Employees: 11 (2023.0)Legal category: Société à responsabilité limitée (sans autre indication)Size: PMECreation date: 1997-03-01 (29 years)Status: ActiveBusiness sector: Travaux de menuiserie bois et PVCLocation: CERRE-LES-NOROY (70000), Haute-Saone
Les données financières de cette entreprise sont partiellement disponibles (liasse simplifiée ou données confidentielles). Certaines sections ne sont pas affichées.
SARL MENUISERIE HENRY : revenue, balance sheet and financial ratios
SARL MENUISERIE HENRY is a French company
founded 29 years ago,
specialized in the sector Travaux de menuiserie bois et PVC.
Based in CERRE-LES-NOROY (70000),
this company of category PME
shows in 2021 a revenue of 1.3 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - SARL MENUISERIE HENRY (SIREN 411578099)
Indicator
2024
2023
2021
2020
2019
2018
2017
2016
Revenue
N/C
N/C
1 272 992 €
N/C
N/C
N/C
N/C
N/C
Net income
38 554 €
62 151 €
154 262 €
59 410 €
-44 629 €
22 302 €
66 929 €
-43 453 €
EBITDA
N/C
N/C
167 678 €
N/C
N/C
N/C
N/C
N/C
Net margin
N/C
N/C
12.1%
N/C
N/C
N/C
N/C
N/C
Revenue and income statement
In 2024, SARL MENUISERIE HENRY generates positive net income of 39 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
38 554 €
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 0%. 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 92%. 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
0.175%
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
92.487%
Asset age ratio (2024)
?
Asset age ratio
Definition
Measures the degree of wear of tangible assets.
Formula
Accumulated depreciation / Gross fixed assets x 100
Solvency indicators evolution SARL MENUISERIE HENRY
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2023
2024
Debt ratio
14.156
8.465
4.591
1.505
1.094
0.28
0.171
0.175
Financial autonomy
77.481
80.171
87.142
92.655
90.814
87.872
94.433
92.487
Repayment capacity
None
None
None
None
None
0.015
None
None
Cash flow / Revenue
None%
None%
None%
None%
None%
14.462%
None%
None%
Sector positioning
Debt ratio
0.172024
2021
2023
2024
Q1: 4.29
Med: 20.77
Q3: 53.87
Excellent
In 2024, the debt ratio of SARL MENUISERIE HENRY (0.17) ranks in the bottom 25% of the sector, which is positive. This ratio measures the weight of debt relative to equity. A low ratio indicates a solid financial structure with little dependence on creditors.
Financial autonomy
92.49%2024
2021
2023
2024
Q1: 20.15%
Med: 40.86%
Q3: 57.83%
Excellent
In 2024, the financial autonomy of SARL MENUISERIE HENRY (92.5%) 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
0.01 years2021
2021
Q1: 0.0 years
Med: 0.46 years
Q3: 2.36 years
Good
In 2021, the repayment capacity of SARL MENUISERIE HENRY (0.01) ranks below the median of the sector. This ratio indicates the number of years needed to repay debt with cash flow. This controlled position reflects prudent management.
Liquidity ratios
The liquidity ratio (= Current assets / Current liabilities) stands at 1193.81. 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
1193.805
Liquidity indicators evolution SARL MENUISERIE HENRY
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2018
2019
2020
2021
2023
2024
Liquidity ratio
594.904
514.089
742.723
1196.074
863.451
674.428
1587.738
1193.805
Interest coverage
None
None
None
None
None
0.515
None
None
Sector positioning
Liquidity ratio
1193.812024
2021
2023
2024
Q1: 151.49
Med: 214.55
Q3: 315.38
Excellent
In 2024, the liquidity ratio of SARL MENUISERIE HENRY (1193.81) 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
0.52x2021
2021
Q1: 0.0x
Med: 0.34x
Q3: 2.2x
Good
In 2021, the interest coverage of SARL MENUISERIE HENRY (0.5x) 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 MENUISERIE HENRY
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2023
2024
Operating WCR
0 €
0 €
0 €
0 €
0 €
221 424 €
0 €
0 €
Inventory turnover (days)
0
0
0
0
0
47
0
0
Customer payment term (days)
0
0
0
0
0
31
0
0
Supplier payment term (days)
0
0
0
0
0
26
0
0
Positioning of SARL MENUISERIE HENRY 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 HENRY is estimated at
130 957 €
(range 51 792€ - 298 605€).
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
51k€130k€298k€
130 957 €Range: 51 792€ - 298 605€
NAF 5 année 2024
Valuation method used
Net Income Multiple
38 554 €
×
3.4x
=130 958 €
Range: 51 793€ - 298 606€
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 HENRY with other companies in the same sector:
Frequently asked questions about SARL MENUISERIE HENRY
What is the revenue of SARL MENUISERIE HENRY ?
The revenue of SARL MENUISERIE HENRY in 2021 is 1.3 M€.
Is SARL MENUISERIE HENRY profitable?
Yes, SARL MENUISERIE HENRY generated a net profit of 39 k€ in 2024.
Where is the headquarters of SARL MENUISERIE HENRY ?
The headquarters of SARL MENUISERIE HENRY is located in CERRE-LES-NOROY (70000), in the department Haute-Saone.
Where to find the tax return of SARL MENUISERIE HENRY ?
The tax return of SARL MENUISERIE HENRY 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 HENRY operate?
SARL MENUISERIE HENRY 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