Employees: 01 (2023.0)Legal category: Société à responsabilité limitée (sans autre indication)Size: PMECreation date: 2008-02-18 (18 years)Status: ActiveBusiness sector: Travaux de terrassement courants et travaux préparatoiresLocation: VILLE (60400), Oise
SARL BARBILLON : revenue, balance sheet and financial ratios
SARL BARBILLON is a French company
founded 18 years ago,
specialized in the sector Travaux de terrassement courants et travaux préparatoires.
Based in VILLE (60400),
this company of category PME
shows in 2019 a revenue of 460 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - SARL BARBILLON (SIREN 502527104)
Indicator
2022
2021
2020
2019
2018
2017
Revenue
N/C
N/C
N/C
460 470 €
233 950 €
297 184 €
Net income
12 062 €
-8 844 €
25 322 €
16 068 €
-11 665 €
49 573 €
EBITDA
N/C
N/C
N/C
56 014 €
19 444 €
52 206 €
Net margin
N/C
N/C
N/C
3.5%
-5.0%
16.7%
Revenue and income statement
In 2022, SARL BARBILLON generates positive net income of 12 k€. Net income represents the final profit after all expenses (operating, financial, exceptional) and corporate tax. Change over 2017-2022: 50 k€ -> 12 k€.
Net income (2022)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
12 062 €
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 163%. 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 27%. The balance between equity and debt is satisfactory.
Debt ratio (2022)
?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low 50-100% : Moderate > 100% : High
162.927%
Financial autonomy (2022)
?
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
27.468%
Asset age ratio (2022)
?
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
Debt ratio
265.143
297.75
157.371
162.803
179.943
162.927
Financial autonomy
17.392
11.581
15.64
23.896
26.572
27.468
Repayment capacity
1.744
3.642
0.96
None
None
None
Cash flow / Revenue
15.133%
6.269%
9.436%
None%
None%
None%
Sector positioning
Debt ratio
162.932022
2020
2021
2022
Q1: 8.94
Med: 40.44
Q3: 111.67
Average
In 2022, the debt ratio of SARL BARBILLON (162.93) 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
27.47%2022
2020
2021
2022
Q1: 19.3%
Med: 36.64%
Q3: 54.24%
Average
In 2022, the financial autonomy of SARL BARBILLON (27.5%) ranks below the median of the sector. This ratio represents the share of equity in total financing. An improvement would strengthen the competitive position.
Liquidity ratios
The liquidity ratio (= Current assets / Current liabilities) stands at 279.61. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months.
Liquidity ratio (2022)
?
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
279.605
Liquidity indicators evolution SARL BARBILLON
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2017
2018
2019
2020
2021
2022
Liquidity ratio
115.248
103.666
120.841
228.793
303.058
279.605
Interest coverage
4.563
9.916
2.624
None
None
None
Sector positioning
Liquidity ratio
279.612022
2020
2021
2022
Q1: 140.75
Med: 197.99
Q3: 288.06
Good+17 pts over 3 years
In 2022, the liquidity ratio of SARL BARBILLON (279.61) 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.
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 (2022)
?
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 (2022)
?
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 (2022)
?
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 (2022)
?
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 BARBILLON
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2017
2018
2019
2020
2021
2022
Operating WCR
35 537 €
38 805 €
89 327 €
0 €
0 €
0 €
Inventory turnover (days)
0
0
0
0
0
0
Customer payment term (days)
55
95
80
0
0
0
Supplier payment term (days)
65
121
44
0
0
0
Positioning of SARL BARBILLON in its sector
Comparison with sector Travaux de terrassement courants et travaux préparatoires
Valuation estimate
Based on 120 transactions of similar company sales
(all years),
the value of SARL BARBILLON is estimated at
42 403 €
(range 11 828€ - 118 699€).
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 value2022
120 transactions
11k€42k€118k€
42 403 €Range: 11 828€ - 118 699€
NAF 5 all-time
Valuation method used
Net Income Multiple
12 062 €
×
3.5x
=42 403 €
Range: 11 829€ - 118 700€
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 120 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 terrassement courants et travaux préparatoires)
Compare SARL BARBILLON with other companies in the same sector:
Yes, SARL BARBILLON generated a net profit of 12 k€ in 2022.
Where is the headquarters of SARL BARBILLON ?
The headquarters of SARL BARBILLON is located in VILLE (60400), in the department Oise.
Where to find the tax return of SARL BARBILLON ?
The tax return of SARL BARBILLON 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 BARBILLON operate?
SARL BARBILLON operates in the sector Travaux de terrassement courants et travaux préparatoires (NAF code 43.12A). 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