SARL DUPUY FRERES CHARPENTE TRADITION : revenue, balance sheet and financial ratios

SARL DUPUY FRERES CHARPENTE TRADITION is a French company founded 19 years ago, specialized in the sector Travaux de charpente. Based in RIEUX-VOLVESTRE (31310), this company of category PME shows in 2017 a revenue of 197 k€. Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.

Data updated on 2026-05-09

Sources : INPI & INSEE SIRENE - Processing : Ministry of Economy

Financial history - SARL DUPUY FRERES CHARPENTE TRADITION (SIREN 491804217)
Indicator 2017 2016
Revenue 197 371 € 220 170 €
Net income -11 626 € 20 697 €
EBITDA -4 137 € 33 344 €
Net margin -5.9% 9.4%

Revenue and income statement

In 2017, SARL DUPUY FRERES CHARPENTE TRADITION achieves revenue of 197 k€. Significant drop of -10% vs 2016. After deducting consumption (79 k€), gross margin stands at 118 k€, i.e. a rate of 60%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches -4 k€, representing -2.1% of revenue. Warning negative scissor effect: despite revenue change (-10%), EBITDA varies by -112%, reducing margin by 17.2 pts. This reflects costs rising faster than revenue. Negative EBITDA means operations do not cover current expenses: concerning situation. Net income is negative at -12 k€ (-5.9% of revenue), which will impact equity.

Revenue (2017) ?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production

197 371 €

Gross margin (2017) ?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed

117 912 €

EBITDA (2017) ?
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

-4 137 €

EBIT (2017) ?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals

-15 809 €

Net income (2017) ?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax

-11 626 €

EBITDA margin (2017) ?
EBITDA margin
Definition
Measures the company's operating profitability.
Formula
(EBE / CA) x 100
Interpretation
> 10% : Good profitability
5-10% : Average
< 5% : Low

-2.1%

Loading income statement...

Chart evolution

Show :

Assets

Loading data...

Liabilities

Loading data...

Solvency and debt ratios

The debt ratio (= Financial debt / Equity x 100) stands at 12%. 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 58%. This high autonomy means the company finances most of its assets through equity, a sign of strength.

Debt ratio (2017) ?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low
50-100% : Moderate
> 100% : High

12.152%

Financial autonomy (2017) ?
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

57.92%

Cash flow / Revenue (2017) ?
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

-0.916%

Repayment capacity (2017) ?
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

-4.329

Asset age ratio (2017) ?
Asset age ratio
Definition
Measures the degree of wear of tangible assets.
Formula
Accumulated depreciation / Gross fixed assets x 100
Interpretation
< 50% : Recent assets
50-70% : Normal wear
> 70% : Aging assets

35.5%

Solvency indicators evolution
SARL DUPUY FRERES CHARPENTE TRADITION

Sector positioning

Debt ratio
12.15 2017
2016
2017
Q1: 5.83
Med: 28.2
Q3: 83.71
Good +7 pts over 2 years

In 2017, the debt ratio of SARL DUPUY FRERES CHARPEN... (12.15) ranks below the median of the sector. This ratio measures the weight of debt relative to equity. This controlled position reflects prudent management.

Financial autonomy
57.92% 2017
2016
2017
Q1: 16.61%
Med: 35.29%
Q3: 53.73%
Excellent

In 2017, the financial autonomy of SARL DUPUY FRERES CHARPEN... (57.9%) 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
-4.33 years 2017
2016
2017
Q1: 0.0 years
Med: 0.5 years
Q3: 1.73 years
Excellent

In 2017, the repayment capacity of SARL DUPUY FRERES CHARPEN... (-4.33) ranks in the bottom 25% of the sector, which is positive. This ratio indicates the number of years needed to repay debt with cash flow. A short capacity reflects controlled debt and good cash generation.

Liquidity ratios

The liquidity ratio (= Current assets / Current liabilities) stands at 198.19. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months.

Liquidity ratio (2017) ?
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

198.187

Interest coverage (2017) ?
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

-0.242

Liquidity indicators evolution
SARL DUPUY FRERES CHARPENTE TRADITION

Sector positioning

Liquidity ratio
198.19 2017
2016
2017
Q1: 130.39
Med: 184.79
Q3: 269.21
Good -21 pts over 2 years

In 2017, the liquidity ratio of SARL DUPUY FRERES CHARPEN... (198.19) ranks above the median of the sector. This ratio measures the ability to cover short-term debt with current assets. This comfortable position offers an appreciable safety margin.

Interest coverage
-0.24x 2017
2016
2017
Q1: 0.0x
Med: 1.04x
Q3: 4.19x
Average -19 pts over 2 years

In 2017, the interest coverage of SARL DUPUY FRERES CHARPEN... (-0.2x) 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: 25 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 44 days. Favorable situation: supplier credit is longer than customer credit by 19 days. Inventory turnover is 1 days (= Average inventory / Cost of goods x 360). Fast turnover, sign of good inventory management. Overall, WCR represents 10 days of revenue, i.e. 6 k€ to permanently finance.

Operating WCR (2017) ?
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

5 599 €

Customer credit (2017) ?
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

25 j

Supplier credit (2017) ?
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

44 j

Inventory turnover (2017) ?
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

1 j

WCR in days of revenue (2017) ?
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

10 j

WCR and payment terms evolution
SARL DUPUY FRERES CHARPENTE TRADITION

Positioning of SARL DUPUY FRERES CHARPENTE TRADITION in its sector

Comparison with sector Travaux de charpente

Valuation estimate

Based on 113 transactions of similar company sales (all years), the value of SARL DUPUY FRERES CHARPENTE TRADITION is estimated at 30 610 € (range 19 903€ - 50 099€). The price/revenue ratio is 0.16x (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.

Estimated enterprise value 2017
113 transactions
19k€ 30k€ 50k€
30 610 € Range: 19 903€ - 50 099€
NAF 5 all-time

Valuation method used

Revenue Multiple
197 371 € × 0.16x = 30 611 €
Range: 19 903€ - 50 099€

Only this financial indicator is available for this company.

Valuation evolution

How is this estimate calculated?

This estimate is based on the analysis of 113 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 charpente)

Compare SARL DUPUY FRERES CHARPENTE TRADITION with other companies in the same sector:

Voir toutes les statistiques du secteur Travaux de charpente

Frequently asked questions about SARL DUPUY FRERES CHARPENTE TRADITION

What is the revenue of SARL DUPUY FRERES CHARPENTE TRADITION ?

The revenue of SARL DUPUY FRERES CHARPENTE TRADITION in 2017 is 197 k€.

Is SARL DUPUY FRERES CHARPENTE TRADITION profitable?

SARL DUPUY FRERES CHARPENTE TRADITION recorded a net loss in 2017.

Where is the headquarters of SARL DUPUY FRERES CHARPENTE TRADITION ?

The headquarters of SARL DUPUY FRERES CHARPENTE TRADITION is located in RIEUX-VOLVESTRE (31310), in the department Haute-Garonne.

Where to find the tax return of SARL DUPUY FRERES CHARPENTE TRADITION ?

The tax return of SARL DUPUY FRERES CHARPENTE TRADITION 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 SARL DUPUY FRERES CHARPENTE TRADITION operate?

SARL DUPUY FRERES CHARPENTE TRADITION operates in the sector Travaux de charpente (NAF code 43.91A). See the 'Sector positioning' section above to compare the company with its competitors.