Employees: 03 (2023.0)Legal category: SCA (commandite par actions)Size: PMECreation date: 1987-02-01 (39 years)Status: ActiveBusiness sector: Travaux de menuiserie bois et PVCLocation: LONGVIC (21600), Cote-d'Or
SARL MENUISERIE BERTHELON : revenue, balance sheet and financial ratios
SARL MENUISERIE BERTHELON is a French company
founded 39 years ago,
specialized in the sector Travaux de menuiserie bois et PVC.
Based in LONGVIC (21600),
this company of category PME
shows in 2017 a revenue of 754 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - SARL MENUISERIE BERTHELON (SIREN 342312832)
Indicator
2024
2023
2022
2017
2016
Revenue
N/C
N/C
N/C
754 190 €
599 488 €
Net income
36 880 €
38 994 €
42 377 €
867 €
-40 753 €
EBITDA
N/C
N/C
N/C
12 940 €
-23 646 €
Net margin
N/C
N/C
N/C
0.1%
-6.8%
Revenue and income statement
In 2024, SARL MENUISERIE BERTHELON generates positive net income of 37 k€. Net income represents the final profit after all expenses (operating, financial, exceptional) and corporate tax.
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
36 880 €
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 53%. Debt remains under control: the company retains capacity to raise new debt if needed. Financial autonomy (= Equity / Total assets x 100) reaches 33%. The balance between equity and debt is satisfactory.
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
52.694%
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
33.385%
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
2016
2017
2022
2023
2024
Debt ratio
9.655
22.517
138.904
71.961
52.694
Financial autonomy
38.0
26.391
19.039
25.894
33.385
Repayment capacity
-0.27
1.359
None
None
None
Cash flow / Revenue
-5.404%
1.161%
None%
None%
None%
Sector positioning
Debt ratio
52.692024
2022
2023
2024
Q1: 4.28
Med: 20.74
Q3: 53.77
Average
In 2024, the debt ratio of SARL MENUISERIE BERTHELON (52.69) 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
33.38%2024
2022
2023
2024
Q1: 20.05%
Med: 40.86%
Q3: 57.83%
Average+12 pts over 3 years
In 2024, the financial autonomy of SARL MENUISERIE BERTHELON (33.4%) 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 232.04. 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
2016
2017
2022
2023
2024
Liquidity ratio
134.416
111.432
167.797
167.277
232.036
Interest coverage
-0.364
1.909
None
None
None
Sector positioning
Liquidity ratio
232.042024
2022
2023
2024
Q1: 151.53
Med: 214.69
Q3: 315.59
Good+18 pts over 3 years
In 2024, the liquidity ratio of SARL MENUISERIE BERTHELON (232.04) 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.
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 MENUISERIE BERTHELON
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2022
2023
2024
Operating WCR
94 024 €
80 419 €
0 €
0 €
0 €
Inventory turnover (days)
3
8
0
0
0
Customer payment term (days)
46
37
0
0
0
Supplier payment term (days)
65
48
0
0
0
Positioning of SARL MENUISERIE BERTHELON in its sector
Comparison with sector Travaux de menuiserie bois et PVC
Valuation estimate
Based on 51 transactions of similar company sales
in 2024,
the value of SARL MENUISERIE BERTHELON is estimated at
125 271 €
(range 49 543€ - 285 640€).
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 value2024
51 tx
49k€125k€285k€
125 271 €Range: 49 543€ - 285 640€
NAF 5 année 2024
Valuation method used
Net Income Multiple
36 880 €
×
3.4x
=125 272 €
Range: 49 544€ - 285 641€
Only this financial indicator is available for this company.
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 51 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 menuiserie bois et PVC)
Compare SARL MENUISERIE BERTHELON with other companies in the same sector:
Frequently asked questions about SARL MENUISERIE BERTHELON
What is the revenue of SARL MENUISERIE BERTHELON ?
The revenue of SARL MENUISERIE BERTHELON in 2017 is 754 k€.
Is SARL MENUISERIE BERTHELON profitable?
Yes, SARL MENUISERIE BERTHELON generated a net profit of 37 k€ in 2024.
Where is the headquarters of SARL MENUISERIE BERTHELON ?
The headquarters of SARL MENUISERIE BERTHELON is located in LONGVIC (21600), in the department Cote-d'Or.
Where to find the tax return of SARL MENUISERIE BERTHELON ?
The tax return of SARL MENUISERIE BERTHELON 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 MENUISERIE BERTHELON operate?
SARL MENUISERIE BERTHELON operates in the sector Travaux de menuiserie bois et PVC (NAF code 43.32A). 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