Employees: 03 (2023.0)Legal category: Société à responsabilité limitée (sans autre indication)Size: PMECreation date: 1999-10-04 (26 years)Status: ActiveBusiness sector: Travaux de charpenteLocation: VEZINS (49340), Maine-et-Loire
Les données financières de cette entreprise sont partiellement disponibles (liasse simplifiée ou données confidentielles). Certaines sections ne sont pas affichées.
SARL LAROCHE FABRICE : revenue, balance sheet and financial ratios
SARL LAROCHE FABRICE is a French company
founded 26 years ago,
specialized in the sector Travaux de charpente.
Based in VEZINS (49340),
this company of category PME
shows in 2022 a revenue of 1.3 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - SARL LAROCHE FABRICE (SIREN 424452191)
Indicator
2024
2023
2022
2021
Revenue
N/C
N/C
1 282 079 €
N/C
Net income
140 314 €
239 513 €
71 227 €
11 450 €
EBITDA
N/C
N/C
121 597 €
N/C
Net margin
N/C
N/C
5.6%
N/C
Revenue and income statement
In 2024, SARL LAROCHE FABRICE generates positive net income of 140 k€. Net income represents the final profit after all expenses (operating, financial, exceptional) and corporate tax. Change over 2021-2024: 11 k€ -> 140 k€.
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
140 314 €
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 47%. Debt remains under control: the company retains capacity to raise new debt if needed. Financial autonomy (= Equity / Total assets x 100) reaches 54%. This high autonomy means the company finances most of its assets through equity, a sign of strength.
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
47.436%
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
54.47%
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
2021
2022
2023
2024
Debt ratio
140.208
87.83
49.433
47.436
Financial autonomy
33.307
37.635
48.08
54.47
Repayment capacity
None
2.133
None
None
Cash flow / Revenue
None%
7.861%
None%
None%
Sector positioning
Debt ratio
47.442024
2022
2023
2024
Q1: 7.44
Med: 26.53
Q3: 64.5
Average-8 pts over 3 years
In 2024, the debt ratio of SARL LAROCHE FABRICE (47.44) 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
54.47%2024
2022
2023
2024
Q1: 25.07%
Med: 42.94%
Q3: 59.56%
Good+16 pts over 3 years
In 2024, the financial autonomy of SARL LAROCHE FABRICE (54.5%) ranks above the median of the sector. This ratio represents the share of equity in total financing. This comfortable position offers an appreciable safety margin.
Repayment capacity
2.13 years2022
2022
Q1: 0.0 years
Med: 0.83 years
Q3: 2.43 years
Average
In 2022, the repayment capacity of SARL LAROCHE FABRICE (2.13) 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 395.30. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months.
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
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2021
2022
2023
2024
Liquidity ratio
303.544
245.261
288.443
395.295
Interest coverage
None
1.784
None
None
Sector positioning
Liquidity ratio
395.32024
2022
2023
2024
Q1: 162.4
Med: 230.31
Q3: 341.59
Excellent+13 pts over 3 years
In 2024, the liquidity ratio of SARL LAROCHE FABRICE (395.30) 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
1.78x2022
2022
Q1: 0.0x
Med: 0.84x
Q3: 3.06x
Good
In 2022, the interest coverage of SARL LAROCHE FABRICE (1.8x) 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.
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
0 €
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
0 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
0 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
0 j
WCR and payment terms evolution SARL LAROCHE FABRICE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2021
2022
2023
2024
Operating WCR
0 €
236 056 €
0 €
0 €
Inventory turnover (days)
0
36
0
0
Customer payment term (days)
0
39
0
0
Supplier payment term (days)
0
40
0
0
Positioning of SARL LAROCHE FABRICE in its sector
Comparison with sector Travaux de charpente
Valuation estimate
Indicative estimate only : the number of comparable transactions in this sector is limited (20 transactions).
This range of 140 861€ to 569 458€ is provided for information purposes only and requires in-depth analysis to be confirmed.
Estimated enterprise value2024
Indicative
140k€293k€569k€
293 549 €Range: 140 861€ - 569 458€
NAF 5 année 2024
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 20 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 LAROCHE FABRICE with other companies in the same sector:
Frequently asked questions about SARL LAROCHE FABRICE
What is the revenue of SARL LAROCHE FABRICE ?
The revenue of SARL LAROCHE FABRICE in 2022 is 1.3 M€.
Is SARL LAROCHE FABRICE profitable?
Yes, SARL LAROCHE FABRICE generated a net profit of 140 k€ in 2024.
Where is the headquarters of SARL LAROCHE FABRICE ?
The headquarters of SARL LAROCHE FABRICE is located in VEZINS (49340), in the department Maine-et-Loire.
Where to find the tax return of SARL LAROCHE FABRICE ?
The tax return of SARL LAROCHE FABRICE 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 LAROCHE FABRICE operate?
SARL LAROCHE FABRICE operates in the sector Travaux de charpente (NAF code 43.91A). 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