Employees: 00 (2023.0)Legal category: SCA (commandite par actions)Size: PMECreation date: 1993-01-04 (33 years)Status: ActiveBusiness sector: Travaux de couverture par élémentsLocation: HYERES (83400), Var
Les données financières de cette entreprise sont partiellement disponibles (liasse simplifiée ou données confidentielles). Certaines sections ne sont pas affichées.
83 ETANCHEITE SARL : revenue, balance sheet and financial ratios
83 ETANCHEITE SARL is a French company
founded 33 years ago,
specialized in the sector Travaux de couverture par éléments.
Based in HYERES (83400),
this company of category PME
shows in 2017 a revenue of 7.1 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - 83 ETANCHEITE SARL (SIREN 389480328)
Indicator
2020
2019
2017
Revenue
N/C
N/C
7 103 127 €
Net income
65 082 €
80 107 €
182 185 €
EBITDA
N/C
N/C
207 665 €
Net margin
N/C
N/C
2.6%
Revenue and income statement
In 2020, 83 ETANCHEITE SARL generates positive net income of 65 k€. Net income represents the final profit after all expenses (operating, financial, exceptional) and corporate tax. Change over 2017-2020: 182 k€ -> 65 k€.
Net income (2020)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
65 082 €
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 316%. 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 5%. Low autonomy: the company heavily depends on external financing (banks, suppliers).
Debt ratio (2020)
?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low 50-100% : Moderate > 100% : High
315.724%
Financial autonomy (2020)
?
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
5.104%
Asset age ratio (2020)
?
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
2017
2019
2020
Debt ratio
68.229
-548.2
315.724
Financial autonomy
10.369
-5.976
5.104
Repayment capacity
1.293
None
None
Cash flow / Revenue
2.177%
None%
None%
Sector positioning
Debt ratio
315.722020
2017
2019
2020
Q1: 5.74
Med: 29.76
Q3: 84.87
Watch
In 2020, the debt ratio of 83 ETANCHEITE SARL (315.72) 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
5.1%2020
2017
2019
2020
Q1: 17.0%
Med: 36.58%
Q3: 56.0%
Average
In 2020, the financial autonomy of 83 ETANCHEITE SARL (5.1%) 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
1.29 years2017
2017
Q1: 0.0 years
Med: 0.29 years
Q3: 1.47 years
Average
In 2017, the repayment capacity of 83 ETANCHEITE SARL (1.29) 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 92.67. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months.
Liquidity ratio (2020)
?
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
92.673
Liquidity indicators evolution 83 ETANCHEITE SARL
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2017
2019
2020
Liquidity ratio
124.178
105.95
92.673
Interest coverage
0.0
None
None
Sector positioning
Liquidity ratio
92.672020
2017
2019
2020
Q1: 154.92
Med: 217.1
Q3: 309.41
Watch-9 pts over 3 years
In 2020, the liquidity ratio of 83 ETANCHEITE SARL (92.67) 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
0.0x2017
2017
Q1: 0.0x
Med: 0.67x
Q3: 3.92x
Average
In 2017, the interest coverage of 83 ETANCHEITE SARL (0.0x) ranks below the median of the sector. This ratio indicates how many times operating income covers interest expenses. An improvement would strengthen the competitive position.
Working capital requirement (WCR) and payment terms
Working capital requirement (WCR) measures the cash timing gap between customer collections and supplier/inventory payments.
Operating WCR (2020)
?
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
0 €
Customer credit (2020)
?
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
0 j
Supplier credit (2020)
?
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
0 j
Inventory turnover (2020)
?
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 and payment terms evolution 83 ETANCHEITE SARL
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2017
2019
2020
Operating WCR
1 638 833 €
0 €
0 €
Inventory turnover (days)
2
0
0
Customer payment term (days)
82
489
0
Supplier payment term (days)
102
0
0
Positioning of 83 ETANCHEITE SARL in its sector
Comparison with sector Travaux de couverture par éléments
Valuation estimate
Based on 113 transactions of similar company sales
(all years),
the value of 83 ETANCHEITE SARL is estimated at
175 617 €
(range 89 143€ - 312 078€).
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.
Estimated enterprise value2020
113 transactions
89k€175k€312k€
175 617 €Range: 89 143€ - 312 078€
NAF 5 all-time
Valuation method used
Net Income Multiple
65 082 €
×
2.7x
=175 618 €
Range: 89 144€ - 312 078€
Only this financial indicator is available for this company.
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 113 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 couverture par éléments)
Compare 83 ETANCHEITE SARL with other companies in the same sector:
Frequently asked questions about 83 ETANCHEITE SARL
What is the revenue of 83 ETANCHEITE SARL ?
The revenue of 83 ETANCHEITE SARL in 2017 is 7.1 M€.
Is 83 ETANCHEITE SARL profitable?
Yes, 83 ETANCHEITE SARL generated a net profit of 65 k€ in 2020.
Where is the headquarters of 83 ETANCHEITE SARL ?
The headquarters of 83 ETANCHEITE SARL is located in HYERES (83400), in the department Var.
Where to find the tax return of 83 ETANCHEITE SARL ?
The tax return of 83 ETANCHEITE SARL 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 83 ETANCHEITE SARL operate?
83 ETANCHEITE SARL operates in the sector Travaux de couverture par éléments (NAF code 43.91B). 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