Employees: 03 (2023.0)Legal category: SCA (commandite par actions)Size: PMECreation date: 1996-05-01 (30 years)Status: ActiveBusiness sector: Travaux de menuiserie bois et PVCLocation: PLANAY (73350), Savoie
SARL PERRIER JEAN MICHEL : revenue, balance sheet and financial ratios
SARL PERRIER JEAN MICHEL is a French company
founded 30 years ago,
specialized in the sector Travaux de menuiserie bois et PVC.
Based in PLANAY (73350),
this company of category PME
shows in 2025 a revenue of 1.8 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - SARL PERRIER JEAN MICHEL (SIREN 407726827)
Indicator
2025
2024
2023
2022
2021
2020
2019
2018
2017
Revenue
1 810 070 €
N/C
N/C
N/C
N/C
N/C
N/C
N/C
1 035 334 €
Net income
45 765 €
14 234 €
-154 140 €
125 684 €
66 324 €
126 757 €
-47 440 €
44 612 €
2 880 €
EBITDA
93 627 €
N/C
N/C
N/C
N/C
N/C
N/C
N/C
67 172 €
Net margin
2.5%
N/C
N/C
N/C
N/C
N/C
N/C
N/C
0.3%
Revenue and income statement
In 2025, SARL PERRIER JEAN MICHEL achieves revenue of 1.8 M€. Over the period 2017-2025, the company shows strong growth with a CAGR (compound annual growth rate) of +7.2%. After deducting consumption (630 k€), gross margin stands at 1.2 M€, i.e. a rate of 65%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches 94 k€, representing 5.2% of revenue. The operating margin remains fragile, requiring cost vigilance. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 46 k€, i.e. 2.5% of revenue. This profit can be retained or distributed to shareholders.
Revenue (2025)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
1 810 070 €
Gross margin (2025)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
1 180 128 €
EBITDA (2025)
?
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
93 627 €
EBIT (2025)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
-8 443 €
Net income (2025)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
45 765 €
EBITDA margin (2025)
?
EBITDA margin
Definition
Measures the company's operating profitability.
Formula
(EBE / CA) x 100
Interpretation
> 10% : Good profitability 5-10% : Average < 5% : Low
5.2%
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 22%. 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 54%. This high autonomy means the company finances most of its assets through equity, a sign of strength. Debt repayment capacity (= Financial debt / Cash flow) indicates it would take 2.1 years of cash flow to repay all financial debt. This short period demonstrates excellent debt sustainability. Cash flow represents 5.6% of revenue. Cash flow measures resources generated by operations, available for investment and debt repayment. Satisfactory level allowing partial financing of growth.
Debt ratio (2025)
?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low 50-100% : Moderate > 100% : High
22.389%
Financial autonomy (2025)
?
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
54.434%
Cash flow / Revenue (2025)
?
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
5.555%
Repayment capacity (2025)
?
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
2.143
Asset age ratio (2025)
?
Asset age ratio
Definition
Measures the degree of wear of tangible assets.
Formula
Accumulated depreciation / Gross fixed assets x 100
Solvency indicators evolution SARL PERRIER JEAN MICHEL
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2017
2018
2019
2020
2021
2022
2023
2024
2025
Debt ratio
22.758
19.383
18.055
13.482
15.093
45.778
53.116
19.896
22.389
Financial autonomy
70.595
75.741
76.403
79.219
71.843
53.683
51.405
72.399
54.434
Repayment capacity
1.643
None
None
None
None
None
None
None
2.143
Cash flow / Revenue
19.229%
None%
None%
None%
None%
None%
None%
None%
5.555%
Sector positioning
Debt ratio
22.392025
2023
2024
2025
Q1: 6.25
Med: 20.21
Q3: 49.17
Average-17 pts over 3 years
In 2025, the debt ratio of SARL PERRIER JEAN MICHEL (22.39) 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
54.43%2025
2023
2024
2025
Q1: 29.98%
Med: 46.27%
Q3: 60.98%
Good-7 pts over 3 years
In 2025, the financial autonomy of SARL PERRIER JEAN MICHEL (54.4%) 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
2.14 years2025
2025
Q1: 0.0 years
Med: 0.59 years
Q3: 1.56 years
Average
In 2025, the repayment capacity of SARL PERRIER JEAN MICHEL (2.14) 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 609.95. 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 2.5x. Financial charges are adequately covered by operations.
Liquidity ratio (2025)
?
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
609.953
Interest coverage (2025)
?
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
2.453
Liquidity indicators evolution SARL PERRIER JEAN MICHEL
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2017
2018
2019
2020
2021
2022
2023
2024
2025
Liquidity ratio
402.225
416.936
443.471
474.057
439.156
401.267
362.499
531.026
609.953
Interest coverage
159.724
None
None
None
None
None
None
None
2.453
Sector positioning
Liquidity ratio
609.952025
2023
2024
2025
Q1: 161.32
Med: 225.05
Q3: 328.18
Excellent
In 2025, the liquidity ratio of SARL PERRIER JEAN MICHEL (609.95) 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
2.45x2025
2025
Q1: 0.0x
Med: 1.09x
Q3: 4.3x
Good
In 2025, the interest coverage of SARL PERRIER JEAN MICHEL (2.5x) 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. Average customer payment term: 24 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 24 days. Inventory turnover is 18 days (= Average inventory / Cost of goods x 360). Fast turnover, sign of good inventory management. WCR is negative (-51 days): operations structurally generate cash. Notable WCR improvement over the period (-135%), freeing up cash.
Operating WCR (2025)
?
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
-254 641 €
Customer credit (2025)
?
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
24 j
Supplier credit (2025)
?
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
24 j
Inventory turnover (2025)
?
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
18 j
WCR in days of revenue (2025)
?
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
-51 j
WCR and payment terms evolution SARL PERRIER JEAN MICHEL
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2017
2018
2019
2020
2021
2022
2023
2024
2025
Operating WCR
720 768 €
0 €
0 €
0 €
0 €
0 €
0 €
0 €
-254 641 €
Inventory turnover (days)
4
0
0
0
0
0
0
0
18
Customer payment term (days)
234
0
0
0
0
0
0
0
24
Supplier payment term (days)
53
0
0
0
0
0
0
0
24
Positioning of SARL PERRIER JEAN MICHEL in its sector
Comparison with sector Travaux de menuiserie bois et PVC
Valuation estimate
Indicative estimate only : the number of comparable transactions in this sector is limited (21 transactions).
This range of 86 730€ to 300 015€ is provided for information purposes only and requires in-depth analysis to be confirmed.
Estimated enterprise value2025
Indicative
86k€190k€300k€
190 678 €Range: 86 730€ - 300 015€
NAF 5 année 2025
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 21 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 PERRIER JEAN MICHEL with other companies in the same sector:
Frequently asked questions about SARL PERRIER JEAN MICHEL
What is the revenue of SARL PERRIER JEAN MICHEL ?
The revenue of SARL PERRIER JEAN MICHEL in 2025 is 1.8 M€.
Is SARL PERRIER JEAN MICHEL profitable?
Yes, SARL PERRIER JEAN MICHEL generated a net profit of 46 k€ in 2025.
Where is the headquarters of SARL PERRIER JEAN MICHEL ?
The headquarters of SARL PERRIER JEAN MICHEL is located in PLANAY (73350), in the department Savoie.
Where to find the tax return of SARL PERRIER JEAN MICHEL ?
The tax return of SARL PERRIER JEAN MICHEL 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 PERRIER JEAN MICHEL operate?
SARL PERRIER JEAN MICHEL 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