Employees: 11 (2023.0)Legal category: SCA (commandite par actions)Size: PMECreation date: 2012-09-03 (13 years)Status: ActiveBusiness sector: Activité des économistes de la constructionLocation: NOYON (60400), Oise
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.
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...
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 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
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
Debt ratio
71.433
49.296
54.896
51.043
75.514
61.762
Financial autonomy
46.546
55.682
50.182
45.53
40.817
38.561
Repayment capacity
3.572
2.415
1.935
6.189
None
None
Cash flow / Revenue
3.244%
6.22%
8.347%
1.521%
None%
None%
Sector positioning
Debt ratio
61.762021
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 years2019
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
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2018
2019
2020
2021
Liquidity ratio
154.306
322.334
250.113
0.0
231.282
177.138
Interest coverage
17.95
6.101
1.675
7.291
None
None
Sector positioning
Liquidity ratio
177.142021
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
7.29x2019
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
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
Operating WCR
282 553 €
266 964 €
214 795 €
-249 295 €
0 €
0 €
Inventory turnover (days)
0
0
0
0
0
0
Customer payment term (days)
89
76
76
0
0
0
Supplier payment term (days)
10
7
6
19
0
0
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 value2021
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:
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.
Item evolution
Rotate your phone to landscape mode to view the chart