Employees: 00 (2023.0)Legal category: Société à responsabilité limitée (sans autre indication)Size: PMECreation date: 2008-01-01 (18 years)Status: ActiveBusiness sector: Travaux d'installation électrique dans tous locauxLocation: CHATEAUNEUF-LES-MARTIGUES (13220), Bouches-du-Rhone
SAM'ELEC : revenue, balance sheet and financial ratios
SAM'ELEC is a French company
founded 18 years ago,
specialized in the sector Travaux d'installation électrique dans tous locaux.
Based in CHATEAUNEUF-LES-MARTIGUES (13220),
this company of category PME
shows in 2020 a revenue of 1.9 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
In 2021, SAM'ELEC records a net loss of 135 k€. This deficit will reduce equity on the balance sheet.
Net income (2021)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
-134 814 €
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 116%. Debt level is high: negotiating margin with banks is reduced. Financial autonomy (= Equity / Total assets x 100) reaches 18%. Low autonomy: the company heavily depends on external financing (banks, suppliers).
Debt ratio (2021)
?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low 50-100% : Moderate > 100% : High
115.635%
Financial autonomy (2021)
?
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
18.481%
Asset age ratio (2021)
?
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
Debt ratio
52.527
36.657
21.884
16.688
81.961
115.635
Financial autonomy
34.013
41.535
42.294
55.226
29.748
18.481
Repayment capacity
2.01
-3.35
1.002
1.249
7.6
None
Cash flow / Revenue
3.956%
-2.278%
4.293%
3.034%
2.249%
None%
Sector positioning
Debt ratio
115.642021
2019
2020
2021
Q1: 0.84
Med: 20.3
Q3: 72.31
Average+21 pts over 3 years
In 2021, the debt ratio of SAM'ELEC (115.64) 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
18.48%2021
2019
2020
2021
Q1: 11.58%
Med: 32.12%
Q3: 53.55%
Average-41 pts over 3 years
In 2021, the financial autonomy of SAM'ELEC (18.5%) 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
7.6 years2020
2019
2020
Q1: 0.0 years
Med: 0.03 years
Q3: 1.39 years
Watch
In 2020, the repayment capacity of SAM'ELEC (7.60) ranks in the top 25% of the sector. This ratio indicates the number of years needed to repay debt with cash flow. A long duration may signal heavy debt relative to repayment capacity.
Liquidity ratios
The liquidity ratio (= Current assets / Current liabilities) stands at 156.54. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months.
Liquidity ratio (2021)
?
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
156.536
Liquidity indicators evolution SAM'ELEC
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2018
2019
2020
2021
Liquidity ratio
179.537
207.303
186.618
248.781
206.753
156.536
Interest coverage
1.187
2.955
1.227
1.776
1.723
None
Sector positioning
Liquidity ratio
156.542021
2019
2020
2021
Q1: 153.13
Med: 217.43
Q3: 316.17
Average-34 pts over 3 years
In 2021, the liquidity ratio of SAM'ELEC (156.54) 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
1.72x2020
2019
2020
Q1: 0.0x
Med: 0.0x
Q3: 1.29x
Excellent
In 2020, the interest coverage of SAM'ELEC (1.7x) 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 (2021)
?
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 (2021)
?
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 (2021)
?
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 (2021)
?
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 SAM'ELEC
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
Operating WCR
469 664 €
476 485 €
449 109 €
495 939 €
800 785 €
0 €
Inventory turnover (days)
11
14
7
9
15
0
Customer payment term (days)
123
107
83
90
136
0
Supplier payment term (days)
84
68
74
46
92
0
Positioning of SAM'ELEC in its sector
Comparison with sector Travaux d'installation électrique dans tous locaux
Similar companies (Travaux d'installation électrique dans tous locaux)
Compare SAM'ELEC with other companies in the same sector:
The headquarters of SAM'ELEC is located in CHATEAUNEUF-LES-MARTIGUES (13220), in the department Bouches-du-Rhone.
Where to find the tax return of SAM'ELEC ?
The tax return of SAM'ELEC 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 SAM'ELEC operate?
SAM'ELEC operates in the sector Travaux d'installation électrique dans tous locaux (NAF code 43.21A). 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