Employees: 12 (2023.0)Legal category: SCA (commandite par actions)Size: PMECreation date: 2013-12-10 (12 years)Status: ActiveBusiness sector: Travaux d'étanchéificationLocation: AUBERVILLIERS (93300), Seine-Saint-Denis
LES ETANCHEURS PARISIENS : revenue, balance sheet and financial ratios
LES ETANCHEURS PARISIENS is a French company
founded 12 years ago,
specialized in the sector Travaux d'étanchéification.
Based in AUBERVILLIERS (93300),
this company of category PME
shows in 2023 a revenue of 6.5 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - LES ETANCHEURS PARISIENS (SIREN 799196035)
Indicator
2024
2023
2022
2020
2018
2016
Revenue
N/C
6 480 236 €
5 420 640 €
4 686 089 €
5 028 662 €
3 635 832 €
Net income
813 925 €
401 136 €
345 668 €
294 427 €
352 290 €
237 403 €
EBITDA
N/C
613 028 €
557 456 €
423 474 €
589 817 €
485 608 €
Net margin
N/C
6.2%
6.4%
6.3%
7.0%
6.5%
Revenue and income statement
In 2024, LES ETANCHEURS PARISIENS generates positive net income of 814 k€. Net income represents the final profit after all expenses (operating, financial, exceptional) and corporate tax. Change over 2016-2024: 237 k€ -> 814 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
813 925 €
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 16%. 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
16.04%
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
51.171%
Asset age ratio (2024)
?
Asset age ratio
Definition
Measures the degree of wear of tangible assets.
Formula
Accumulated depreciation / Gross fixed assets x 100
Solvency indicators evolution LES ETANCHEURS PARISIENS
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2018
2020
2022
2023
2024
Debt ratio
20.178
2.003
55.583
26.433
27.752
16.04
Financial autonomy
29.11
37.956
40.287
49.549
48.579
51.171
Repayment capacity
0.287
0.04
2.52
1.01
1.043
None
Cash flow / Revenue
8.078%
7.553%
6.396%
8.003%
7.619%
None%
Sector positioning
Debt ratio
16.042024
2022
2023
2024
Q1: 0.07
Med: 10.92
Q3: 40.42
Average
In 2024, the debt ratio of LES ETANCHEURS PARISIENS (16.04) 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
51.17%2024
2022
2023
2024
Q1: 8.73%
Med: 28.72%
Q3: 49.51%
Excellent
In 2024, the financial autonomy of LES ETANCHEURS PARISIENS (51.2%) 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
1.04 years2023
2022
2023
Q1: 0.0 years
Med: 0.02 years
Q3: 0.81 years
Average
In 2023, the repayment capacity of LES ETANCHEURS PARISIENS (1.04) 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 278.45. 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
278.449
Liquidity indicators evolution LES ETANCHEURS PARISIENS
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2018
2020
2022
2023
2024
Liquidity ratio
182.809
185.138
292.244
294.771
263.489
278.449
Interest coverage
0.15
0.042
0.29
0.479
1.151
None
Sector positioning
Liquidity ratio
278.452024
2022
2023
2024
Q1: 142.9
Med: 192.25
Q3: 278.28
Excellent
In 2024, the liquidity ratio of LES ETANCHEURS PARISIENS (278.45) ranks in the top 25% of the sector. This ratio measures the ability to cover short-term debt with current assets. A ratio above 1 ensures comfortable coverage of short-term maturities.
Interest coverage
1.15x2023
2022
2023
Q1: 0.0x
Med: 0.12x
Q3: 1.52x
Good+13 pts over 2 years
In 2023, the interest coverage of LES ETANCHEURS PARISIENS (1.1x) 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 LES ETANCHEURS PARISIENS
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2018
2020
2022
2023
2024
Operating WCR
542 284 €
719 903 €
752 352 €
794 015 €
1 334 799 €
0 €
Inventory turnover (days)
3
4
8
4
6
0
Customer payment term (days)
62
50
62
67
73
0
Supplier payment term (days)
62
68
61
47
59
0
Positioning of LES ETANCHEURS PARISIENS 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 2 096 281€ to 6 940 099€ is provided for information purposes only and requires in-depth analysis to be confirmed.
Estimated enterprise value2024
Indicative
2096k€3807k€6940k€
3 807 527 €Range: 2 096 281€ - 6 940 099€
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 LES ETANCHEURS PARISIENS with other companies in the same sector:
Frequently asked questions about LES ETANCHEURS PARISIENS
What is the revenue of LES ETANCHEURS PARISIENS ?
The revenue of LES ETANCHEURS PARISIENS in 2023 is 6.5 M€.
Is LES ETANCHEURS PARISIENS profitable?
Yes, LES ETANCHEURS PARISIENS generated a net profit of 814 k€ in 2024.
Where is the headquarters of LES ETANCHEURS PARISIENS ?
The headquarters of LES ETANCHEURS PARISIENS is located in AUBERVILLIERS (93300), in the department Seine-Saint-Denis.
Where to find the tax return of LES ETANCHEURS PARISIENS ?
The tax return of LES ETANCHEURS PARISIENS 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 LES ETANCHEURS PARISIENS operate?
LES ETANCHEURS PARISIENS 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