Employees: 11 (2023.0)Legal category: Société à responsabilité limitée (sans autre indication)Size: PMECreation date: 1995-07-03 (30 years)Status: ActiveBusiness sector: Activités spécialisées de designLocation: LARCHANT (77760), Seine-et-Marne
ERIC SCHMITT SARL : revenue, balance sheet and financial ratios
ERIC SCHMITT SARL is a French company
founded 30 years ago,
specialized in the sector Activités spécialisées de design.
Based in LARCHANT (77760),
this company of category PME
shows in 2023 a revenue of 3.7 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - ERIC SCHMITT SARL (SIREN 401712252)
Indicator
2023
2022
2020
2019
2018
2017
2016
Revenue
3 660 360 €
3 477 179 €
2 430 155 €
2 851 183 €
2 480 298 €
2 245 984 €
2 714 238 €
Net income
116 942 €
181 249 €
45 599 €
89 822 €
78 696 €
59 012 €
105 899 €
EBITDA
269 197 €
378 299 €
124 356 €
162 703 €
174 432 €
166 089 €
201 799 €
Net margin
3.2%
5.2%
1.9%
3.2%
3.2%
2.6%
3.9%
Revenue and income statement
Im Jahr 2023 erzielt ERIC SCHMITT SARL einen Umsatz von 3.7 Mio€. Der Umsatz wächst über 7 Jahre positiv (CAGR: +4.4%). Vs 2022: +5%. Nach Abzug des Verbrauchs (88 k€) beträgt die Bruttomarge 3.6 Mio€, d.h. eine Rate von 98%. Dieses Verhältnis misst die Fähigkeit, aus der Geschäftstätigkeit Wert zu schaffen. EBITDA (= Bruttomarge - Personalkosten - Steuern) erreicht 269 k€, was 7.4% des Umsatzes entspricht. Warnung negativer Schereneffekt: Trotz Umsatzveränderung (+5%) variiert EBITDA um -29%, was die Marge um 3.5 Punkte reduziert. Die operative Marge bleibt fragil und erfordert Kostenwachsamkeit. Das Nettoergebnis beträgt 117 k€, d.h. 3.2% des Umsatzes.
Revenue (2023)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
3 660 360 €
Gross margin (2023)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
3 572 238 €
EBITDA (2023)
?
Gross Operating Surplus (EBITDA)
Definition
Resources generated by current operations, before depreciation and financial expenses.
Formula
Value added - Personnel expenses - Taxes
Interpretation
Positive = profitable activity
269 197 €
EBIT (2023)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
150 635 €
Net income (2023)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
116 942 €
EBITDA margin (2023)
?
EBITDA margin
Definition
Measures the company's operating profitability.
Formula
(EBE / CA) x 100
Interpretation
> 10% : Good profitability 5-10% : Average < 5% : Low
7.4%
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
Die Verschuldungsquote (= Finanzschulden / Eigenkapital x 100) beträgt 10%. Dieses niedrige Niveau spiegelt eine solide Finanzstruktur wider. Die finanzielle Autonomie (= Eigenkapital / Bilanzsumme x 100) erreicht 48%. Diese hohe Autonomie bedeutet, dass das Unternehmen den Großteil seiner Vermögenswerte durch Eigenkapital finanziert. Die Schuldenrückzahlungskapazität zeigt, dass es 0.7 Jahre Cashflow braucht. Diese kurze Periode zeigt eine ausgezeichnete Schuldentragfähigkeit. Der Cashflow beträgt 5.0% des Umsatzes.
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
9.919%
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
48.1%
Cash flow / Revenue (2023)
?
Cash flow / Revenue
Definition
Self-financing capacity relative to revenue.
Formula
(CAF / CA) x 100
Interpretation
The higher the ratio, the more cash the company generates
4.985%
Repayment capacity (2023)
?
Repayment capacity
Definition
Number of years needed to repay debts with cash flow.
Formula
Financial debt / Cash flow
Interpretation
< 3 years : Excellent 3-5 years : Fair > 5 years : Warning
0.696
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
2016
2017
2018
2019
2020
2022
2023
Debt ratio
19.028
11.951
7.5
16.152
37.245
14.588
9.919
Financial autonomy
38.424
40.206
37.308
38.068
41.005
40.982
48.1
Repayment capacity
0.842
0.851
0.541
1.272
4.598
0.679
0.696
Cash flow / Revenue
4.23%
3.949%
3.969%
3.566%
3.02%
7.204%
4.985%
Sector positioning
Verschuldungsgrad
9.922023
2020
2022
2023
Q1: 0.0
Med: 7.03
Q3: 49.07
Average-7 pts over 3 years
Im Jahr 2023 liegt über dem Median der Branche das verschuldungsgrad von ERIC SCHMITT SARL (9.92). Dieses Verhältnis misst das Gewicht der Schulden im Verhältnis zum Eigenkapital. Eine Reduzierung könnte die finanzielle Stärke verbessern.
Finanzielle Autonomie
48.1%2023
2020
2022
2023
Q1: 3.65%
Med: 31.47%
Q3: 60.64%
Gut
Im Jahr 2023 liegt über dem Median der Branche das finanzielle autonomie von ERIC SCHMITT SARL (48.1%). Dieses Verhältnis stellt den Anteil des Eigenkapitals an der Gesamtfinanzierung dar. Diese komfortable Position bietet eine nennenswerte Sicherheitsmarge.
