Employees: NN (None)Legal category: Société à responsabilité limitée (sans autre indication)Size: PMECreation date: 1995-09-01 (30 years)Status: ActiveBusiness sector: Nettoyage courant des bâtimentsLocation: FRENOUVILLE (14630), Calvados
Les données financières de cette entreprise sont partiellement disponibles (liasse simplifiée ou données confidentielles). Certaines sections ne sont pas affichées.
SARL MICHEL FOUCHER : revenue, balance sheet and financial ratios
SARL MICHEL FOUCHER is a French company
founded 30 years ago,
specialized in the sector Nettoyage courant des bâtiments.
Based in FRENOUVILLE (14630),
this company of category PME
shows in 2015 a revenue of 129 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - SARL MICHEL FOUCHER (SIREN 402927065)
Indicator
2015
Revenue
128 926 €
Net income
199 €
EBITDA
20 136 €
Net margin
0.2%
Revenue and income statement
In 2015, SARL MICHEL FOUCHER achieves revenue of 129 k€. After deducting consumption (3 k€), gross margin stands at 126 k€, i.e. a rate of 98%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches 20 k€, representing 15.6% of revenue. This high EBITDA margin provides strong self-financing capacity and resilience to uncertainties. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 199 €, i.e. 0.2% of revenue. This profit can be retained or distributed to shareholders.
Revenue (2015)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
128 926 €
Gross margin (2015)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
126 239 €
EBITDA (2015)
?
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
20 136 €
EBIT (2015)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
13 419 €
Net income (2015)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
199 €
EBITDA margin (2015)
?
EBITDA margin
Definition
Measures the company's operating profitability.
Formula
(EBE / CA) x 100
Interpretation
> 10% : Good profitability 5-10% : Average < 5% : Low
15.6%
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 185%. Critical situation: debt significantly exceeds equity, severely limiting borrowing capacity and exposing the company to default risk. Financial autonomy (= Equity / Total assets x 100) reaches 20%. Low autonomy: the company heavily depends on external financing (banks, suppliers). Debt repayment capacity (= Financial debt / Cash flow) indicates it would take 2.4 years of cash flow to repay all financial debt. This short period demonstrates excellent debt sustainability. Cash flow represents 15.2% of revenue. Cash flow measures resources generated by operations, available for investment and debt repayment. This high level provides strong self-financing capacity.
Debt ratio (2015)
?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low 50-100% : Moderate > 100% : High
184.696%
Financial autonomy (2015)
?
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
19.888%
Cash flow / Revenue (2015)
?
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
15.237%
Repayment capacity (2015)
?
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
2.384
Asset age ratio (2015)
?
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
2015
Debt ratio
184.696
Financial autonomy
19.888
Repayment capacity
2.384
Cash flow / Revenue
15.237%
Sector positioning
Debt ratio
184.72015
2015
Q1: 0.0
Med: 2.62
Q3: 35.28
Watch
In 2015, the debt ratio of SARL MICHEL FOUCHER (184.70) ranks in the top 25% of the sector. This ratio measures the weight of debt relative to equity. A high ratio may indicate excessive dependence on external financing.
Financial autonomy
19.89%2015
2015
Q1: 0.28%
Med: 16.53%
Q3: 39.4%
Good
In 2015, the financial autonomy of SARL MICHEL FOUCHER (19.9%) 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
2.38 years2015
2015
Q1: 0.0 years
Med: 0.0 years
Q3: 0.34 years
Watch
In 2015, the repayment capacity of SARL MICHEL FOUCHER (2.38) ranks in the top 25% of the sector. This ratio indicates the number of years needed to repay debt with cash flow. A long duration may signal heavy debt relative to repayment capacity.
Liquidity ratios
The liquidity ratio (= Current assets / Current liabilities) stands at 185.64. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months. The interest coverage ratio (= EBIT / Interest expenses) is 3.3x. Financial charges are adequately covered by operations.
Liquidity ratio (2015)
?
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
185.641
Interest coverage (2015)
?
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
3.273
Liquidity indicators evolution SARL MICHEL FOUCHER
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2015
Liquidity ratio
185.641
Interest coverage
3.273
Sector positioning
Liquidity ratio
185.642015
2015
Q1: 102.27
Med: 151.66
Q3: 236.27
Good
In 2015, the liquidity ratio of SARL MICHEL FOUCHER (185.64) 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
3.27x2015
2015
Q1: 0.0x
Med: 0.0x
Q3: 1.65x
Excellent
In 2015, the interest coverage of SARL MICHEL FOUCHER (3.3x) ranks in the top 25% of the sector. This ratio indicates how many times operating income covers interest expenses. High coverage means financial charges weigh little on profitability.
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: 33 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 162 days. Excellent situation: suppliers finance 129 days of the operating cycle (retail model). Overall, WCR represents 129 days of revenue, i.e. 46 k€ to permanently finance.
Operating WCR (2015)
?
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
46 052 €
Customer credit (2015)
?
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
33 j
Supplier credit (2015)
?
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
162 j
Inventory turnover (2015)
?
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 in days of revenue (2015)
?
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
129 j
WCR and payment terms evolution SARL MICHEL FOUCHER
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2015
Operating WCR
46 052 €
Inventory turnover (days)
0
Customer payment term (days)
33
Supplier payment term (days)
162
Positioning of SARL MICHEL FOUCHER in its sector
Comparison with sector Nettoyage courant des bâtiments
Valuation estimate
Based on 263 transactions of similar company sales
(all years),
the value of SARL MICHEL FOUCHER is estimated at
31 818 €
(range 11 063€ - 60 191€).
With an EBITDA of 20 136€, the sector multiple of 2.2x is applied.
The price/revenue ratio is 0.24x
(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 value2015
263 transactions
11k€31k€60k€
31 818 €Range: 11 063€ - 60 191€
NAF 5 all-time
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
20 136 €×2.2x
Estimation45 000 €
12 653€ - 86 829€
Revenue Multiple30%
128 926 €×0.24x
Estimation30 765 €
15 678€ - 55 068€
Net Income Multiple20%
199 €×2.2x
Estimation445 €
167€ - 1 287€
How is this estimate calculated?
This estimate is based on the analysis of 263 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 (Nettoyage courant des bâtiments)
Compare SARL MICHEL FOUCHER with other companies in the same sector:
Frequently asked questions about SARL MICHEL FOUCHER
What is the revenue of SARL MICHEL FOUCHER ?
The revenue of SARL MICHEL FOUCHER in 2015 is 129 k€.
Is SARL MICHEL FOUCHER profitable?
Yes, SARL MICHEL FOUCHER generated a net profit of 199€ in 2015.
Where is the headquarters of SARL MICHEL FOUCHER ?
The headquarters of SARL MICHEL FOUCHER is located in FRENOUVILLE (14630), in the department Calvados.
Where to find the tax return of SARL MICHEL FOUCHER ?
The tax return of SARL MICHEL FOUCHER 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 MICHEL FOUCHER operate?
SARL MICHEL FOUCHER operates in the sector Nettoyage courant des bâtiments (NAF code 81.21Z). 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