Employees: 11 (2023.0)Legal category: SCA (commandite par actions)Size: PMECreation date: 2003-11-10 (22 years)Status: ActiveBusiness sector: Travaux de maçonnerie générale et gros œuvre de bâtimentLocation: CHATOU (78400), Yvelines
DA SILVA L.E. : revenue, balance sheet and financial ratios
DA SILVA L.E. is a French company
founded 22 years ago,
specialized in the sector Travaux de maçonnerie générale et gros œuvre de bâtiment.
Based in CHATOU (78400),
this company of category PME
shows in 2021 a revenue of 5.0 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - DA SILVA L.E. (SIREN 450755848)
Indicator
2024
2021
2020
2019
2018
2017
2016
2014
Revenue
N/C
5 035 400 €
5 550 807 €
4 962 276 €
4 721 540 €
5 040 467 €
4 509 632 €
3 558 668 €
Net income
103 465 €
107 185 €
75 998 €
42 142 €
58 296 €
248 141 €
47 802 €
39 571 €
EBITDA
N/C
186 510 €
131 046 €
46 731 €
71 344 €
380 615 €
11 671 €
79 635 €
Net margin
N/C
2.1%
1.4%
0.8%
1.2%
4.9%
1.1%
1.1%
Revenue and income statement
In 2024, DA SILVA L.E. generates positive net income of 103 k€. Net income represents the final profit after all expenses (operating, financial, exceptional) and corporate tax. Change over 2014-2024: 40 k€ -> 103 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
103 465 €
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 65%. Debt remains under control: the company retains capacity to raise new debt if needed. Financial autonomy (= Equity / Total assets x 100) reaches 23%. The balance between equity and debt is satisfactory.
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
65.229%
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
23.321%
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
2014
2016
2017
2018
2019
2020
2021
2024
Debt ratio
8.341
0.0
12.06
16.851
14.682
1.595
7.548
65.229
Financial autonomy
44.148
44.483
49.485
50.298
38.191
49.281
44.524
23.321
Repayment capacity
0.391
0.0
0.427
0.717
0.781
0.172
0.689
None
Cash flow / Revenue
2.053%
-0.308%
5.508%
1.729%
1.15%
1.928%
2.745%
None%
Sector positioning
Debt ratio
65.232024
2020
2021
2024
Q1: 1.22
Med: 17.24
Q3: 51.22
Average+50 pts over 3 years
In 2024, the debt ratio of DA SILVA L.E. (65.23) 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
23.32%2024
2020
2021
2024
Q1: 11.2%
Med: 33.35%
Q3: 54.16%
Average-36 pts over 3 years
In 2024, the financial autonomy of DA SILVA L.E. (23.3%) 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
0.69 years2021
2020
2021
Q1: 0.0 years
Med: 0.1 years
Q3: 1.59 years
Average+8 pts over 2 years
In 2021, the repayment capacity of DA SILVA L.E. (0.69) 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 154.41. 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
154.414
Liquidity indicators evolution DA SILVA L.E.
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2014
2016
2017
2018
2019
2020
2021
2024
Liquidity ratio
173.084
171.436
217.125
207.281
158.217
187.312
181.943
154.414
Interest coverage
1.921
9.339
0.124
0.549
0.462
0.33
1.182
None
Sector positioning
Liquidity ratio
154.412024
2020
2021
2024
Q1: 138.63
Med: 197.26
Q3: 306.79
Average-16 pts over 3 years
In 2024, the liquidity ratio of DA SILVA L.E. (154.41) 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
1.18x2021
2020
2021
Q1: 0.0x
Med: 0.02x
Q3: 1.58x
Good+13 pts over 2 years
In 2021, the interest coverage of DA SILVA L.E. (1.2x) 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 (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 L.E.
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2014
2016
2017
2018
2019
2020
2021
2024
Operating WCR
892 977 €
1 095 525 €
1 123 470 €
1 677 091 €
2 298 179 €
1 732 129 €
2 035 409 €
0 €
Inventory turnover (days)
60
72
58
81
94
59
52
0
Customer payment term (days)
56
27
33
48
67
52
94
0
Supplier payment term (days)
33
56
44
44
92
67
81
0
Positioning of DA SILVA L.E. in its sector
Comparison with sector Travaux de maçonnerie générale et gros œuvre de bâtiment
Valuation estimate
Indicative estimate only : the number of comparable transactions in this sector is limited (25 transactions).
This range of 266 476€ to 882 215€ is provided for information purposes only and requires in-depth analysis to be confirmed.
Estimated enterprise value2024
Indicative
266k€484k€882k€
484 007 €Range: 266 476€ - 882 215€
NAF 5 année 2024
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 25 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 maçonnerie générale et gros œuvre de bâtiment)
Compare DA SILVA L.E. with other companies in the same sector:
Yes, DA SILVA L.E. generated a net profit of 103 k€ in 2024.
Where is the headquarters of DA SILVA L.E. ?
The headquarters of DA SILVA L.E. is located in CHATOU (78400), in the department Yvelines.
Where to find the tax return of DA SILVA L.E. ?
The tax return of DA SILVA L.E. 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 L.E. operate?
DA SILVA L.E. operates in the sector Travaux de maçonnerie générale et gros œuvre de bâtiment (NAF code 43.99C). 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