Employees: 11 (2023.0)Legal category: Société à responsabilité limitée (sans autre indication)Size: PMECreation date: 2012-07-04 (13 years)Status: ActiveBusiness sector: Débits de boissonsLocation: PARIS (75011), Paris
DRY STATE SARL : revenue, balance sheet and financial ratios
DRY STATE SARL is a French company
founded 13 years ago,
specialized in the sector Débits de boissons.
Based in PARIS (75011),
this company of category PME
shows in 2021 a revenue of 645 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - DRY STATE SARL (SIREN 752574608)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
N/C
N/C
N/C
644 669 €
1 001 614 €
1 443 557 €
1 551 262 €
N/C
N/C
Net income
46 883 €
102 415 €
21 535 €
158 351 €
-30 313 €
74 205 €
173 274 €
132 876 €
313 269 €
EBITDA
N/C
N/C
N/C
94 456 €
18 676 €
148 392 €
292 241 €
N/C
N/C
Net margin
N/C
N/C
N/C
24.6%
-3.0%
5.1%
11.2%
N/C
N/C
Revenue and income statement
In 2024, DRY STATE SARL generates positive net income of 47 k€. Net income represents the final profit after all expenses (operating, financial, exceptional) and corporate tax. Change over 2016-2024: 313 k€ -> 47 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
46 883 €
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 27%. 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 51%. 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
26.556%
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
51.185%
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
2018
2019
2020
2021
2022
2023
2024
Debt ratio
34.628
130.566
46.684
22.444
288.68
132.353
105.613
52.802
26.556
Financial autonomy
55.955
33.346
38.272
42.105
10.423
29.266
30.717
43.929
51.185
Repayment capacity
None
None
0.38
0.29
17.834
2.361
None
None
None
Cash flow / Revenue
None%
None%
14.543%
8.204%
0.93%
14.73%
None%
None%
None%
Sector positioning
Debt ratio
26.562024
2022
2023
2024
Q1: 0.27
Med: 29.23
Q3: 134.09
Good-14 pts over 3 years
In 2024, the debt ratio of DRY STATE SARL (26.56) 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
51.19%2024
2022
2023
2024
Q1: 4.25%
Med: 26.5%
Q3: 55.03%
Good+25 pts over 3 years
In 2024, the financial autonomy of DRY STATE SARL (51.2%) 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.
Liquidity ratios
The liquidity ratio (= Current assets / Current liabilities) stands at 258.73. 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
258.733
Liquidity indicators evolution DRY STATE SARL
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Liquidity ratio
251.254
229.102
135.818
120.397
84.114
262.993
239.268
270.75
258.733
Interest coverage
None
None
1.569
1.26
2.158
0.398
None
None
None
Sector positioning
Liquidity ratio
258.732024
2022
2023
2024
Q1: 61.08
Med: 130.54
Q3: 284.18
Good
In 2024, the liquidity ratio of DRY STATE SARL (258.73) 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.
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 DRY STATE SARL
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
0 €
0 €
79 812 €
-5 399 €
163 513 €
12 629 €
0 €
0 €
0 €
Inventory turnover (days)
0
0
6
5
8
11
0
0
0
Customer payment term (days)
0
0
1
0
0
0
0
0
0
Supplier payment term (days)
0
0
40
24
126
79
0
0
0
Positioning of DRY STATE SARL in its sector
Comparison with sector Débits de boissons
Valuation estimate
Based on 156 transactions of similar company sales
in 2024,
the value of DRY STATE SARL is estimated at
397 355 €
(range 249 052€ - 669 233€).
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 value2024
156 transactions
249k€397k€669k€
397 355 €Range: 249 052€ - 669 233€
NAF 5 année 2024
Valuation method used
Net Income Multiple
46 883 €
×
8.5x
=397 356 €
Range: 249 052€ - 669 234€
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 156 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 (Débits de boissons)
Compare DRY STATE SARL with other companies in the same sector:
Yes, DRY STATE SARL generated a net profit of 47 k€ in 2024.
Where is the headquarters of DRY STATE SARL ?
The headquarters of DRY STATE SARL is located in PARIS (75011), in the department Paris.
Where to find the tax return of DRY STATE SARL ?
The tax return of DRY STATE SARL 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 DRY STATE SARL operate?
DRY STATE SARL operates in the sector Débits de boissons (NAF code 56.30Z). 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