CABINET SILVERT : revenue, balance sheet and financial ratios

CABINET SILVERT is a French company founded 13 years ago, specialized in the sector Activité des économistes de la construction. Based in NOYON (60400), this company of category PME shows in 2019 a revenue of 1.7 M€. Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.

Data updated on 2026-05-02

Sources : INPI & INSEE SIRENE - Processing : Ministry of Economy

Financial history - CABINET SILVERT (SIREN 753551811)
Indicator 2021 2020 2019 2018 2017 2016
Revenue N/C N/C 1 711 130 € 1 636 031 € 1 555 461 € 1 458 942 €
Net income 165 422 € 154 299 € 28 581 € 127 611 € 80 003 € 42 307 €
EBITDA N/C N/C 40 461 € 195 596 € 132 835 € 75 107 €
Net margin N/C N/C 1.7% 7.8% 5.1% 2.9%

Revenue and income statement

In 2021, CABINET SILVERT generates positive net income of 165 k€. Net income represents the final profit after all expenses (operating, financial, exceptional) and corporate tax. Change over 2016-2021: 42 k€ -> 165 k€.

Net income (2021) ?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax

165 422 €

Loading income statement...

Chart evolution

Show :

Assets

Loading data...

Liabilities

Loading data...

Solvency and debt ratios

The debt ratio (= Financial debt / Equity x 100) stands at 62%. Debt remains under control: the company retains capacity to raise new debt if needed. Financial autonomy (= Equity / Total assets x 100) reaches 39%. The balance between equity and debt is satisfactory.

Debt ratio (2021) ?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low
50-100% : Moderate
> 100% : High

61.762%

Financial autonomy (2021) ?
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

38.561%

Asset age ratio (2021) ?
Asset age ratio
Definition
Measures the degree of wear of tangible assets.
Formula
Accumulated depreciation / Gross fixed assets x 100
Interpretation
< 50% : Recent assets
50-70% : Normal wear
> 70% : Aging assets

48.3%

Solvency indicators evolution
CABINET SILVERT

Sector positioning

Debt ratio
61.76 2021
2019
2020
2021
Q1: 0.15
Med: 17.93
Q3: 82.76
Average -8 pts over 3 years

In 2021, the debt ratio of CABINET SILVERT (61.76) 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
38.56% 2021
2019
2020
2021
Q1: 7.13%
Med: 29.87%
Q3: 57.36%
Good

In 2021, the financial autonomy of CABINET SILVERT (38.6%) 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
6.19 years 2019
2019
Q1: 0.0 years
Med: 0.0 years
Q3: 0.74 years
Average

In 2019, the repayment capacity of CABINET SILVERT (6.19) 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 177.14. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months.

Liquidity ratio (2021) ?
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

177.138

Liquidity indicators evolution
CABINET SILVERT

Sector positioning

Liquidity ratio
177.14 2021
2019
2020
2021
Q1: 142.39
Med: 221.4
Q3: 352.97
Average +34 pts over 3 years

In 2021, the liquidity ratio of CABINET SILVERT (177.14) 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
7.29x 2019
2019
Q1: 0.0x
Med: 0.0x
Q3: 0.9x
Excellent

In 2019, the interest coverage of CABINET SILVERT (7.3x) 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.

Operating WCR (2021) ?
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 (2021) ?
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 (2021) ?
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 (2021) ?
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
CABINET SILVERT

Positioning of CABINET SILVERT in its sector

Comparison with sector Activité des économistes de la construction

Valuation estimate

Based on 98 transactions of similar company sales (all years), the value of CABINET SILVERT is estimated at 802 884 € (range 161 654€ - 1 350 562€). 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 value 2021
98 tx
161k€ 802k€ 1350k€
802 884 € Range: 161 654€ - 1 350 562€
NAF 5 all-time

Valuation method used

Net Income Multiple
165 422 € × 4.9x = 802 884 €
Range: 161 655€ - 1 350 562€

Only this financial indicator is available for this company.

How is this estimate calculated?

This estimate is based on the analysis of 98 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 (Activité des économistes de la construction)

Compare CABINET SILVERT with other companies in the same sector:

Frequently asked questions about CABINET SILVERT

What is the revenue of CABINET SILVERT ?

The revenue of CABINET SILVERT in 2019 is 1.7 M€.

Is CABINET SILVERT profitable?

Yes, CABINET SILVERT generated a net profit of 165 k€ in 2021.

Where is the headquarters of CABINET SILVERT ?

The headquarters of CABINET SILVERT is located in NOYON (60400), in the department Oise.

Where to find the tax return of CABINET SILVERT ?

The tax return of CABINET SILVERT 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 CABINET SILVERT operate?

CABINET SILVERT operates in the sector Activité des économistes de la construction (NAF code 74.90A). See the 'Sector positioning' section above to compare the company with its competitors.