Employees: 12 (2023.0)Legal category: SCA (commandite par actions)Size: PMECreation date: 1982-01-01 (44 years)Status: ActiveBusiness sector: Travaux de charpenteLocation: THOUARS (79100), Deux-Sevres
SOCIETE LA CHARPENTE THOUARSAISE : revenue, balance sheet and financial ratios
SOCIETE LA CHARPENTE THOUARSAISE is a French company
founded 44 years ago,
specialized in the sector Travaux de charpente.
Based in THOUARS (79100),
this company of category PME
shows in 2024 a revenue of 6.3 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - SOCIETE LA CHARPENTE THOUARSAISE (SIREN 323401869)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
6 336 769 €
6 813 156 €
6 751 992 €
5 596 979 €
3 802 476 €
3 822 775 €
4 266 420 €
3 738 744 €
3 951 788 €
Net income
-182 957 €
353 330 €
151 137 €
296 278 €
117 491 €
-172 652 €
-447 880 €
13 945 €
-47 150 €
EBITDA
-40 299 €
384 418 €
255 871 €
450 413 €
13 749 €
-165 318 €
-396 099 €
-22 477 €
-1 760 817 €
Net margin
-2.9%
5.2%
2.2%
5.3%
3.1%
-4.5%
-10.5%
0.4%
-1.2%
Revenue and income statement
In 2024, SOCIETE LA CHARPENTE THOUARSAISE achieves revenue of 6.3 M€. Over the period 2016-2024, the company shows strong growth with a CAGR (compound annual growth rate) of +6.1%. Slight decline of -7% vs 2023. After deducting consumption (3.5 M€), gross margin stands at 2.8 M€, i.e. a rate of 44%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches -40 k€, representing -0.6% of revenue. Warning negative scissor effect: despite revenue change (-7%), EBITDA varies by -110%, reducing margin by 6.3 pts. This reflects costs rising faster than revenue. Negative EBITDA means operations do not cover current expenses: concerning situation. Net income is negative at -183 k€ (-2.9% of revenue), which will impact equity.
Revenue (2024)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
6 336 769 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
2 810 786 €
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
-40 299 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
-145 533 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
-182 957 €
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
-0.6%
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 188%. 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 23%. The balance between equity and debt is satisfactory.
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
187.608%
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
22.587%
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
-1.281%
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
-18.856
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 SOCIETE LA CHARPENTE THOUARSAISE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Debt ratio
14.087
21.901
78.918
127.799
132.382
87.469
143.327
102.436
187.608
Financial autonomy
56.022
47.642
24.932
21.04
22.384
24.404
23.753
30.494
22.587
Repayment capacity
1.948
12.05
-0.15
-2.878
85.737
2.049
5.242
3.253
-18.856
Cash flow / Revenue
1.624%
0.09%
-9.495%
-3.272%
0.164%
5.297%
3.244%
5.359%
-1.281%
Sector positioning
Debt ratio
187.612024
2022
2023
2024
Q1: 7.44
Med: 26.53
Q3: 64.5
Watch
In 2024, the debt ratio of SOCIETE LA CHARPENTE THOU... (187.61) 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
22.59%2024
2022
2023
2024
Q1: 25.07%
Med: 42.94%
Q3: 59.56%
Average-6 pts over 3 years
In 2024, the financial autonomy of SOCIETE LA CHARPENTE THOU... (22.6%) ranks below the median of the sector. This ratio represents the share of equity in total financing. An improvement would strengthen the competitive position.
Repayment capacity
-18.86 years2024
2022
2023
2024
Q1: 0.0 years
Med: 0.48 years
Q3: 1.61 years
Excellent-53 pts over 3 years
In 2024, the repayment capacity of SOCIETE LA CHARPENTE THOU... (-18.86) ranks in the bottom 25% of the sector, which is positive. This ratio indicates the number of years needed to repay debt with cash flow. A short capacity reflects controlled debt and good cash generation.
Liquidity ratios
The liquidity ratio (= Current assets / Current liabilities) stands at 206.02. 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
206.021
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
-105.027
Liquidity indicators evolution SOCIETE LA CHARPENTE THOUARSAISE
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
233.387
163.673
113.537
156.743
220.97
224.911
232.536
231.278
206.021
Interest coverage
0.0
-3.982
-4.587
-8.913
50.135
1.567
4.041
4.999
-105.027
Sector positioning
Liquidity ratio
206.022024
2022
2023
2024
Q1: 162.4
Med: 230.31
Q3: 341.59
Average-17 pts over 3 years
In 2024, the liquidity ratio of SOCIETE LA CHARPENTE THOU... (206.02) 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.
Interest coverage
-105.03x2024
2022
2023
2024
Q1: 0.0x
Med: 0.88x
Q3: 4.05x
Watch-51 pts over 3 years
In 2024, the interest coverage of SOCIETE LA CHARPENTE THOU... (-105.0x) ranks in the bottom 25% of the sector. This ratio indicates how many times operating income covers interest expenses. Low coverage may indicate fragility to rate or income variations.
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: 79 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 42 days. The gap of 37 days means the company finances its customers for over a month before being paid relative to supplier payments. This weighs on cash flow. Inventory turnover is 34 days (= Average inventory / Cost of goods x 360). Fast turnover, sign of good inventory management. Overall, WCR represents 91 days of revenue, i.e. 1.6 M€ to permanently finance. Over 2016-2024, WCR increased by +77%, requiring additional financing.
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
1 603 266 €
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
79 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
42 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
34 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
91 j
WCR and payment terms evolution SOCIETE LA CHARPENTE THOUARSAISE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
905 947 €
1 253 676 €
1 140 542 €
712 795 €
720 683 €
1 312 044 €
1 679 761 €
1 785 933 €
1 603 266 €
Inventory turnover (days)
49
61
46
30
32
52
45
44
34
Customer payment term (days)
43
60
60
55
65
71
71
76
79
Supplier payment term (days)
21
55
65
48
43
53
53
46
42
Positioning of SOCIETE LA CHARPENTE THOUARSAISE in its sector
Comparison with sector Travaux de charpente
Valuation estimate
Indicative estimate only : the number of comparable transactions in this sector is limited (20 transactions).
This range of 587 516€ to 1 986 005€ is provided for information purposes only and requires in-depth analysis to be confirmed.
Estimated enterprise value2024
Indicative
587k€1017k€1986k€
1 017 708 €Range: 587 516€ - 1 986 005€
NAF 5 année 2024
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 20 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 SOCIETE LA CHARPENTE THOUARSAISE with other companies in the same sector:
Frequently asked questions about SOCIETE LA CHARPENTE THOUARSAISE
What is the revenue of SOCIETE LA CHARPENTE THOUARSAISE ?
The revenue of SOCIETE LA CHARPENTE THOUARSAISE in 2024 is 6.3 M€.
Is SOCIETE LA CHARPENTE THOUARSAISE profitable?
SOCIETE LA CHARPENTE THOUARSAISE recorded a net loss in 2024.
Where is the headquarters of SOCIETE LA CHARPENTE THOUARSAISE ?
The headquarters of SOCIETE LA CHARPENTE THOUARSAISE is located in THOUARS (79100), in the department Deux-Sevres.
Where to find the tax return of SOCIETE LA CHARPENTE THOUARSAISE ?
The tax return of SOCIETE LA CHARPENTE THOUARSAISE 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 SOCIETE LA CHARPENTE THOUARSAISE operate?
SOCIETE LA CHARPENTE THOUARSAISE 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