Employees: 03 (2023.0)Legal category: Société à responsabilité limitée (sans autre indication)Size: PMECreation date: 1998-10-01 (27 years)Status: ActiveBusiness sector: Travaux de couverture par élémentsLocation: BECON-LES-GRANITS (49370), Maine-et-Loire
Les données financières de cette entreprise sont partiellement disponibles (liasse simplifiée ou données confidentielles). Certaines sections ne sont pas affichées.
SARL AUBRY THIERRY : revenue, balance sheet and financial ratios
SARL AUBRY THIERRY is a French company
founded 27 years ago,
specialized in the sector Travaux de couverture par éléments.
Based in BECON-LES-GRANITS (49370),
this company of category PME
shows in 2022 a revenue of 1.3 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - SARL AUBRY THIERRY (SIREN 420334955)
Indicator
2025
2024
2023
2022
2021
2020
2019
2018
2017
Revenue
N/C
N/C
N/C
1 258 923 €
N/C
N/C
N/C
N/C
N/C
Net income
653 324 €
147 666 €
159 452 €
70 309 €
-62 557 €
23 139 €
-31 585 €
86 122 €
36 112 €
EBITDA
N/C
N/C
N/C
82 891 €
N/C
N/C
N/C
N/C
N/C
Net margin
N/C
N/C
N/C
5.6%
N/C
N/C
N/C
N/C
N/C
Revenue and income statement
In 2025, SARL AUBRY THIERRY generates positive net income of 653 k€. Net income represents the final profit after all expenses (operating, financial, exceptional) and corporate tax. Change over 2017-2025: 36 k€ -> 653 k€.
Net income (2025)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
653 324 €
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 5%. 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 (2025)
?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low 50-100% : Moderate > 100% : High
5.158%
Financial autonomy (2025)
?
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
56.895%
Asset age ratio (2025)
?
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
2017
2018
2019
2020
2021
2022
2023
2024
2025
Debt ratio
38.709
23.636
54.614
43.245
76.33
44.433
65.955
79.333
5.158
Financial autonomy
36.918
35.498
36.209
30.516
16.533
19.682
27.336
26.529
56.895
Repayment capacity
None
None
None
None
None
1.148
None
None
None
Cash flow / Revenue
None%
None%
None%
None%
None%
6.812%
None%
None%
None%
Sector positioning
Debt ratio
5.162025
2023
2024
2025
Q1: 5.69
Med: 19.61
Q3: 43.14
Excellent-50 pts over 3 years
In 2025, the debt ratio of SARL AUBRY THIERRY (5.16) ranks in the bottom 25% of the sector, which is positive. This ratio measures the weight of debt relative to equity. A low ratio indicates a solid financial structure with little dependence on creditors.
Financial autonomy
56.9%2025
2023
2024
2025
Q1: 30.43%
Med: 48.54%
Q3: 62.95%
Good+28 pts over 3 years
In 2025, the financial autonomy of SARL AUBRY THIERRY (56.9%) 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.
Liquidity ratios
The liquidity ratio (= Current assets / Current liabilities) stands at 219.26. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months.
Liquidity ratio (2025)
?
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
219.263
Liquidity indicators evolution SARL AUBRY THIERRY
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2017
2018
2019
2020
2021
2022
2023
2024
2025
Liquidity ratio
177.745
165.884
188.599
161.172
184.608
172.55
165.86
197.003
219.263
Interest coverage
None
None
None
None
None
0.978
None
None
None
Sector positioning
Liquidity ratio
219.262025
2023
2024
2025
Q1: 163.54
Med: 225.32
Q3: 328.83
Average+16 pts over 3 years
In 2025, the liquidity ratio of SARL AUBRY THIERRY (219.26) 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.
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 (2025)
?
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 (2025)
?
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 (2025)
?
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 (2025)
?
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 AUBRY THIERRY
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2017
2018
2019
2020
2021
2022
2023
2024
2025
Operating WCR
0 €
0 €
0 €
0 €
0 €
323 606 €
0 €
0 €
0 €
Inventory turnover (days)
0
0
0
0
0
55
0
0
0
Customer payment term (days)
0
0
0
0
0
74
0
0
0
Supplier payment term (days)
0
0
0
0
0
46
0
0
0
Positioning of SARL AUBRY THIERRY in its sector
Comparison with sector Travaux de couverture par éléments
Valuation estimate
Based on 113 transactions of similar company sales
(all years),
the value of SARL AUBRY THIERRY is estimated at
1 762 936 €
(range 894 868€ - 3 132 790€).
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 value2025
113 transactions
894k€1762k€3132k€
1 762 936 €Range: 894 868€ - 3 132 790€
NAF 5 all-time
Valuation method used
Net Income Multiple
653 324 €
×
2.7x
=1 762 936 €
Range: 894 868€ - 3 132 791€
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 113 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 couverture par éléments)
Compare SARL AUBRY THIERRY with other companies in the same sector:
Frequently asked questions about SARL AUBRY THIERRY
What is the revenue of SARL AUBRY THIERRY ?
The revenue of SARL AUBRY THIERRY in 2022 is 1.3 M€.
Is SARL AUBRY THIERRY profitable?
Yes, SARL AUBRY THIERRY generated a net profit of 653 k€ in 2025.
Where is the headquarters of SARL AUBRY THIERRY ?
The headquarters of SARL AUBRY THIERRY is located in BECON-LES-GRANITS (49370), in the department Maine-et-Loire.
Where to find the tax return of SARL AUBRY THIERRY ?
The tax return of SARL AUBRY THIERRY 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 AUBRY THIERRY operate?
SARL AUBRY THIERRY operates in the sector Travaux de couverture par éléments (NAF code 43.91B). 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