Employees: 02 (2023.0)Legal category: Société à responsabilité limitée (sans autre indication)Size: PMECreation date: 2010-02-24 (16 years)Status: ActiveBusiness sector: Commerce de gros d'équipements automobilesLocation: COLOMARS (06670), Alpes-Maritimes
3S DEVELOPPEMENT : revenue, balance sheet and financial ratios
3S DEVELOPPEMENT is a French company
founded 16 years ago,
specialized in the sector Commerce de gros d'équipements automobiles.
Based in COLOMARS (06670),
this company of category PME
shows in 2024 a revenue of 1.4 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - 3S DEVELOPPEMENT (SIREN 520176397)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
1 377 284 €
1 074 139 €
1 166 744 €
795 215 €
793 851 €
814 426 €
772 507 €
781 212 €
1 023 977 €
Net income
35 197 €
23 869 €
4 985 €
5 129 €
-10 244 €
50 759 €
48 014 €
69 390 €
91 568 €
EBITDA
55 744 €
36 310 €
6 298 €
36 120 €
8 648 €
74 569 €
88 258 €
97 736 €
146 144 €
Net margin
2.6%
2.2%
0.4%
0.6%
-1.3%
6.2%
6.2%
8.9%
8.9%
Revenue and income statement
In 2024, 3S DEVELOPPEMENT achieves revenue of 1.4 M€. Revenue is growing positively over 9 years (CAGR: +3.8%). Vs 2023, growth of +28% (1.1 M€ -> 1.4 M€). After deducting consumption (731 k€), gross margin stands at 646 k€, i.e. a rate of 47%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches 56 k€, representing 4.0% of revenue. The operating margin remains fragile, requiring cost vigilance. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 35 k€, i.e. 2.6% 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
1 377 284 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
645 921 €
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
55 744 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
42 796 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
35 197 €
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
4.0%
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 9%. 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 6%. Low autonomy: the company heavily depends on external financing (banks, suppliers). 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 4.4% 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
8.928%
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
5.664%
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
4.37%
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
0.283
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
6.88
3.98
5.677
17.92
13.319
30.56
26.752
12.128
8.928
Financial autonomy
4.243
2.696
4.137
11.503
9.586
17.512
15.491
5.966
5.664
Repayment capacity
0.132
0.121
0.276
0.885
2.61
0.984
2.654
0.72
0.283
Cash flow / Revenue
10.502%
10.806%
8.478%
9.391%
2.288%
4.275%
2.792%
5.413%
4.37%
Sector positioning
Debt ratio
8.932024
2022
2023
2024
Q1: 0.26
Med: 13.62
Q3: 52.91
Good-13 pts over 3 years
In 2024, the debt ratio of 3S DEVELOPPEMENT (8.93) 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
5.66%2024
2022
2023
2024
Q1: 21.3%
Med: 41.67%
Q3: 60.11%
Watch
In 2024, the financial autonomy of 3S DEVELOPPEMENT (5.7%) ranks in the bottom 25% of the sector. This ratio represents the share of equity in total financing. Low autonomy may limit investment capacity and increase vulnerability.
Repayment capacity
0.28 years2024
2022
2023
2024
Q1: 0.0 years
Med: 0.2 years
Q3: 1.87 years
Average-24 pts over 3 years
In 2024, the repayment capacity of 3S DEVELOPPEMENT (0.28) 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 486.89. 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 1.7x. Coverage is limited: any activity downturn would jeopardize interest payments.
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
486.892
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
1.695
Liquidity indicators evolution 3S DEVELOPPEMENT
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
224.415
277.952
332.683
269.706
320.797
190.72
226.494
346.523
486.892
Interest coverage
0.168
0.192
0.25
1.247
11.552
2.085
17.752
5.238
1.695
Sector positioning
Liquidity ratio
486.892024
2022
2023
2024
Q1: 145.43
Med: 206.86
Q3: 309.41
Excellent+20 pts over 3 years
In 2024, the liquidity ratio of 3S DEVELOPPEMENT (486.89) 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
1.7x2024
2022
2023
2024
Q1: 0.0x
Med: 1.22x
Q3: 10.11x
Good-24 pts over 3 years
In 2024, the interest coverage of 3S DEVELOPPEMENT (1.7x) 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: 28 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 15 days. The company must finance 13 days of gap between collections and payments. Inventory turnover is 68 days (= Average inventory / Cost of goods x 360). Overall, WCR represents 46 days of revenue, i.e. 176 k€ to permanently finance. Over 2016-2024, WCR increased by +360%, 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
176 003 €
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
28 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
15 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
68 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
46 j
WCR and payment terms evolution 3S DEVELOPPEMENT
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
38 235 €
115 143 €
176 711 €
157 217 €
161 414 €
124 634 €
104 855 €
133 107 €
176 003 €
Inventory turnover (days)
18
49
76
67
82
128
70
140
68
Customer payment term (days)
27
42
38
43
18
25
8
10
28
Supplier payment term (days)
19
28
25
26
15
27
29
33
15
Positioning of 3S DEVELOPPEMENT in its sector
Comparison with sector Commerce de gros d'équipements automobiles
Valuation estimate
Indicative estimate only : the number of comparable transactions in this sector is limited (29 transactions).
This range of 122 275€ to 441 851€ is provided for information purposes only and requires in-depth analysis to be confirmed.
Estimated enterprise value2024
Indicative
122k€288k€441k€
288 537 €Range: 122 275€ - 441 851€
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 29 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 (Commerce de gros d'équipements automobiles)
Compare 3S DEVELOPPEMENT with other companies in the same sector:
The revenue of 3S DEVELOPPEMENT in 2024 is 1.4 M€.
Is 3S DEVELOPPEMENT profitable?
Yes, 3S DEVELOPPEMENT generated a net profit of 35 k€ in 2024.
Where is the headquarters of 3S DEVELOPPEMENT ?
The headquarters of 3S DEVELOPPEMENT is located in COLOMARS (06670), in the department Alpes-Maritimes.
Where to find the tax return of 3S DEVELOPPEMENT ?
The tax return of 3S DEVELOPPEMENT 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 3S DEVELOPPEMENT operate?
3S DEVELOPPEMENT operates in the sector Commerce de gros d'équipements automobiles (NAF code 45.31Z). 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