Rückzahlungsfähigkeit
0.7 ans2023
2020
2022
2023
Q1: 0.0 ans
Med: 0.0 ans
Q3: 0.6 ans
Average
Im Jahr 2023 liegt über dem Median der Branche das rückzahlungsfähigkeit von ERIC SCHMITT SARL (0.7 an). Dieses Verhältnis gibt die Anzahl der Jahre an, die zur Rückzahlung der Schulden mit dem Cashflow benötigt werden. Eine Reduzierung könnte die finanzielle Stärke verbessern.
Liquidity ratios
Die Liquiditätsquote beträgt 182.10. Das Unternehmen verfügt über 2€ liquide Mittel für jeden 1€ kurzfristiger Schulden. Der Zinsdeckungsgrad (= EBIT / Zinsaufwendungen) beträgt 2.8x. Die Finanzaufwendungen werden vom Betrieb angemessen gedeckt.
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
182.104
Interest coverage (2023)
?
Interest coverage
Definition
Ability to cover interest charges with operating income.
Formula
EBIT / Interest expenses
Interpretation
> 3 : Comfortable 1.5-3 : Acceptable < 1.5 : Risk
2.791
Liquidity indicators evolution ERIC SCHMITT SARL
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2018
2019
2020
2022
2023
Liquidity ratio
203.642
161.685
152.272
140.758
160.526
140.448
182.104
Interest coverage
3.854
4.748
3.703
3.814
4.552
2.017
2.791
Sector positioning
Liquiditätsquote
182.12023
2020
2022
2023
Q1: 136.12
Med: 236.92
Q3: 448.34
Average
Im Jahr 2023 liegt unter dem Median der Branche das liquiditätsquote von ERIC SCHMITT SARL (182.10). Dieses Verhältnis misst die Fähigkeit, kurzfristige Schulden mit Umlaufvermögen zu decken. Eine Verbesserung würde die Wettbewerbsposition stärken.
Zinsdeckung
2.79x2023
2020
2022
2023
Q1: 0.0x
Med: 0.0x
Q3: 0.34x
Ausgezeichnet
Im Jahr 2023 liegt in den oberen 25% der Branche das zinsdeckung von ERIC SCHMITT SARL (2.8x). Dieses Verhältnis gibt an, wie oft das Betriebsergebnis die Zinsaufwendungen deckt. Hohe Deckung bedeutet, dass Finanzaufwendungen die Rentabilität wenig belasten.
Working capital requirement (WCR) and payment terms
Der Betriebskapitalbedarf (WCR) misst die zeitliche Lücke. Durchschnittliche Kundenzahlungsfrist: 49 Tage. Lieferantenfrist: 14 Tage. Die Lücke von 35 Tagen belastet den Cashflow. Die Bestandsumschlagsdauer beträgt 84 Tage. Der WCR repräsentiert 46 Tage Umsatz. Bemerkenswerte WCR-Verbesserung über den Zeitraum (-37%), Freisetzung von Liquidität.
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
472 150 €
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
49 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
14 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
84 j
WCR in days of revenue (2023)
?
WCR in days of revenue
Definition
Expresses working capital requirement in days of revenue.
Formula
(Operating WCR / Revenue) x 360
Interpretation
The fewer days, the better the working capital management
46 j
WCR and payment terms evolution ERIC SCHMITT SARL
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2022
2023
Operating WCR
744 325 €
750 698 €
527 187 €
529 265 €
358 910 €
52 923 €
472 150 €
Inventory turnover (days)
34
81
86
66
85
85
84
Customer payment term (days)
108
93
108
85
55
45
49
Supplier payment term (days)
80
66
41
54
33
16
14
Positioning of ERIC SCHMITT SARL in its sector
Comparison with sector Activités spécialisées de design
Valuation estimate
Indicative estimate only : the number of comparable transactions in this sector is limited (47 transactions).
This range of 761 511€ to 2 379 091€ is provided for information purposes only and requires in-depth analysis to be confirmed.
Estimated enterprise value2023
Indicative
761k€1419k€2379k€
1 419 100 €Range: 761 511€ - 2 379 091€
NAF 5 all-time
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 (Activités spécialisées de design)
Compare ERIC SCHMITT SARL with other companies in the same sector:
Frequently asked questions about ERIC SCHMITT SARL
What is the revenue of ERIC SCHMITT SARL ?
The revenue of ERIC SCHMITT SARL in 2023 is 3.7 M€.
Is ERIC SCHMITT SARL profitable?
Yes, ERIC SCHMITT SARL generated a net profit of 117 k€ in 2023.
Where is the headquarters of ERIC SCHMITT SARL ?
The headquarters of ERIC SCHMITT SARL is located in LARCHANT (77760), in the department Seine-et-Marne.
Where to find the tax return of ERIC SCHMITT SARL ?
The tax return of ERIC SCHMITT 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 ERIC SCHMITT SARL operate?
ERIC SCHMITT SARL operates in the sector Activités spécialisées de design (NAF code 74.10Z). 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