Employees: 03 (2023.0)Legal category: Société à responsabilité limitée (sans autre indication)Size: PMECreation date: 1991-01-01 (35 years)Status: ActiveBusiness sector: Commerces de détail de charbons et combustiblesLocation: MONTGUYON (17270), Charente-Maritime
ETS MARCHAIS : revenue, balance sheet and financial ratios
ETS MARCHAIS is a French company
founded 35 years ago,
specialized in the sector Commerces de détail de charbons et combustibles.
Based in MONTGUYON (17270),
this company of category PME
shows in 2019 a revenue of 3.3 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - ETS MARCHAIS (SIREN 380986612)
Indicator
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
N/C
N/C
N/C
N/C
3 273 073 €
N/C
N/C
2 306 374 €
Net income
187 719 €
173 456 €
7 498 €
71 788 €
65 689 €
-12 472 €
-17 140 €
15 733 €
EBITDA
N/C
N/C
N/C
N/C
113 703 €
N/C
N/C
55 446 €
Net margin
N/C
N/C
N/C
N/C
2.0%
N/C
N/C
0.7%
Revenue and income statement
In 2023, ETS MARCHAIS generates positive net income of 188 k€. Net income represents the final profit after all expenses (operating, financial, exceptional) and corporate tax. Change over 2016-2023: 16 k€ -> 188 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
187 719 €
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 15%. 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 61%. 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
15.292%
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
60.802%
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
2021
2022
2023
Debt ratio
11.525
20.178
19.269
23.345
25.695
21.151
17.137
15.292
Financial autonomy
65.456
61.223
60.082
56.15
62.779
61.639
59.292
60.802
Repayment capacity
1.673
None
None
1.54
None
None
None
None
Cash flow / Revenue
2.175%
None%
None%
3.544%
None%
None%
None%
None%
Sector positioning
Debt ratio
15.292023
2021
2022
2023
Q1: 5.45
Med: 21.84
Q3: 56.4
Good-9 pts over 3 years
In 2023, the debt ratio of ETS MARCHAIS (15.29) 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
60.8%2023
2021
2022
2023
Q1: 27.58%
Med: 46.12%
Q3: 58.97%
Excellent
In 2023, the financial autonomy of ETS MARCHAIS (60.8%) 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 272.50. 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
272.5
Liquidity indicators evolution ETS MARCHAIS
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
Liquidity ratio
298.974
289.283
274.714
268.795
404.561
327.908
281.624
272.5
Interest coverage
3.223
None
None
1.339
None
None
None
None
Sector positioning
Liquidity ratio
272.52023
2021
2022
2023
Q1: 145.03
Med: 201.25
Q3: 302.95
Good-8 pts over 3 years
In 2023, the liquidity ratio of ETS MARCHAIS (272.50) 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 (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 ETS MARCHAIS
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
Operating WCR
703 767 €
0 €
0 €
965 753 €
0 €
0 €
0 €
0 €
Inventory turnover (days)
7
0
0
7
0
0
0
0
Customer payment term (days)
66
0
0
69
0
0
0
0
Supplier payment term (days)
44
0
0
35
0
0
0
0
Positioning of ETS MARCHAIS in its sector
Comparison with sector Commerces de détail de charbons et combustibles
Valuation estimate
Based on 100 transactions of similar company sales
in 2023,
the value of ETS MARCHAIS is estimated at
783 651 €
(range 376 522€ - 1 781 015€).
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
100 transactions
376k€783k€1781k€
783 651 €Range: 376 522€ - 1 781 015€
NAF 5 année 2023
Valuation method used
Net Income Multiple
187 719 €
×
4.2x
=783 651 €
Range: 376 522€ - 1 781 015€
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 100 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 (Commerces de détail de charbons et combustibles)
Compare ETS MARCHAIS with other companies in the same sector:
Yes, ETS MARCHAIS generated a net profit of 188 k€ in 2023.
Where is the headquarters of ETS MARCHAIS ?
The headquarters of ETS MARCHAIS is located in MONTGUYON (17270), in the department Charente-Maritime.
Where to find the tax return of ETS MARCHAIS ?
The tax return of ETS MARCHAIS 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 ETS MARCHAIS operate?
ETS MARCHAIS operates in the sector Commerces de détail de charbons et combustibles (NAF code 47.78B). 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