Employees: 03 (2023.0)Legal category: Société à responsabilité limitée (sans autre indication)Size: PMECreation date: 1999-01-01 (27 years)Status: ActiveBusiness sector: Travaux de peinture et vitrerieLocation: ROUVRES-EN-PLAINE (21110), Cote-d'Or
SARL A. COLLARDOT : revenue, balance sheet and financial ratios
SARL A. COLLARDOT is a French company
founded 27 years ago,
specialized in the sector Travaux de peinture et vitrerie.
Based in ROUVRES-EN-PLAINE (21110),
this company of category PME
shows in 2021 a revenue of 1.1 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - SARL A. COLLARDOT (SIREN 421716366)
Indicator
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
N/C
N/C
1 129 819 €
N/C
N/C
N/C
965 343 €
971 782 €
Net income
3 246 €
22 822 €
120 015 €
6 657 €
-86 236 €
-17 860 €
31 650 €
37 349 €
EBITDA
N/C
N/C
146 286 €
N/C
N/C
N/C
53 844 €
58 430 €
Net margin
N/C
N/C
10.6%
N/C
N/C
N/C
3.3%
3.8%
Revenue and income statement
In 2023, SARL A. COLLARDOT generates positive net income of 3 k€. Net income represents the final profit after all expenses (operating, financial, exceptional) and corporate tax. Change over 2016-2023: 37 k€ -> 3 k€.
Net income (2023)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
3 246 €
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 201%. Critical situation: debt significantly exceeds equity, severely limiting borrowing capacity and exposing the company to default risk. Financial autonomy (= Equity / Total assets x 100) reaches 18%. Low autonomy: the company heavily depends on external financing (banks, suppliers).
Debt ratio (2023)
?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low 50-100% : Moderate > 100% : High
201.36%
Financial autonomy (2023)
?
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
17.84%
Asset age ratio (2023)
?
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
2022
2023
Debt ratio
0.0
84.601
109.989
165.895
53.904
4.533
135.241
201.36
Financial autonomy
44.077
44.23
32.986
16.391
15.303
46.279
24.016
17.84
Repayment capacity
0.0
3.78
None
None
None
0.061
None
None
Cash flow / Revenue
5.019%
4.613%
None%
None%
None%
11.815%
None%
None%
Sector positioning
Debt ratio
201.362023
2021
2022
2023
Q1: 0.02
Med: 11.62
Q3: 45.86
Watch+43 pts over 3 years
In 2023, the debt ratio of SARL A. COLLARDOT (201.36) ranks in the top 25% of the sector. This ratio measures the weight of debt relative to equity. A high ratio may indicate excessive dependence on external financing.
Financial autonomy
17.84%2023
2021
2022
2023
Q1: 3.7%
Med: 28.85%
Q3: 52.33%
Average-31 pts over 3 years
In 2023, the financial autonomy of SARL A. COLLARDOT (17.8%) 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
0.06 years2021
2021
Q1: 0.0 years
Med: 0.0 years
Q3: 1.09 years
Average
In 2021, the repayment capacity of SARL A. COLLARDOT (0.06) 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 92.92. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months.
Liquidity ratio (2023)
?
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
92.917
Liquidity indicators evolution SARL A. COLLARDOT
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
Liquidity ratio
492.396
298.922
128.192
70.933
74.828
113.315
128.521
92.917
Interest coverage
7.465
7.336
None
None
None
1.987
None
None
Sector positioning
Liquidity ratio
92.922023
2021
2022
2023
Q1: 142.83
Med: 206.2
Q3: 314.64
Watch
In 2023, the liquidity ratio of SARL A. COLLARDOT (92.92) ranks in the bottom 25% of the sector. This ratio measures the ability to cover short-term debt with current assets. A ratio below 1 may signal potential cash flow tensions.
Interest coverage
1.99x2021
2021
Q1: 0.0x
Med: 0.0x
Q3: 1.14x
Excellent
In 2021, the interest coverage of SARL A. COLLARDOT (2.0x) 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 (2023)
?
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 (2023)
?
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 (2023)
?
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 (2023)
?
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 SARL A. COLLARDOT
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
Operating WCR
256 696 €
210 107 €
0 €
0 €
0 €
94 848 €
0 €
0 €
Inventory turnover (days)
5
12
0
0
0
7
0
0
Customer payment term (days)
61
52
0
0
0
32
0
0
Supplier payment term (days)
41
31
0
0
0
52
0
0
Positioning of SARL A. COLLARDOT in its sector
Comparison with sector Travaux de peinture et vitrerie
Valuation estimate
Based on 88 transactions of similar company sales
(all years),
the value of SARL A. COLLARDOT is estimated at
9 653 €
(range 3 380€ - 18 381€).
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 value2023
88 tx
3k€9k€18k€
9 653 €Range: 3 380€ - 18 381€
NAF 5 all-time
Valuation method used
Net Income Multiple
3 246 €
×
3.0x
=9 653 €
Range: 3 381€ - 18 382€
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 88 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 peinture et vitrerie)
Compare SARL A. COLLARDOT with other companies in the same sector:
Frequently asked questions about SARL A. COLLARDOT
What is the revenue of SARL A. COLLARDOT ?
The revenue of SARL A. COLLARDOT in 2021 is 1.1 M€.
Is SARL A. COLLARDOT profitable?
Yes, SARL A. COLLARDOT generated a net profit of 3 k€ in 2023.
Where is the headquarters of SARL A. COLLARDOT ?
The headquarters of SARL A. COLLARDOT is located in ROUVRES-EN-PLAINE (21110), in the department Cote-d'Or.
Where to find the tax return of SARL A. COLLARDOT ?
The tax return of SARL A. COLLARDOT 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 A. COLLARDOT operate?
SARL A. COLLARDOT operates in the sector Travaux de peinture et vitrerie (NAF code 43.34Z). 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