Employees: 42 (2023.0)Legal category: SCA (commandite par actions)Size: ETICreation date: 1983-01-01 (43 years)Status: ActiveBusiness sector: Fabrication de meubles de cuisine Location: LIEPVRE (68660), Haut-Rhin
SCHMIDT GROUPE : revenue, balance sheet and financial ratios
SCHMIDT GROUPE is a French company
founded 43 years ago,
specialized in the sector Fabrication de meubles de cuisine .
Based in LIEPVRE (68660),
this company of category ETI
shows in 2024 a revenue of 593.9 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - SCHMIDT GROUPE (SIREN 326784709)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
593 906 017 €
662 345 471 €
666 900 268 €
640 550 653 €
501 864 399 €
541 593 989 €
511 297 122 €
503 324 166 €
475 354 582 €
Net income
30 501 951 €
40 351 175 €
80 536 136 €
59 070 148 €
25 858 084 €
24 957 190 €
13 403 631 €
17 014 123 €
18 225 263 €
EBITDA
84 118 481 €
94 245 310 €
100 037 367 €
115 593 245 €
71 588 550 €
72 754 318 €
44 900 133 €
58 145 642 €
56 339 025 €
Net margin
5.1%
6.1%
12.1%
9.2%
5.2%
4.6%
2.6%
3.4%
3.8%
Revenue and income statement
In 2024, SCHMIDT GROUPE achieves revenue of 593.9 M€. Revenue is growing positively over 9 years (CAGR: +2.8%). Significant drop of -10% vs 2023. After deducting consumption (266.9 M€), gross margin stands at 327.1 M€, i.e. a rate of 55%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches 84.1 M€, representing 14.2% of revenue. This level of operating margin is satisfactory for the sector. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 30.5 M€, i.e. 5.1% of revenue. This profit can be retained or distributed to shareholders.
Revenue (2024)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
593 906 017 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
327 051 711 €
EBITDA (2024)
?
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
84 118 481 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
53 923 943 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
30 501 951 €
EBITDA margin (2024)
?
EBITDA margin
Definition
Measures the company's operating profitability.
Formula
(EBE / CA) x 100
Interpretation
> 10% : Good profitability 5-10% : Average < 5% : Low
14.2%
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 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 74%. 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 0.0 years of cash flow to repay all financial debt. This short period demonstrates excellent debt sustainability. Cash flow represents 11.3% 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 (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
0.011%
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
73.985%
Cash flow / Revenue (2024)
?
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
11.315%
Repayment capacity (2024)
?
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
0.001
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
2018
2019
2020
2021
2022
2023
2024
Debt ratio
5.15
6.855
10.806
8.499
3.517
1.007
0.211
0.008
0.011
Financial autonomy
65.939
63.331
60.823
60.661
64.286
63.008
68.942
70.082
73.985
Repayment capacity
0.305
0.393
0.739
0.391
0.194
0.039
0.011
0.0
0.001
Cash flow / Revenue
7.823%
8.247%
7.106%
9.755%
9.727%
12.244%
10.279%
10.88%
11.315%
Sector positioning
Debt ratio
0.012024
2022
2023
2024
Q1: 7.85
Med: 28.33
Q3: 76.99
Excellent
In 2024, the debt ratio of SCHMIDT GROUPE (0.01) 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
73.98%2024
2022
2023
2024
Q1: 15.99%
Med: 35.86%
Q3: 52.78%
Excellent
In 2024, the financial autonomy of SCHMIDT GROUPE (74.0%) 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
0.0 years2024
2022
2023
2024
Q1: -0.89 years
Med: 0.04 years
Q3: 1.08 years
Good+24 pts over 3 years
In 2024, the repayment capacity of SCHMIDT GROUPE (0.00) 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 284.30. 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 13.3x. Operating income very largely covers interest expenses: high safety margin.
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
284.295
Interest coverage (2024)
?
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
13.254
Liquidity indicators evolution SCHMIDT GROUPE
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Liquidity ratio
221.978
208.476
209.748
203.273
222.245
206.425
248.852
248.917
284.295
Interest coverage
17.077
17.52
22.646
14.651
13.784
10.79
15.274
14.074
13.254
Sector positioning
Liquidity ratio
284.32024
2022
2023
2024
Q1: 138.01
Med: 187.64
Q3: 295.23
Good+5 pts over 3 years
In 2024, the liquidity ratio of SCHMIDT GROUPE (284.30) 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
13.25x2024
2022
2023
2024
Q1: -0.58x
Med: 0.29x
Q3: 4.48x
Excellent
In 2024, the interest coverage of SCHMIDT GROUPE (13.2x) 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: 9 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 36 days. Favorable situation: supplier credit is longer than customer credit by 27 days. Inventory turnover is 27 days (= Average inventory / Cost of goods x 360). Fast turnover, sign of good inventory management. WCR is negative (-50 days): operations structurally generate cash. Notable WCR improvement over the period (-38%), freeing up cash.
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
-82 885 524 €
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
9 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
36 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
27 j
WCR in days of revenue (2024)
?
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
-50 j
WCR and payment terms evolution SCHMIDT GROUPE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
-60 004 009 €
-56 090 445 €
-59 617 244 €
-87 944 032 €
-84 885 344 €
-89 753 957 €
-66 870 090 €
-95 934 118 €
-82 885 524 €
Inventory turnover (days)
23
25
25
22
22
21
23
19
27
Customer payment term (days)
13
11
16
7
8
6
6
6
9
Supplier payment term (days)
29
42
38
35
43
47
38
42
36
Positioning of SCHMIDT GROUPE in its sector
Comparison with sector Fabrication de meubles de cuisine
Valuation estimate
Indicative estimate only : the number of comparable transactions in this sector is limited (40 transactions).
This range of 69 396 369€ to 476 217 235€ is provided for information purposes only and requires in-depth analysis to be confirmed.
Estimated enterprise value2024
Indicative
69396k€191673k€476217k€
191 673 890 €Range: 69 396 369€ - 476 217 235€
NAF 4 all-time
Aggregated at NAF sub-class level
How is this estimate calculated?
This estimate is based on the analysis of 40 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 (Fabrication de meubles de cuisine )
Compare SCHMIDT GROUPE with other companies in the same sector:
The revenue of SCHMIDT GROUPE in 2024 is 593.9 M€.
Is SCHMIDT GROUPE profitable?
Yes, SCHMIDT GROUPE generated a net profit of 30.5 M€ in 2024.
Where is the headquarters of SCHMIDT GROUPE ?
The headquarters of SCHMIDT GROUPE is located in LIEPVRE (68660), in the department Haut-Rhin.
Where to find the tax return of SCHMIDT GROUPE ?
The tax return of SCHMIDT GROUPE 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 SCHMIDT GROUPE operate?
SCHMIDT GROUPE operates in the sector Fabrication de meubles de cuisine (NAF code 31.02Z). 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