Employees: 11 (2023.0)Legal category: SCA (commandite par actions)Size: PMECreation date: 2003-05-12 (22 years)Status: ActiveBusiness sector: Travaux de couverture par élémentsLocation: ATHIES-SOUS-LAON (02840), Aisne
Les données financières de cette entreprise sont partiellement disponibles (liasse simplifiée ou données confidentielles). Certaines sections ne sont pas affichées.
COLOMBE SEBASTIEN : revenue, balance sheet and financial ratios
COLOMBE SEBASTIEN is a French company
founded 22 years ago,
specialized in the sector Travaux de couverture par éléments.
Based in ATHIES-SOUS-LAON (02840),
this company of category PME
shows in 2022 a revenue of 1.8 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - COLOMBE SEBASTIEN (SIREN 448384354)
Indicator
2023
2022
2021
2020
2019
2018
2017
Revenue
N/C
1 840 095 €
N/C
N/C
N/C
N/C
N/C
Net income
87 556 €
141 010 €
130 679 €
124 730 €
163 546 €
170 471 €
56 332 €
EBITDA
N/C
217 109 €
N/C
N/C
N/C
N/C
N/C
Net margin
N/C
7.7%
N/C
N/C
N/C
N/C
N/C
Revenue and income statement
In 2023, COLOMBE SEBASTIEN generates positive net income of 88 k€. Net income represents the final profit after all expenses (operating, financial, exceptional) and corporate tax. Change over 2017-2023: 56 k€ -> 88 k€.
Net income (2023)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
87 556 €
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 18%. 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 68%. This high autonomy means the company finances most of its assets through equity, a sign of strength.
Debt ratio (2023)
?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low 50-100% : Moderate > 100% : High
17.815%
Financial autonomy (2023)
?
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
68.451%
Asset age ratio (2023)
?
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
2018
2019
2020
2021
2022
2023
Debt ratio
22.075
31.406
32.929
44.475
32.308
22.196
17.815
Financial autonomy
53.929
54.67
65.157
58.529
61.762
59.491
68.451
Repayment capacity
None
None
None
None
None
0.708
None
Cash flow / Revenue
None%
None%
None%
None%
None%
9.13%
None%
Sector positioning
Debt ratio
17.822023
2021
2022
2023
Q1: 5.03
Med: 25.02
Q3: 60.82
Good-9 pts over 3 years
In 2023, the debt ratio of COLOMBE SEBASTIEN (17.82) 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
68.45%2023
2021
2022
2023
Q1: 18.6%
Med: 38.44%
Q3: 57.01%
Excellent
In 2023, the financial autonomy of COLOMBE SEBASTIEN (68.5%) ranks in the top 25% of the sector. This ratio represents the share of equity in total financing. High autonomy reflects financial independence and ability to absorb shocks.
Repayment capacity
0.71 years2022
2022
Q1: 0.0 years
Med: 0.56 years
Q3: 1.9 years
Average
In 2022, the repayment capacity of COLOMBE SEBASTIEN (0.71) 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 286.86. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months.
Liquidity ratio (2023)
?
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
286.859
Liquidity indicators evolution COLOMBE SEBASTIEN
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2017
2018
2019
2020
2021
2022
2023
Liquidity ratio
201.12
224.422
415.926
352.656
292.32
269.375
286.859
Interest coverage
None
None
None
None
None
0.609
None
Sector positioning
Liquidity ratio
286.862023
2021
2022
2023
Q1: 150.29
Med: 212.77
Q3: 303.0
Good
In 2023, the liquidity ratio of COLOMBE SEBASTIEN (286.86) ranks above the median of the sector. This ratio measures the ability to cover short-term debt with current assets. This comfortable position offers an appreciable safety margin.
Interest coverage
0.61x2022
2022
Q1: 0.0x
Med: 0.55x
Q3: 2.45x
Good
In 2022, the interest coverage of COLOMBE SEBASTIEN (0.6x) 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.
Operating WCR (2023)
?
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 (2023)
?
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 (2023)
?
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 (2023)
?
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 COLOMBE SEBASTIEN
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2017
2018
2019
2020
2021
2022
2023
Operating WCR
0 €
0 €
0 €
0 €
0 €
200 055 €
0 €
Inventory turnover (days)
0
0
0
0
0
2
0
Customer payment term (days)
0
0
0
0
0
45
0
Supplier payment term (days)
0
0
0
0
0
42
0
Positioning of COLOMBE SEBASTIEN 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 COLOMBE SEBASTIEN is estimated at
236 262 €
(range 119 926€ - 419 844€).
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 value2023
113 transactions
119k€236k€419k€
236 262 €Range: 119 926€ - 419 844€
NAF 5 all-time
Valuation method used
Net Income Multiple
87 556 €
×
2.7x
=236 262 €
Range: 119 927€ - 419 845€
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 COLOMBE SEBASTIEN with other companies in the same sector:
Frequently asked questions about COLOMBE SEBASTIEN
What is the revenue of COLOMBE SEBASTIEN ?
The revenue of COLOMBE SEBASTIEN in 2022 is 1.8 M€.
Is COLOMBE SEBASTIEN profitable?
Yes, COLOMBE SEBASTIEN generated a net profit of 88 k€ in 2023.
Where is the headquarters of COLOMBE SEBASTIEN ?
The headquarters of COLOMBE SEBASTIEN is located in ATHIES-SOUS-LAON (02840), in the department Aisne.
Where to find the tax return of COLOMBE SEBASTIEN ?
The tax return of COLOMBE SEBASTIEN 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 COLOMBE SEBASTIEN operate?
COLOMBE SEBASTIEN 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