Employees: NN (None)Legal category: SCA (commandite par actions)Size: PMECreation date: 2006-11-30 (19 years)Status: ActiveBusiness sector: Activités des sièges sociauxLocation: COLOMIERS (31770), Haute-Garonne
3 JUMEAUX SAS : revenue, balance sheet and financial ratios
3 JUMEAUX SAS is a French company
founded 19 years ago,
specialized in the sector Activités des sièges sociaux.
Based in COLOMIERS (31770),
this company of category PME
shows in 2025 a revenue of 420 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - 3 JUMEAUX SAS (SIREN 493123517)
Indicator
2025
2024
2023
2022
2021
2020
2019
2018
2017
Revenue
420 000 €
390 000 €
335 116 €
314 519 €
295 102 €
296 243 €
279 657 €
281 374 €
253 453 €
Net income
756 826 €
356 152 €
155 912 €
15 275 €
16 581 €
17 314 €
15 855 €
15 155 €
14 487 €
EBITDA
282 860 €
76 133 €
28 215 €
21 525 €
22 669 €
22 696 €
18 900 €
20 335 €
18 767 €
Net margin
180.2%
91.3%
46.5%
4.9%
5.6%
5.8%
5.7%
5.4%
5.7%
Revenue and income statement
In 2025, 3 JUMEAUX SAS achieves revenue of 420 k€. Over the period 2017-2025, the company shows strong growth with a CAGR (compound annual growth rate) of +6.5%. Vs 2024: +8%. After deducting consumption (0 €), gross margin stands at 420 k€, i.e. a rate of 100%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches 283 k€, representing 67.3% of revenue. Positive scissor effect: EBITDA margin improves by +47.8 pts, sign of improved operational efficiency. This high EBITDA margin provides strong self-financing capacity and resilience to uncertainties. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 757 k€, i.e. 180.2% 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
420 000 €
Gross margin (2025)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
420 000 €
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
282 860 €
EBIT (2025)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
285 800 €
Net income (2025)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
756 826 €
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
67.3%
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 15%. 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 66%. 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 0.3 years of cash flow to repay all financial debt. This short period demonstrates excellent debt sustainability. Cash flow represents 180.0% 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 (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
15.143%
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
66.314%
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
180.04%
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
0.27
Solvency indicators evolution 3 JUMEAUX SAS
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2017
2018
2019
2020
2021
2022
2023
2024
2025
Debt ratio
108.78
297.411
270.459
235.941
208.945
153.621
91.239
46.307
15.143
Financial autonomy
46.363
24.06
25.679
29.005
31.267
37.597
41.001
55.651
66.314
Repayment capacity
48.65
67.719
67.015
47.847
42.402
32.966
2.828
1.036
0.27
Cash flow / Revenue
5.716%
5.201%
5.038%
6.099%
5.893%
5.114%
46.766%
90.751%
180.04%
Sector positioning
Debt ratio
15.142025
2023
2024
2025
Q1: 0.09
Med: 12.76
Q3: 78.81
Average-21 pts over 3 years
In 2025, the debt ratio of 3 JUMEAUX SAS (15.14) 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
66.31%2025
2023
2024
2025
Q1: 14.02%
Med: 56.52%
Q3: 88.87%
Good+14 pts over 3 years
In 2025, the financial autonomy of 3 JUMEAUX SAS (66.3%) 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
0.27 years2025
2023
2024
2025
Q1: 0.0 years
Med: 0.28 years
Q3: 3.38 years
Good-19 pts over 3 years
In 2025, the repayment capacity of 3 JUMEAUX SAS (0.27) 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 345.07. 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 2.3x. 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
345.072
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
2.333
Liquidity indicators evolution 3 JUMEAUX SAS
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
2285.163
1664.857
1471.104
2720.2
1940.244
1259.902
316.24
396.083
345.072
Interest coverage
38.157
46.457
52.016
40.783
32.908
26.681
17.03
15.59
2.333
Sector positioning
Liquidity ratio
345.072025
2023
2024
2025
Q1: 131.38
Med: 522.59
Q3: 2610.36
Average
In 2025, the liquidity ratio of 3 JUMEAUX SAS (345.07) 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
2.33x2025
2023
2024
2025
Q1: -43.56x
Med: 0.0x
Q3: 1.96x
Excellent
In 2025, the interest coverage of 3 JUMEAUX SAS (2.3x) 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: 26 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 52 days. Favorable situation: supplier credit is longer than customer credit by 26 days. Overall, WCR represents 982 days of revenue, i.e. 1.1 M€ to permanently finance.
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
1 145 327 €
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
26 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
52 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
0 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
982 j
WCR and payment terms evolution 3 JUMEAUX SAS
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2017
2018
2019
2020
2021
2022
2023
2024
2025
Operating WCR
978 275 €
937 209 €
905 303 €
840 435 €
708 947 €
499 856 €
557 516 €
789 403 €
1 145 327 €
Inventory turnover (days)
0
0
0
0
0
0
0
0
0
Customer payment term (days)
19
53
51
68
60
58
41
37
26
Supplier payment term (days)
66
29
51
67
91
61
44
28
52
Positioning of 3 JUMEAUX SAS in its sector
Comparison with sector Activités des sièges sociaux
Valuation estimate
Based on 54 transactions of similar company sales
in 2025,
the value of 3 JUMEAUX SAS is estimated at
649 282 €
(range 242 874€ - 1 309 719€).
With an EBITDA of 282 860€, the sector multiple of 1.1x is applied.
The price/revenue ratio is 0.63x
(in line with sector norms).
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. Medium reliability: estimate to be confirmed with in-depth analysis.
Estimated enterprise value2025
54 tx
242k€649k€1309k€
649 282 €Range: 242 874€ - 1 309 719€
NAF 5 année 2025
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
282 860 €×1.1x
Estimation302 659 €
167 425€ - 716 646€
Revenue Multiple30%
420 000 €×0.63x
Estimation264 947 €
110 197€ - 299 474€
Net Income Multiple20%
756 826 €×2.8x
Estimation2 092 345 €
630 517€ - 4 307 773€
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 54 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 (Activités des sièges sociaux)
Compare 3 JUMEAUX SAS with other companies in the same sector:
Yes, 3 JUMEAUX SAS generated a net profit of 757 k€ in 2025.
Where is the headquarters of 3 JUMEAUX SAS ?
The headquarters of 3 JUMEAUX SAS is located in COLOMIERS (31770), in the department Haute-Garonne.
Where to find the tax return of 3 JUMEAUX SAS ?
The tax return of 3 JUMEAUX SAS 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 3 JUMEAUX SAS operate?
3 JUMEAUX SAS operates in the sector Activités des sièges sociaux (NAF code 70.10Z). 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