Employees: 03 (2023.0)Legal category: SCA (commandite par actions)Size: PMECreation date: 2009-07-20 (16 years)Status: ActiveBusiness sector: Fabrication d'autres articles de robinetterieLocation: MAUGUIO (34130), Herault
WIMPLEX PRODUCTION : revenue, balance sheet and financial ratios
WIMPLEX PRODUCTION is a French company
founded 16 years ago,
specialized in the sector Fabrication d'autres articles de robinetterie.
Based in MAUGUIO (34130),
this company of category PME
shows in 2024 a revenue of 3.8 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - WIMPLEX PRODUCTION (SIREN 513839282)
Indicator
2024
2023
2022
2021
2019
2018
2017
2016
Revenue
3 808 436 €
3 687 579 €
3 534 181 €
3 211 157 €
2 757 591 €
2 540 430 €
2 618 465 €
2 184 207 €
Net income
40 382 €
84 502 €
109 321 €
74 469 €
73 691 €
26 777 €
56 395 €
33 155 €
EBITDA
55 422 €
138 168 €
168 955 €
130 735 €
110 492 €
47 880 €
96 240 €
22 574 €
Net margin
1.1%
2.3%
3.1%
2.3%
2.7%
1.1%
2.2%
1.5%
Revenue and income statement
In 2024, WIMPLEX PRODUCTION achieves revenue of 3.8 M€. Over the period 2016-2024, the company shows strong growth with a CAGR (compound annual growth rate) of +7.2%. Vs 2023: +3%. After deducting consumption (2.4 M€), gross margin stands at 1.4 M€, i.e. a rate of 37%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches 55 k€, representing 1.5% of revenue. Warning negative scissor effect: despite revenue change (+3%), EBITDA varies by -60%, reducing margin by 2.3 pts. This reflects costs rising faster than revenue. The operating margin remains fragile, requiring cost vigilance. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 40 k€, i.e. 1.1% 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
3 808 436 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
1 421 802 €
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
55 422 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
53 133 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
40 382 €
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
1.5%
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 11%. 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 44%. 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 2.0 years of cash flow to repay all financial debt. This short period demonstrates excellent debt sustainability. Cash flow represents 1.1% of revenue. Cash flow measures resources generated by operations, available for investment and debt repayment.
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
11.154%
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
43.587%
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
1.065%
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
1.996
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
2021
2022
2023
2024
Debt ratio
30.779
14.078
18.811
32.487
62.895
40.212
22.591
11.154
Financial autonomy
32.467
35.44
37.572
38.378
36.522
38.858
45.547
43.587
Repayment capacity
7.048
0.606
1.661
1.627
3.237
1.879
1.41
1.996
Cash flow / Revenue
0.517%
2.831%
1.544%
3.031%
2.99%
3.653%
2.992%
1.065%
Sector positioning
Debt ratio
11.152024
2022
2023
2024
Q1: 1.41
Med: 11.15
Q3: 49.41
Good-18 pts over 3 years
In 2024, the debt ratio of WIMPLEX PRODUCTION (11.15) ranks below the median of the sector. This ratio measures the weight of debt relative to equity. This controlled position reflects prudent management.
Financial autonomy
43.59%2024
2022
2023
2024
Q1: 33.0%
Med: 54.96%
Q3: 70.68%
Average
In 2024, the financial autonomy of WIMPLEX PRODUCTION (43.6%) 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
2.0 years2024
2022
2023
2024
Q1: 0.0 years
Med: 0.28 years
Q3: 1.79 years
Watch+6 pts over 3 years
In 2024, the repayment capacity of WIMPLEX PRODUCTION (2.00) 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 173.92. 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 5.1x. 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
173.92
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
5.108
Liquidity indicators evolution WIMPLEX PRODUCTION
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2018
2019
2021
2022
2023
2024
Liquidity ratio
150.04
149.61
164.259
173.515
220.102
195.239
200.214
173.92
Interest coverage
29.454
6.734
7.393
2.469
2.114
2.184
2.051
5.108
Sector positioning
Liquidity ratio
173.922024
2022
2023
2024
Q1: 194.53
Med: 300.65
Q3: 399.48
Watch
In 2024, the liquidity ratio of WIMPLEX PRODUCTION (173.92) ranks in the bottom 25% of the sector. This ratio measures the ability to cover short-term debt with current assets. A ratio below 1 may signal potential cash flow tensions.
Interest coverage
5.11x2024
2022
2023
2024
Q1: 0.02x
Med: 1.87x
Q3: 6.99x
Good+12 pts over 3 years
In 2024, the interest coverage of WIMPLEX PRODUCTION (5.1x) 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: 41 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 80 days. Excellent situation: suppliers finance 39 days of the operating cycle (retail model). Inventory turnover is 47 days (= Average inventory / Cost of goods x 360). Overall, WCR represents 88 days of revenue, i.e. 932 k€ to permanently finance. Over 2016-2024, WCR increased by +63%, 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
931 924 €
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
41 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
80 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
47 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
88 j
WCR and payment terms evolution WIMPLEX PRODUCTION
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2021
2022
2023
2024
Operating WCR
572 546 €
614 868 €
639 706 €
637 720 €
741 231 €
787 062 €
791 354 €
931 924 €
Inventory turnover (days)
59
44
47
45
47
42
44
47
Customer payment term (days)
37
42
46
45
42
42
39
41
Supplier payment term (days)
71
73
69
64
59
70
61
80
Positioning of WIMPLEX PRODUCTION in its sector
Comparison with sector Fabrication d'autres articles de robinetterie
Valuation estimate
Indicative estimate only : the number of comparable transactions in this sector is limited (37 transactions).
This range of 108 124€ to 408 883€ is provided for information purposes only and requires in-depth analysis to be confirmed.
Estimated enterprise value2024
Indicative
108k€222k€408k€
222 624 €Range: 108 124€ - 408 883€
NAF 4 all-time
Aggregated at NAF sub-class level
How is this estimate calculated?
This estimate is based on the analysis of 37 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 d'autres articles de robinetterie)
Compare WIMPLEX PRODUCTION with other companies in the same sector:
Frequently asked questions about WIMPLEX PRODUCTION
What is the revenue of WIMPLEX PRODUCTION ?
The revenue of WIMPLEX PRODUCTION in 2024 is 3.8 M€.
Is WIMPLEX PRODUCTION profitable?
Yes, WIMPLEX PRODUCTION generated a net profit of 40 k€ in 2024.
Where is the headquarters of WIMPLEX PRODUCTION ?
The headquarters of WIMPLEX PRODUCTION is located in MAUGUIO (34130), in the department Herault.
Where to find the tax return of WIMPLEX PRODUCTION ?
The tax return of WIMPLEX PRODUCTION 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 WIMPLEX PRODUCTION operate?
WIMPLEX PRODUCTION operates in the sector Fabrication d'autres articles de robinetterie (NAF code 28.14Z). 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