Employees: 02 (2023.0)Legal category: Société à responsabilité limitée (sans autre indication)Size: PMECreation date: 1997-10-01 (28 years)Status: ActiveBusiness sector: Travaux de charpenteLocation: LA COUARDE-SUR-MER (17670), Charente-Maritime
Les données financières de cette entreprise sont partiellement disponibles (liasse simplifiée ou données confidentielles). Certaines sections ne sont pas affichées.
SARL MENUISERIE MARME : revenue, balance sheet and financial ratios
SARL MENUISERIE MARME is a French company
founded 28 years ago,
specialized in the sector Travaux de charpente.
Based in LA COUARDE-SUR-MER (17670),
this company of category PME
shows in 2016 a revenue of 721 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - SARL MENUISERIE MARME (SIREN 414302604)
Indicator
2021
2020
2018
2017
2016
Revenue
N/C
N/C
N/C
N/C
720 567 €
Net income
3 322 €
-69 238 €
44 657 €
31 413 €
26 330 €
EBITDA
N/C
N/C
N/C
N/C
62 010 €
Net margin
N/C
N/C
N/C
N/C
3.7%
Revenue and income statement
In 2021, SARL MENUISERIE MARME generates positive net income of 3 k€. Net income represents the final profit after all expenses (operating, financial, exceptional) and corporate tax. Change over 2016-2021: 26 k€ -> 3 k€.
Net income (2021)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
3 322 €
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 111%. Debt level is high: negotiating margin with banks is reduced. Financial autonomy (= Equity / Total assets x 100) reaches 35%. The balance between equity and debt is satisfactory.
Debt ratio (2021)
?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low 50-100% : Moderate > 100% : High
110.849%
Financial autonomy (2021)
?
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
34.776%
Asset age ratio (2021)
?
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
2018
2020
2021
Debt ratio
69.98
73.117
77.943
107.222
110.849
Financial autonomy
42.234
43.442
48.446
37.611
34.776
Repayment capacity
5.367
None
None
None
None
Cash flow / Revenue
4.999%
None%
None%
None%
None%
Sector positioning
Debt ratio
110.852021
2018
2020
2021
Q1: 9.25
Med: 36.35
Q3: 99.28
Average
In 2021, the debt ratio of SARL MENUISERIE MARME (110.85) 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
34.78%2021
2018
2020
2021
Q1: 19.26%
Med: 36.64%
Q3: 54.56%
Average-19 pts over 3 years
In 2021, the financial autonomy of SARL MENUISERIE MARME (34.8%) 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 165.90. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months.
Liquidity ratio (2021)
?
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
2018
2020
2021
Liquidity ratio
138.763
138.368
238.881
175.403
165.897
Interest coverage
13.519
None
None
None
None
Sector positioning
Liquidity ratio
165.92021
2018
2020
2021
Q1: 152.77
Med: 212.43
Q3: 301.71
Average-32 pts over 3 years
In 2021, the liquidity ratio of SARL MENUISERIE MARME (165.90) 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. Average customer payment term: 583 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 433 days. The gap of 150 days means the company finances its customers for over a month before being paid relative to supplier payments. This weighs on cash flow.
Operating WCR (2021)
?
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 (2021)
?
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
583 j
Supplier credit (2021)
?
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
433 j
Inventory turnover (2021)
?
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 MARME
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2020
2021
Operating WCR
192 499 €
0 €
0 €
0 €
0 €
Inventory turnover (days)
27
0
0
0
0
Customer payment term (days)
70
0
0
471
583
Supplier payment term (days)
97
0
0
235
433
Positioning of SARL MENUISERIE MARME 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 MENUISERIE MARME is estimated at
8 964 €
(range 4 550€ - 15 929€).
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 value2021
113 transactions
4k€8k€15k€
8 964 €Range: 4 550€ - 15 929€
NAF 5 all-time
Valuation method used
Net Income Multiple
3 322 €
×
2.7x
=8 964 €
Range: 4 550€ - 15 930€
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 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 MENUISERIE MARME with other companies in the same sector:
Frequently asked questions about SARL MENUISERIE MARME
What is the revenue of SARL MENUISERIE MARME ?
The revenue of SARL MENUISERIE MARME in 2016 is 721 k€.
Is SARL MENUISERIE MARME profitable?
Yes, SARL MENUISERIE MARME generated a net profit of 3 k€ in 2021.
Where is the headquarters of SARL MENUISERIE MARME ?
The headquarters of SARL MENUISERIE MARME is located in LA COUARDE-SUR-MER (17670), in the department Charente-Maritime.
Where to find the tax return of SARL MENUISERIE MARME ?
The tax return of SARL MENUISERIE MARME 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 MARME operate?
SARL MENUISERIE MARME 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