Employees: 11 (2023.0)Legal category: Société à responsabilité limitée (sans autre indication)Size: PMECreation date: 2006-08-10 (19 years)Status: ActiveBusiness sector: Fabrication d'emballages en boisLocation: LA CHAPELLE-SAINT-LUC (10600), Aube
SARL 3 B EMBALLAGES : revenue, balance sheet and financial ratios
SARL 3 B EMBALLAGES is a French company
founded 19 years ago,
specialized in the sector Fabrication d'emballages en bois.
Based in LA CHAPELLE-SAINT-LUC (10600),
this company of category PME
shows in 2024 a revenue of 8.4 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - SARL 3 B EMBALLAGES (SIREN 491880233)
Indicator
2024
2023
2022
2021
2020
2019
2018
2016
Revenue
8 427 368 €
9 869 872 €
17 253 193 €
N/C
N/C
N/C
N/C
N/C
Net income
51 785 €
904 746 €
1 738 336 €
708 372 €
645 787 €
230 678 €
478 232 €
425 034 €
EBITDA
-98 202 €
1 013 693 €
2 079 600 €
N/C
N/C
N/C
N/C
N/C
Net margin
0.6%
9.2%
10.1%
N/C
N/C
N/C
N/C
N/C
Revenue and income statement
In 2024, SARL 3 B EMBALLAGES achieves revenue of 8.4 M€. Revenue is declining over the period 2022-2024 (CAGR: -30.1%). Significant drop of -15% vs 2023. After deducting consumption (4.7 M€), gross margin stands at 3.7 M€, i.e. a rate of 44%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches -98 k€, representing -1.2% of revenue. Warning negative scissor effect: despite revenue change (-15%), EBITDA varies by -110%, reducing margin by 11.4 pts. This reflects costs rising faster than revenue. Negative EBITDA means operations do not cover current expenses: concerning situation. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 52 k€, i.e. 0.6% of revenue. This profit can be retained or distributed to shareholders.
Revenue (2024)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
8 427 368 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
3 690 847 €
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
-98 202 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
58 806 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
51 785 €
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
-1.2%
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 18%. 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 57%. 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
17.614%
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
57.406%
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
-1.331%
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
-5.326
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
2016
2018
2019
2020
2021
2022
2023
2024
Debt ratio
23.926
12.475
4.773
3.074
1.584
0.51
1.722
17.614
Financial autonomy
50.802
56.094
50.577
56.315
58.201
57.426
67.655
57.406
Repayment capacity
None
None
None
None
None
0.013
0.092
-5.326
Cash flow / Revenue
None%
None%
None%
None%
None%
8.473%
7.071%
-1.331%
Sector positioning
Debt ratio
17.612024
2022
2023
2024
Q1: 11.28
Med: 29.01
Q3: 72.26
Good+9 pts over 3 years
In 2024, the debt ratio of SARL 3 B EMBALLAGES (17.61) 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
57.41%2024
2022
2023
2024
Q1: 37.01%
Med: 54.18%
Q3: 67.76%
Good-12 pts over 3 years
In 2024, the financial autonomy of SARL 3 B EMBALLAGES (57.4%) 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
-5.33 years2024
2022
2023
2024
Q1: 0.25 years
Med: 1.3 years
Q3: 3.99 years
Excellent
In 2024, the repayment capacity of SARL 3 B EMBALLAGES (-5.33) 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 300.56. 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
300.555
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
-19.019
Liquidity indicators evolution SARL 3 B EMBALLAGES
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2018
2019
2020
2021
2022
2023
2024
Liquidity ratio
195.704
232.042
202.452
230.132
239.09
230.566
312.275
300.555
Interest coverage
None
None
None
None
None
0.719
1.051
-19.019
Sector positioning
Liquidity ratio
300.562024
2022
2023
2024
Q1: 194.02
Med: 291.0
Q3: 453.54
Good
In 2024, the liquidity ratio of SARL 3 B EMBALLAGES (300.56) 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
-19.02x2024
2022
2023
2024
Q1: 0.42x
Med: 3.42x
Q3: 12.99x
Watch-10 pts over 3 years
In 2024, the interest coverage of SARL 3 B EMBALLAGES (-19.0x) ranks in the bottom 25% of the sector. This ratio indicates how many times operating income covers interest expenses. Low coverage may indicate fragility to rate or income variations.
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: 52 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 56 days. Favorable situation: supplier credit is longer than customer credit by 4 days. Inventory turnover is 1 days (= Average inventory / Cost of goods x 360). Fast turnover, sign of good inventory management. Overall, WCR represents 53 days of revenue, i.e. 1.2 M€ 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
1 246 913 €
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
52 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
56 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
1 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
53 j
WCR and payment terms evolution SARL 3 B EMBALLAGES
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2018
2019
2020
2021
2022
2023
2024
Operating WCR
0 €
0 €
0 €
0 €
0 €
2 577 627 €
1 454 819 €
1 246 913 €
Inventory turnover (days)
0
0
0
0
0
1
1
1
Customer payment term (days)
407
499
635
0
0
50
43
52
Supplier payment term (days)
0
447
528
0
0
66
58
56
Positioning of SARL 3 B EMBALLAGES in its sector
Comparison with sector Fabrication d'emballages en bois
Valuation estimate
Indicative estimate only : the number of comparable transactions in this sector is limited (44 transactions).
This range of 441 007€ to 1 003 876€ is provided for information purposes only and requires in-depth analysis to be confirmed.
Estimated enterprise value2024
Indicative
441k€746k€1003k€
746 389 €Range: 441 007€ - 1 003 876€
NAF 4 all-time
Aggregated at NAF sub-class level
How is this estimate calculated?
This estimate is based on the analysis of 44 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 (Fabrication d'emballages en bois)
Compare SARL 3 B EMBALLAGES with other companies in the same sector:
Frequently asked questions about SARL 3 B EMBALLAGES
What is the revenue of SARL 3 B EMBALLAGES ?
The revenue of SARL 3 B EMBALLAGES in 2024 is 8.4 M€.
Is SARL 3 B EMBALLAGES profitable?
Yes, SARL 3 B EMBALLAGES generated a net profit of 52 k€ in 2024.
Where is the headquarters of SARL 3 B EMBALLAGES ?
The headquarters of SARL 3 B EMBALLAGES is located in LA CHAPELLE-SAINT-LUC (10600), in the department Aube.
Where to find the tax return of SARL 3 B EMBALLAGES ?
The tax return of SARL 3 B EMBALLAGES 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 SARL 3 B EMBALLAGES operate?
SARL 3 B EMBALLAGES operates in the sector Fabrication d'emballages en bois (NAF code 16.24Z). 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