23Z). 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