Employees: 03 (2023.0)Legal category: Société à responsabilité limitée (sans autre indication)Size: PMECreation date: 2000-01-01 (26 years)Status: ActiveBusiness sector: Construction de maisons individuellesLocation: ORMESSON-SUR-MARNE (94490), Val-de-Marne
SARL DATIN BAT : revenue, balance sheet and financial ratios
SARL DATIN BAT is a French company
founded 26 years ago,
specialized in the sector Construction de maisons individuelles.
Based in ORMESSON-SUR-MARNE (94490),
this company of category PME
shows in 2023 a revenue of 857 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - SARL DATIN BAT (SIREN 429076730)
Indicator
2023
2022
2021
2020
2019
2017
2016
Revenue
856 595 €
N/C
719 781 €
875 387 €
713 525 €
710 707 €
893 039 €
Net income
9 616 €
3 640 €
6 377 €
8 960 €
7 005 €
11 529 €
9 375 €
EBITDA
12 635 €
N/C
9 088 €
20 418 €
-5 194 €
23 384 €
29 031 €
Net margin
1.1%
N/C
0.9%
1.0%
1.0%
1.6%
1.0%
Revenue and income statement
Im Jahr 2023 erzielt SARL DATIN BAT einen Umsatz von 857 k€. Die Aktivität bleibt über den Zeitraum stabil (CAGR: -0.6%). Nach Abzug des Verbrauchs (347 k€) beträgt die Bruttomarge 510 k€, d.h. eine Rate von 60%. Dieses Verhältnis misst die Fähigkeit, aus der Geschäftstätigkeit Wert zu schaffen. EBITDA (= Bruttomarge - Personalkosten - Steuern) erreicht 13 k€, was 1.5% des Umsatzes entspricht. Die operative Marge bleibt fragil und erfordert Kostenwachsamkeit. Das Nettoergebnis beträgt 10 k€, d.h. 1.1% des Umsatzes.
Revenue (2023)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
856 595 €
Gross margin (2023)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
509 912 €
EBITDA (2023)
?
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
12 635 €
EBIT (2023)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
13 071 €
Net income (2023)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
9 616 €
EBITDA margin (2023)
?
EBITDA margin
Definition
Measures the company's operating profitability.
Formula
(EBE / CA) x 100
Interpretation
> 10% : Good profitability 5-10% : Average < 5% : Low
1.5%
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
Die Verschuldungsquote (= Finanzschulden / Eigenkapital x 100) beträgt 59%. Die Verschuldung bleibt unter Kontrolle. Die finanzielle Autonomie (= Eigenkapital / Bilanzsumme x 100) erreicht 37%. Das Gleichgewicht zwischen Eigenkapital und Schulden ist zufriedenstellend. Die Schuldenrückzahlungskapazität zeigt, dass es 7.2 Jahre Cashflow braucht. Über 7 Jahre hinaus betrachten Banken das Kreditrisiko im Allgemeinen als hoch. Der Cashflow beträgt 1.1% des Umsatzes.
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
58.716%
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
36.658%
Cash flow / Revenue (2023)
?
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
1.072%
Repayment capacity (2023)
?
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
7.211
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
2019
2020
2021
2022
2023
Debt ratio
213.524
170.359
77.654
116.699
120.494
94.2
58.716
Financial autonomy
12.715
16.584
20.882
24.591
24.319
29.018
36.658
Repayment capacity
2.162
3.821
3.417
6.784
18.735
None
7.211
Cash flow / Revenue
2.73%
3.049%
1.715%
1.51%
0.889%
None%
1.072%
Sector positioning
Verschuldungsgrad
58.722023
2021
2022
2023
Q1: 0.0
Med: 12.17
Q3: 55.48
Average
Im Jahr 2023 liegt über dem Median der Branche das verschuldungsgrad von SARL DATIN BAT (58.72). Dieses Verhältnis misst das Gewicht der Schulden im Verhältnis zum Eigenkapital. Eine Reduzierung könnte die finanzielle Stärke verbessern.
Finanzielle Autonomie
36.66%2023
2021
2022
2023
Q1: 5.39%
Med: 23.41%
Q3: 45.3%
Gut+13 pts over 3 years
Im Jahr 2023 liegt über dem Median der Branche das finanzielle autonomie von SARL DATIN BAT (36.7%). Dieses Verhältnis stellt den Anteil des Eigenkapitals an der Gesamtfinanzierung dar. Diese komfortable Position bietet eine nennenswerte Sicherheitsmarge.
