Employees: 11 (2023.0)Legal category: SCA (commandite par actions)Size: PMECreation date: 2006-10-11 (19 years)Status: ActiveBusiness sector: Travaux de revêtement des sols et des mursLocation: NIORT (79000), Deux-Sevres
Les données financières de cette entreprise sont partiellement disponibles (liasse simplifiée ou données confidentielles). Certaines sections ne sont pas affichées.
DA SILVA CARRELAGE : revenue, balance sheet and financial ratios
DA SILVA CARRELAGE is a French company
founded 19 years ago,
specialized in the sector Travaux de revêtement des sols et des murs.
Based in NIORT (79000),
this company of category PME
shows in 2021 a revenue of 1.3 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - DA SILVA CARRELAGE (SIREN 492386693)
Indicator
2024
2023
2022
2021
2020
2019
2017
2016
Revenue
N/C
N/C
N/C
1 280 078 €
N/C
N/C
N/C
N/C
Net income
290 520 €
182 798 €
190 791 €
114 967 €
68 069 €
68 436 €
55 421 €
68 458 €
EBITDA
N/C
N/C
N/C
188 489 €
N/C
N/C
N/C
N/C
Net margin
N/C
N/C
N/C
9.0%
N/C
N/C
N/C
N/C
Revenue and income statement
In 2024, DA SILVA CARRELAGE generates positive net income of 291 k€. Net income represents the final profit after all expenses (operating, financial, exceptional) and corporate tax. Change over 2016-2024: 68 k€ -> 291 k€.
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
290 520 €
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 11%. 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 78%. This high autonomy means the company finances most of its assets through equity, a sign of strength.
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
11.213%
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
77.682%
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
2019
2020
2021
2022
2023
2024
Debt ratio
71.175
49.727
58.586
90.231
62.235
24.033
25.244
11.213
Financial autonomy
41.428
45.771
46.105
39.663
48.976
66.063
70.762
77.682
Repayment capacity
None
None
None
None
1.988
None
None
None
Cash flow / Revenue
None%
None%
None%
None%
11.907%
None%
None%
None%
Sector positioning
Debt ratio
11.212024
2022
2023
2024
Q1: 0.8
Med: 14.3
Q3: 45.5
Good-6 pts over 3 years
In 2024, the debt ratio of DA SILVA CARRELAGE (11.21) 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
77.68%2024
2022
2023
2024
Q1: 9.58%
Med: 34.95%
Q3: 54.01%
Excellent
In 2024, the financial autonomy of DA SILVA CARRELAGE (77.7%) 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.
Liquidity ratios
The liquidity ratio (= Current assets / Current liabilities) stands at 603.61. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months.
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
603.611
Liquidity indicators evolution DA SILVA CARRELAGE
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2019
2020
2021
2022
2023
2024
Liquidity ratio
232.637
243.586
249.493
313.837
386.518
453.941
676.041
603.611
Interest coverage
None
None
None
None
1.05
None
None
None
Sector positioning
Liquidity ratio
603.612024
2022
2023
2024
Q1: 144.87
Med: 201.93
Q3: 303.84
Excellent
In 2024, the liquidity ratio of DA SILVA CARRELAGE (603.61) 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.
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 (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
0 €
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
0 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
0 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
0 j
WCR and payment terms evolution DA SILVA CARRELAGE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2019
2020
2021
2022
2023
2024
Operating WCR
0 €
0 €
0 €
0 €
163 056 €
0 €
0 €
0 €
Inventory turnover (days)
0
0
0
0
1
0
0
0
Customer payment term (days)
636
838
592
838
69
0
0
0
Supplier payment term (days)
196
401
177
116
18
0
0
0
Positioning of DA SILVA CARRELAGE in its sector
Comparison with sector Travaux de revêtement des sols et des murs
Valuation estimate
Indicative estimate only : the number of comparable transactions in this sector is limited (47 transactions).
This range of 334 034€ to 1 199 190€ is provided for information purposes only and requires in-depth analysis to be confirmed.
Estimated enterprise value2024
Indicative
334k€580k€1199k€
580 119 €Range: 334 034€ - 1 199 190€
NAF 5 all-time
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 47 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 revêtement des sols et des murs)
Compare DA SILVA CARRELAGE with other companies in the same sector:
Frequently asked questions about DA SILVA CARRELAGE
What is the revenue of DA SILVA CARRELAGE ?
The revenue of DA SILVA CARRELAGE in 2021 is 1.3 M€.
Is DA SILVA CARRELAGE profitable?
Yes, DA SILVA CARRELAGE generated a net profit of 291 k€ in 2024.
Where is the headquarters of DA SILVA CARRELAGE ?
The headquarters of DA SILVA CARRELAGE is located in NIORT (79000), in the department Deux-Sevres.
Where to find the tax return of DA SILVA CARRELAGE ?
The tax return of DA SILVA CARRELAGE 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 DA SILVA CARRELAGE operate?
DA SILVA CARRELAGE operates in the sector Travaux de revêtement des sols et des murs (NAF code 43.33Z). 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