Employees: 02 (2023.0)Legal category: Société à responsabilité limitée (sans autre indication)Size: PMECreation date: 2009-11-16 (16 years)Status: ActiveBusiness sector: Agencement de lieux de venteLocation: LE PLESSIS-TREVISE (94420), Val-de-Marne
Les données financières de cette entreprise sont partiellement disponibles (liasse simplifiée ou données confidentielles). Certaines sections ne sont pas affichées.
S MENUISERIE : revenue, balance sheet and financial ratios
S MENUISERIE is a French company
founded 16 years ago,
specialized in the sector Agencement de lieux de vente.
Based in LE PLESSIS-TREVISE (94420),
this company of category PME
shows in 2016 a revenue of 976 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - S MENUISERIE (SIREN 518199542)
Indicator
2023
2022
2021
2020
2016
Revenue
N/C
N/C
N/C
N/C
976 469 €
Net income
43 062 €
75 389 €
2 084 €
-281 055 €
49 650 €
EBITDA
N/C
N/C
N/C
N/C
73 559 €
Net margin
N/C
N/C
N/C
N/C
5.1%
Revenue and income statement
In 2023, S MENUISERIE generates positive net income of 43 k€. Net income represents the final profit after all expenses (operating, financial, exceptional) and corporate tax. Change over 2016-2023: 50 k€ -> 43 k€.
Net income (2023)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
43 062 €
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 233%. Critical situation: debt significantly exceeds equity, severely limiting borrowing capacity and exposing the company to default risk. Financial autonomy (= Equity / Total assets x 100) reaches 15%. Low autonomy: the company heavily depends on external financing (banks, suppliers).
Debt ratio (2023)
?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low 50-100% : Moderate > 100% : High
233.465%
Financial autonomy (2023)
?
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
14.82%
Asset age ratio (2023)
?
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
2020
2021
2022
2023
Debt ratio
0.417
-326.641
-358.972
932.04
233.465
Financial autonomy
41.518
-15.297
-15.119
4.836
14.82
Repayment capacity
0.013
None
None
None
None
Cash flow / Revenue
6.454%
None%
None%
None%
None%
Sector positioning
Debt ratio
233.472023
2021
2022
2023
Q1: 1.41
Med: 24.25
Q3: 72.56
Watch+52 pts over 3 years
In 2023, the debt ratio of S MENUISERIE (233.47) 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
14.82%2023
2021
2022
2023
Q1: 14.81%
Med: 32.87%
Q3: 52.37%
Average
In 2023, the financial autonomy of S MENUISERIE (14.8%) 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 174.38. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months.
Liquidity ratio (2023)
?
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
174.375
Liquidity indicators evolution S MENUISERIE
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2020
2021
2022
2023
Liquidity ratio
158.396
125.075
0.0
176.186
174.375
Interest coverage
0.0
None
None
None
None
Sector positioning
Liquidity ratio
174.382023
2021
2022
2023
Q1: 144.92
Med: 198.79
Q3: 288.14
Average+37 pts over 3 years
In 2023, the liquidity ratio of S MENUISERIE (174.38) 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.
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 (2023)
?
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 (2023)
?
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 (2023)
?
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 (2023)
?
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 S MENUISERIE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2020
2021
2022
2023
Operating WCR
147 710 €
0 €
0 €
0 €
0 €
Inventory turnover (days)
4
0
0
0
0
Customer payment term (days)
83
0
0
0
0
Supplier payment term (days)
70
0
0
0
0
Positioning of S MENUISERIE in its sector
Comparison with sector Agencement de lieux de vente
Valuation estimate
Indicative estimate only : the number of comparable transactions in this sector is limited (22 transactions).
This range of 43 361€ to 329 089€ is provided for information purposes only and requires in-depth analysis to be confirmed.
Estimated enterprise value2023
Indicative
43k€122k€329k€
122 920 €Range: 43 361€ - 329 089€
NAF 5 année 2023
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 (Agencement de lieux de vente)
Compare S MENUISERIE with other companies in the same sector:
Yes, S MENUISERIE generated a net profit of 43 k€ in 2023.
Where is the headquarters of S MENUISERIE ?
The headquarters of S MENUISERIE is located in LE PLESSIS-TREVISE (94420), in the department Val-de-Marne.
Where to find the tax return of S MENUISERIE ?
The tax return of S 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 S MENUISERIE operate?
S MENUISERIE operates in the sector Agencement de lieux de vente (NAF code 43.32C). 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