Rückzahlungsfähigkeit
7.21 ans2023
2021
2023
Q1: 0.0 ans
Med: 0.0 ans
Q3: 1.0 ans
Beobachten
Im Jahr 2023 liegt in den oberen 25% der Branche das rückzahlungsfähigkeit von SARL DATIN BAT (7.2 ans). Dieses Verhältnis gibt die Anzahl der Jahre an, die zur Rückzahlung der Schulden mit dem Cashflow benötigt werden. Eine lange Dauer kann auf hohe Verschuldung im Verhältnis zur Rückzahlungskapazität hinweisen.
Liquidity ratios
Die Liquiditätsquote beträgt 232.92. Das Unternehmen verfügt über 2€ liquide Mittel für jeden 1€ kurzfristiger Schulden. Der Zinsdeckungsgrad (= EBIT / Zinsaufwendungen) beträgt 7.8x. Das Betriebsergebnis deckt die Zinsaufwendungen sehr weitgehend.
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
232.923
Interest coverage (2023)
?
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
7.78
Liquidity indicators evolution SARL DATIN BAT
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2019
2020
2021
2022
2023
Liquidity ratio
119.153
146.006
138.465
186.524
209.432
220.353
232.923
Interest coverage
24.973
15.357
-66.481
9.306
16.164
None
7.78
Sector positioning
Liquiditätsquote
232.922023
2021
2022
2023
Q1: 124.74
Med: 178.71
Q3: 286.34
Gut
Im Jahr 2023 liegt über dem Median der Branche das liquiditätsquote von SARL DATIN BAT (232.92). Dieses Verhältnis misst die Fähigkeit, kurzfristige Schulden mit Umlaufvermögen zu decken. Diese komfortable Position bietet eine nennenswerte Sicherheitsmarge.
Zinsdeckung
7.78x2023
2021
2023
Q1: 0.0x
Med: 0.0x
Q3: 1.56x
Ausgezeichnet
Im Jahr 2023 liegt in den oberen 25% der Branche das zinsdeckung von SARL DATIN BAT (7.8x). Dieses Verhältnis gibt an, wie oft das Betriebsergebnis die Zinsaufwendungen deckt. Hohe Deckung bedeutet, dass Finanzaufwendungen die Rentabilität wenig belasten.
Working capital requirement (WCR) and payment terms
Der Betriebskapitalbedarf (WCR) misst die zeitliche Lücke. Durchschnittliche Kundenzahlungsfrist: 81 Tage. Lieferantenfrist: 31 Tage. Die Lücke von 50 Tagen belastet den Cashflow. Die Bestandsumschlagsdauer beträgt 26 Tage. Schneller Umschlag, Zeichen guter Bestandsführung. Der WCR repräsentiert 86 Tage Umsatz. Bemerkenswerte WCR-Verbesserung über den Zeitraum (-20%), Freisetzung von Liquidität.
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
205 197 €
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
81 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
31 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
26 j
WCR in days of revenue (2023)
?
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
86 j
WCR and payment terms evolution SARL DATIN BAT
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2019
2020
2021
2022
2023
Operating WCR
257 213 €
239 402 €
193 972 €
209 007 €
174 705 €
0 €
205 197 €
Inventory turnover (days)
41
62
57
46
68
0
26
Customer payment term (days)
87
95
84
85
83
634
81
Supplier payment term (days)
73
68
61
13
20
263
31
Positioning of SARL DATIN BAT in its sector
Comparison with sector Construction de maisons individuelles
Valuation estimate
Based on 113 transactions of similar company sales
(all years),
the value of SARL DATIN BAT is estimated at
56 098 €
(range 29 982€ - 158 138€).
With an EBITDA of 12 635€, the sector multiple of 3.6x is applied.
The price/revenue ratio is 0.11x
(conservative valuation).
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
113 transactions
29k€56k€158k€
56 098 €Range: 29 982€ - 158 138€
NAF 5 all-time
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
12 635 €×3.6x
Estimation46 095 €
17 371€ - 63 750€
Revenue Multiple30%
856 595 €×0.11x
Estimation94 257 €
65 596€ - 369 563€
Net Income Multiple20%
9 616 €×2.5x
Estimation23 870 €
8 092€ - 76 973€
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 (Construction de maisons individuelles)
Compare SARL DATIN BAT with other companies in the same sector:
Yes, SARL DATIN BAT generated a net profit of 10 k€ in 2023.
Where is the headquarters of SARL DATIN BAT ?
The headquarters of SARL DATIN BAT is located in ORMESSON-SUR-MARNE (94490), in the department Val-de-Marne.
Where to find the tax return of SARL DATIN BAT ?
The tax return of SARL DATIN BAT 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 DATIN BAT operate?
SARL DATIN BAT operates in the sector Construction de maisons individuelles (NAF code 41.20A). 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