Employees: 02 (2023.0)Legal category: Société à responsabilité limitée (sans autre indication)Size: PMECreation date: 2006-10-01 (19 years)Status: ActiveBusiness sector: Travaux de menuiserie bois et PVCLocation: CORBAS (69960), Rhone
S A R L MARC SIBILLE : revenue, balance sheet and financial ratios
S A R L MARC SIBILLE is a French company
founded 19 years ago,
specialized in the sector Travaux de menuiserie bois et PVC.
Based in CORBAS (69960),
this company of category PME
shows in 2024 a revenue of 740 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - S A R L MARC SIBILLE (SIREN 493971493)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
740 242 €
811 699 €
N/C
N/C
N/C
N/C
N/C
N/C
818 599 €
Net income
-18 211 €
-12 685 €
46 455 €
22 899 €
-19 043 €
17 347 €
46 829 €
2 058 €
13 494 €
EBITDA
-41 547 €
-24 933 €
N/C
N/C
N/C
N/C
N/C
N/C
32 926 €
Net margin
-2.5%
-1.6%
N/C
N/C
N/C
N/C
N/C
N/C
1.6%
Revenue and income statement
In 2024, S A R L MARC SIBILLE achieves revenue of 740 k€. Activity remains stable over the period (CAGR: -1.2%). Slight decline of -9% vs 2023. After deducting consumption (229 k€), gross margin stands at 511 k€, i.e. a rate of 69%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches -42 k€, representing -5.6% of revenue. Warning negative scissor effect: despite revenue change (-9%), EBITDA varies by -67%, reducing margin by 2.5 pts. This reflects costs rising faster than revenue. Negative EBITDA means operations do not cover current expenses: concerning situation. Net income is negative at -18 k€ (-2.5% of revenue), which will impact equity.
Revenue (2024)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
740 242 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
511 050 €
EBITDA (2024)
?
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
-41 547 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
-38 096 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
-18 211 €
EBITDA margin (2024)
?
EBITDA margin
Definition
Measures the company's operating profitability.
Formula
(EBE / CA) x 100
Interpretation
> 10% : Good profitability 5-10% : Average < 5% : Low
-5.6%
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 28%. 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 52%. 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
28.13%
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
51.795%
Cash flow / Revenue (2024)
?
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
-3.168%
Repayment capacity (2024)
?
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
-2.214
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 S A R L MARC SIBILLE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Debt ratio
9.026
5.861
1.89
0.077
31.533
29.927
20.609
20.802
28.13
Financial autonomy
74.612
71.698
73.027
71.707
54.447
48.883
54.7
50.462
51.795
Repayment capacity
1.031
None
None
None
None
None
None
-8.875
-2.214
Cash flow / Revenue
3.116%
None%
None%
None%
None%
None%
None%
-0.743%
-3.168%
Sector positioning
Debt ratio
28.132024
2022
2023
2024
Q1: 4.28
Med: 20.74
Q3: 53.77
Average+14 pts over 3 years
In 2024, the debt ratio of S A R L MARC SIBILLE (28.13) 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
51.8%2024
2022
2023
2024
Q1: 20.05%
Med: 40.86%
Q3: 57.83%
Good-9 pts over 3 years
In 2024, the financial autonomy of S A R L MARC SIBILLE (51.8%) ranks above the median of the sector. This ratio represents the share of equity in total financing. This comfortable position offers an appreciable safety margin.
Repayment capacity
-2.21 years2024
2023
2024
Q1: 0.0 years
Med: 0.35 years
Q3: 1.56 years
Excellent
In 2024, the repayment capacity of S A R L MARC SIBILLE (-2.21) ranks in the bottom 25% of the sector, which is positive. This ratio indicates the number of years needed to repay debt with cash flow. A short capacity reflects controlled debt and good cash generation.
Liquidity ratios
The liquidity ratio (= Current assets / Current liabilities) stands at 202.69. 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
202.692
Interest coverage (2024)
?
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
-2.019
Liquidity indicators evolution S A R L MARC SIBILLE
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Liquidity ratio
313.603
275.111
294.69
282.181
279.186
226.045
241.808
205.453
202.692
Interest coverage
3.21
None
None
None
None
None
None
-3.056
-2.019
Sector positioning
Liquidity ratio
202.692024
2022
2023
2024
Q1: 151.53
Med: 214.69
Q3: 315.59
Average-18 pts over 3 years
In 2024, the liquidity ratio of S A R L MARC SIBILLE (202.69) 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
-2.02x2024
2023
2024
Q1: 0.0x
Med: 0.53x
Q3: 3.65x
Average
In 2024, the interest coverage of S A R L MARC SIBILLE (-2.0x) ranks below the median of the sector. This ratio indicates how many times operating income covers interest expenses. An improvement would strengthen the competitive position.
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: 45 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 24 days. The company must finance 21 days of gap between collections and payments. Inventory turnover is 10 days (= Average inventory / Cost of goods x 360). Fast turnover, sign of good inventory management. Overall, WCR represents 52 days of revenue, i.e. 107 k€ to permanently finance.
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
106 506 €
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
45 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
24 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
10 j
WCR in days of revenue (2024)
?
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
52 j
WCR and payment terms evolution S A R L MARC SIBILLE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
106 058 €
0 €
0 €
0 €
0 €
0 €
0 €
243 883 €
106 506 €
Inventory turnover (days)
0
0
0
0
0
0
0
10
10
Customer payment term (days)
46
0
0
0
0
0
0
82
45
Supplier payment term (days)
13
0
0
0
0
0
0
83
24
Positioning of S A R L MARC SIBILLE in its sector
Comparison with sector Travaux de menuiserie bois et PVC
Valuation estimate
Based on 51 transactions of similar company sales
in 2024,
the value of S A R L MARC SIBILLE is estimated at
105 948 €
(range 55 278€ - 125 169€).
The price/revenue ratio is 0.14x
(conservative valuation).
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. Medium reliability: estimate to be confirmed with in-depth analysis.
Estimated enterprise value2024
51 tx
55k€105k€125k€
105 948 €Range: 55 278€ - 125 169€
NAF 5 année 2024
Valuation method used
Revenue Multiple
740 242 €
×
0.14x
=105 948 €
Range: 55 279€ - 125 170€
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 51 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 de menuiserie bois et PVC)
Compare S A R L MARC SIBILLE with other companies in the same sector:
Frequently asked questions about S A R L MARC SIBILLE
What is the revenue of S A R L MARC SIBILLE ?
The revenue of S A R L MARC SIBILLE in 2024 is 740 k€.
Is S A R L MARC SIBILLE profitable?
S A R L MARC SIBILLE recorded a net loss in 2024.
Where is the headquarters of S A R L MARC SIBILLE ?
The headquarters of S A R L MARC SIBILLE is located in CORBAS (69960), in the department Rhone.
Where to find the tax return of S A R L MARC SIBILLE ?
The tax return of S A R L MARC SIBILLE 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 S A R L MARC SIBILLE operate?
S A R L MARC SIBILLE operates in the sector Travaux de menuiserie bois et PVC (NAF code 43.32A). 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