Employees: 03 (2023.0)Legal category: Société à responsabilité limitée (sans autre indication)Size: PMECreation date: 1992-09-15 (33 years)Status: ActiveBusiness sector: Réparation de machines et équipements mécaniquesLocation: RICHEMONT (57270), Moselle
Les données financières de cette entreprise sont partiellement disponibles (liasse simplifiée ou données confidentielles). Certaines sections ne sont pas affichées.
SARL CLIMAT'THERM : revenue, balance sheet and financial ratios
SARL CLIMAT'THERM is a French company
founded 33 years ago,
specialized in the sector Réparation de machines et équipements mécaniques.
Based in RICHEMONT (57270),
this company of category PME
shows in 2022 a revenue of 1.5 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - SARL CLIMAT'THERM (SIREN 388590549)
Indicator
2023
2022
2019
2018
2016
Revenue
N/C
1 488 506 €
N/C
N/C
N/C
Net income
7 658 €
18 086 €
62 952 €
62 433 €
71 282 €
EBITDA
N/C
53 579 €
N/C
N/C
N/C
Net margin
N/C
1.2%
N/C
N/C
N/C
Revenue and income statement
In 2023, SARL CLIMAT'THERM generates positive net income of 8 k€. Net income represents the final profit after all expenses (operating, financial, exceptional) and corporate tax. Change over 2016-2023: 71 k€ -> 8 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
7 658 €
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 34%. Debt remains under control: the company retains capacity to raise new debt if needed. Financial autonomy (= Equity / Total assets x 100) reaches 33%. The balance between equity and debt is satisfactory.
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
33.885%
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
32.776%
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
2018
2019
2022
2023
Debt ratio
2.097
16.343
15.918
15.314
33.885
Financial autonomy
58.526
57.146
53.9
39.99
32.776
Repayment capacity
None
None
None
1.114
None
Cash flow / Revenue
None%
None%
None%
3.421%
None%
Sector positioning
Debt ratio
33.882023
2019
2022
2023
Q1: 2.93
Med: 19.64
Q3: 60.67
Average+9 pts over 3 years
In 2023, the debt ratio of SARL CLIMAT'THERM (33.88) 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
32.78%2023
2019
2022
2023
Q1: 21.66%
Med: 42.7%
Q3: 61.08%
Average-28 pts over 3 years
In 2023, the financial autonomy of SARL CLIMAT'THERM (32.8%) 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
1.11 years2022
2022
Q1: 0.0 years
Med: 0.46 years
Q3: 2.04 years
Average
In 2022, the repayment capacity of SARL CLIMAT'THERM (1.11) 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 163.64. 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
163.639
Liquidity indicators evolution SARL CLIMAT'THERM
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2018
2019
2022
2023
Liquidity ratio
250.625
264.239
237.189
171.63
163.639
Interest coverage
None
None
None
1.348
None
Sector positioning
Liquidity ratio
163.642023
2019
2022
2023
Q1: 166.89
Med: 236.12
Q3: 336.32
Watch-30 pts over 3 years
In 2023, the liquidity ratio of SARL CLIMAT'THERM (163.64) 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
1.35x2022
2022
Q1: 0.0x
Med: 0.43x
Q3: 2.76x
Good
In 2022, the interest coverage of SARL CLIMAT'THERM (1.4x) ranks above the median of the sector. This ratio indicates how many times operating income covers interest expenses. 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 (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 CLIMAT'THERM
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2018
2019
2022
2023
Operating WCR
0 €
0 €
0 €
107 500 €
0 €
Inventory turnover (days)
0
0
0
50
0
Customer payment term (days)
397
381
0
52
0
Supplier payment term (days)
308
280
0
36
0
Positioning of SARL CLIMAT'THERM in its sector
Comparison with sector Réparation de machines et équipements mécaniques
Valuation estimate
Based on 104 transactions of similar company sales
(all years),
the value of SARL CLIMAT'THERM is estimated at
9 883 €
(range 6 513€ - 35 395€).
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 value2023
104 transactions
6k€9k€35k€
9 883 €Range: 6 513€ - 35 395€
NAF 5 all-time
Valuation method used
Net Income Multiple
7 658 €
×
1.3x
=9 883 €
Range: 6 514€ - 35 395€
Only this financial indicator is available for this company.
How is this estimate calculated?
This estimate is based on the analysis of 104 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 (Réparation de machines et équipements mécaniques)
Compare SARL CLIMAT'THERM with other companies in the same sector:
Frequently asked questions about SARL CLIMAT'THERM
What is the revenue of SARL CLIMAT'THERM ?
The revenue of SARL CLIMAT'THERM in 2022 is 1.5 M€.
Is SARL CLIMAT'THERM profitable?
Yes, SARL CLIMAT'THERM generated a net profit of 8 k€ in 2023.
Where is the headquarters of SARL CLIMAT'THERM ?
The headquarters of SARL CLIMAT'THERM is located in RICHEMONT (57270), in the department Moselle.
Where to find the tax return of SARL CLIMAT'THERM ?
The tax return of SARL CLIMAT'THERM 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 CLIMAT'THERM operate?
SARL CLIMAT'THERM operates in the sector Réparation de machines et équipements mécaniques (NAF code 33.12Z). 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