Employees: 12 (2023.0)Legal category: SCA (commandite par actions)Size: PMECreation date: 2018-12-03 (7 years)Status: ActiveBusiness sector: Travaux d'étanchéificationLocation: SARAN (45770), Loiret
Les données financières de cette entreprise sont partiellement disponibles (liasse simplifiée ou données confidentielles). Certaines sections ne sont pas affichées.
GROUP'ETANCHE : revenue, balance sheet and financial ratios
GROUP'ETANCHE is a French company
founded 7 years ago,
specialized in the sector Travaux d'étanchéification.
Based in SARAN (45770),
this company of category PME
shows in 2019 a revenue of 1.1 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - GROUP'ETANCHE (SIREN 845353077)
Indicator
2024
2020
2019
Revenue
N/C
N/C
1 078 545 €
Net income
188 831 €
119 858 €
68 163 €
EBITDA
N/C
N/C
116 953 €
Net margin
N/C
N/C
6.3%
Revenue and income statement
In 2024, GROUP'ETANCHE generates positive net income of 189 k€. Net income represents the final profit after all expenses (operating, financial, exceptional) and corporate tax. Change over 2019-2024: 68 k€ -> 189 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
188 831 €
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 10%. 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
9.756%
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
50.555%
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
2019
2020
2024
Debt ratio
35.681
43.388
9.756
Financial autonomy
14.157
25.614
50.555
Repayment capacity
0.281
None
None
Cash flow / Revenue
8.13%
None%
None%
Sector positioning
Debt ratio
9.762024
2019
2020
2024
Q1: 0.07
Med: 10.92
Q3: 40.42
Good-28 pts over 3 years
In 2024, the debt ratio of GROUP'ETANCHE (9.76) 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
50.55%2024
2019
2020
2024
Q1: 8.73%
Med: 28.72%
Q3: 49.51%
Excellent+42 pts over 3 years
In 2024, the financial autonomy of GROUP'ETANCHE (50.5%) 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.
Repayment capacity
0.28 years2019
2019
Q1: 0.0 years
Med: 0.06 years
Q3: 0.65 years
Average
In 2019, the repayment capacity of GROUP'ETANCHE (0.28) 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 217.15. 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
217.148
Liquidity indicators evolution GROUP'ETANCHE
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2019
2020
2024
Liquidity ratio
106.653
137.206
217.148
Interest coverage
7.185
None
None
Sector positioning
Liquidity ratio
217.152024
2019
2020
2024
Q1: 142.9
Med: 192.25
Q3: 278.28
Good+35 pts over 3 years
In 2024, the liquidity ratio of GROUP'ETANCHE (217.15) 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.
Interest coverage
7.18x2019
2019
Q1: 0.0x
Med: 0.24x
Q3: 2.52x
Excellent
In 2019, the interest coverage of GROUP'ETANCHE (7.2x) ranks in the top 25% of the sector. This ratio indicates how many times operating income covers interest expenses. High coverage means financial charges weigh little on profitability.
Working capital requirement (WCR) and payment terms
Working capital requirement (WCR) measures the cash timing gap between customer collections and supplier/inventory payments. Average customer payment term: 17838 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 493 days. The gap of 17345 days means the company finances its customers for over a month before being paid relative to supplier payments. This weighs on cash flow.
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
17838 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
493 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 GROUP'ETANCHE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2019
2020
2024
Operating WCR
183 320 €
0 €
0 €
Inventory turnover (days)
0
0
0
Customer payment term (days)
58
0
17838
Supplier payment term (days)
143
0
493
Positioning of GROUP'ETANCHE in its sector
Comparison with sector Travaux d'étanchéification
Valuation estimate
Indicative estimate only : the number of comparable transactions in this sector is limited (25 transactions).
This range of 486 338€ to 1 610 106€ is provided for information purposes only and requires in-depth analysis to be confirmed.
Estimated enterprise value2024
Indicative
486k€883k€1610k€
883 348 €Range: 486 338€ - 1 610 106€
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 d'étanchéification)
Compare GROUP'ETANCHE with other companies in the same sector:
Yes, GROUP'ETANCHE generated a net profit of 189 k€ in 2024.
Where is the headquarters of GROUP'ETANCHE ?
The headquarters of GROUP'ETANCHE is located in SARAN (45770), in the department Loiret.
Where to find the tax return of GROUP'ETANCHE ?
The tax return of GROUP'ETANCHE 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 GROUP'ETANCHE operate?
GROUP'ETANCHE operates in the sector Travaux d'étanchéification (NAF code 43.99A). 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