Employees: 11 (2023.0)Legal category: SA (autres)Size: ETICreation date: 1958-01-01 (68 years)Status: ActiveBusiness sector: Activités des sièges sociauxLocation: DISTRE (49400), Maine-et-Loire
NIVET CARRIERES : revenue, balance sheet and financial ratios
NIVET CARRIERES is a French company
founded 68 years ago,
specialized in the sector Activités des sièges sociaux.
Based in DISTRE (49400),
this company of category ETI
shows in 2023 a revenue of 7.1 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - NIVET CARRIERES (SIREN 625820063)
Indicator
2024
2023
2022
2021
2020
2017
2016
2015
Revenue
N/C
7 120 688 €
5 746 132 €
5 276 454 €
4 937 210 €
4 540 374 €
4 315 299 €
4 299 183 €
Net income
1 182 386 €
571 935 €
640 103 €
878 457 €
364 093 €
281 844 €
869 116 €
224 180 €
EBITDA
N/C
3 045 675 €
1 600 350 €
1 545 072 €
353 617 €
767 264 €
972 086 €
850 239 €
Net margin
N/C
8.0%
11.1%
16.6%
7.4%
6.2%
20.1%
5.2%
Revenue and income statement
In 2024, NIVET CARRIERES generates positive net income of 1.2 M€. Net income represents the final profit after all expenses (operating, financial, exceptional) and corporate tax. Change over 2015-2024: 224 k€ -> 1.2 M€.
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
1 182 386 €
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 145%. Debt level is high: negotiating margin with banks is reduced. Financial autonomy (= Equity / Total assets x 100) reaches 15%. Low autonomy: the company heavily depends on external financing (banks, suppliers).
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
144.766%
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
15.466%
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
2015
2016
2017
2020
2021
2022
2023
2024
Debt ratio
1.473
0.0
2.217
81.237
76.672
201.412
157.97
144.766
Financial autonomy
45.794
43.816
40.762
23.22
22.455
16.256
15.427
15.466
Repayment capacity
1.047
0.0
0.887
88.401
17.298
89.845
43.287
None
Cash flow / Revenue
14.719%
23.792%
23.589%
6.968%
30.545%
13.68%
17.291%
None%
Sector positioning
Debt ratio
144.772024
2022
2023
2024
Q1: 0.06
Med: 14.64
Q3: 89.5
Average
In 2024, the debt ratio of NIVET CARRIERES (144.77) 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
15.47%2024
2022
2023
2024
Q1: 11.6%
Med: 51.97%
Q3: 85.23%
Average
In 2024, the financial autonomy of NIVET CARRIERES (15.5%) ranks below the median of the sector. This ratio represents the share of equity in total financing. An improvement would strengthen the competitive position.
Repayment capacity
43.29 years2023
2022
2023
Q1: 0.0 years
Med: 0.21 years
Q3: 3.84 years
Average
In 2023, the repayment capacity of NIVET CARRIERES (43.29) 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 20.79. 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
20.792
Liquidity indicators evolution NIVET CARRIERES
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2015
2016
2017
2020
2021
2022
2023
2024
Liquidity ratio
48.1
49.445
52.121
36.312
35.724
26.064
24.115
20.792
Interest coverage
44.795
30.868
39.557
205.262
49.471
67.673
100.741
None
Sector positioning
Liquidity ratio
20.792024
2022
2023
2024
Q1: 116.82
Med: 458.52
Q3: 2178.3
Average
In 2024, the liquidity ratio of NIVET CARRIERES (20.79) ranks below the median of the sector. This ratio measures the ability to cover short-term debt with current assets. An improvement would strengthen the competitive position.
Interest coverage
100.74x2023
2022
2023
Q1: -38.43x
Med: 0.0x
Q3: 2.72x
Excellent
In 2023, the interest coverage of NIVET CARRIERES (100.7x) 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.
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 NIVET CARRIERES
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2015
2016
2017
2020
2021
2022
2023
2024
Operating WCR
-31 197 752 €
-32 967 029 €
-35 579 324 €
-61 729 394 €
-65 413 044 €
-79 918 411 €
-98 661 547 €
0 €
Inventory turnover (days)
2
2
2
2
1
1
1
0
Customer payment term (days)
87
32
183
335
201
224
345
0
Supplier payment term (days)
80
78
80
63
98
72
104
0
Positioning of NIVET CARRIERES in its sector
Comparison with sector Activités des sièges sociaux
Valuation estimate
Based on 103 transactions of similar company sales
in 2024,
the value of NIVET CARRIERES is estimated at
11 242 030 €
(range 3 860 100€ - 30 271 265€).
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
103 transactions
3860k€11242k€30271k€
11 242 030 €Range: 3 860 100€ - 30 271 265€
NAF 5 année 2024
Valuation method used
Net Income Multiple
1 182 386 €
×
9.5x
=11 242 031 €
Range: 3 860 100€ - 30 271 266€
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 103 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 des sièges sociaux)
Compare NIVET CARRIERES with other companies in the same sector:
Yes, NIVET CARRIERES generated a net profit of 1.2 M€ in 2024.
Where is the headquarters of NIVET CARRIERES ?
The headquarters of NIVET CARRIERES is located in DISTRE (49400), in the department Maine-et-Loire.
Where to find the tax return of NIVET CARRIERES ?
The tax return of NIVET CARRIERES 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 NIVET CARRIERES operate?
NIVET CARRIERES operates in the sector Activités des sièges sociaux (NAF code 70.10Z). 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