Employees: 03 (2023.0)Legal category: Société à responsabilité limitée (sans autre indication)Size: NoneCreation date: 2005-12-20 (20 years)Status: ActiveBusiness sector: Activités de soutien aux culturesLocation: TUPIGNY (02120), Aisne
SARL DE LA SAMBRE : revenue, balance sheet and financial ratios
SARL DE LA SAMBRE is a French company
founded 20 years ago,
specialized in the sector Activités de soutien aux cultures.
Based in TUPIGNY (02120),
this company of category PME
shows in 2023 a revenue of 842 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - SARL DE LA SAMBRE (SIREN 487894230)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
Revenue
N/C
841 922 €
910 665 €
678 165 €
718 303 €
527 560 €
472 326 €
475 215 €
Net income
18 189 €
18 119 €
15 679 €
31 911 €
-5 437 €
8 479 €
13 519 €
46 870 €
EBITDA
N/C
182 518 €
39 010 €
43 154 €
145 454 €
114 318 €
95 358 €
86 708 €
Net margin
N/C
2.2%
1.7%
4.7%
-0.8%
1.6%
2.9%
9.9%
Revenue and income statement
In 2024, SARL DE LA SAMBRE generates positive net income of 18 k€. Net income represents the final profit after all expenses (operating, financial, exceptional) and corporate tax. Change over 2017-2024: 47 k€ -> 18 k€.
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
18 189 €
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 847%. 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 9%. Low autonomy: the company heavily depends on external financing (banks, suppliers).
Debt ratio (2024)
?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low 50-100% : Moderate > 100% : High
846.563%
Financial autonomy (2024)
?
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
8.836%
Asset age ratio (2024)
?
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
Debt ratio
1221.203
1218.111
1682.567
1340.785
1506.131
2128.187
3754.258
846.563
Financial autonomy
6.779
6.574
5.017
5.414
5.114
2.998
2.215
8.836
Repayment capacity
14.336
13.093
11.879
7.584
70.911
44.953
10.749
None
Cash flow / Revenue
13.463%
15.796%
16.838%
16.954%
2.483%
2.475%
15.811%
None%
Sector positioning
Debt ratio
846.562024
2022
2023
2024
Q1: 22.12
Med: 130.61
Q3: 377.99
Average
In 2024, the debt ratio of SARL DE LA SAMBRE (846.56) 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
8.84%2024
2022
2023
2024
Q1: 10.98%
Med: 27.37%
Q3: 48.44%
Average
In 2024, the financial autonomy of SARL DE LA SAMBRE (8.8%) 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
10.75 years2023
2022
2023
Q1: 0.0 years
Med: 2.18 years
Q3: 4.92 years
Average
In 2023, the repayment capacity of SARL DE LA SAMBRE (10.75) 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 279.99. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months.
Liquidity ratio (2024)
?
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
279.991
Liquidity indicators evolution SARL DE LA SAMBRE
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2017
2018
2019
2020
2021
2022
2023
2024
Liquidity ratio
369.96
311.044
328.505
245.57
268.199
133.25
293.514
279.991
Interest coverage
17.507
15.014
11.368
9.369
23.861
25.283
14.911
None
Sector positioning
Liquidity ratio
279.992024
2022
2023
2024
Q1: 107.3
Med: 189.85
Q3: 351.98
Good+30 pts over 3 years
In 2024, the liquidity ratio of SARL DE LA SAMBRE (279.99) 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.
Interest coverage
14.91x2023
2022
2023
Q1: 0.0x
Med: 2.31x
Q3: 5.94x
Excellent
In 2023, the interest coverage of SARL DE LA SAMBRE (14.9x) 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 (2024)
?
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 (2024)
?
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 (2024)
?
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 (2024)
?
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 DE LA SAMBRE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
306 908 €
319 500 €
384 106 €
360 444 €
383 916 €
264 530 €
451 674 €
0 €
Inventory turnover (days)
4
3
2
1
2
1
4
0
Customer payment term (days)
211
225
235
292
297
200
232
0
Supplier payment term (days)
55
110
60
84
36
94
51
0
Positioning of SARL DE LA SAMBRE in its sector
Comparison with sector Activités de soutien aux cultures
Valuation estimate
Based on 50 transactions of similar company sales
(all years),
the value of SARL DE LA SAMBRE is estimated at
32 110 €
(range 14 680€ - 94 408€).
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 value2024
50 tx
14k€32k€94k€
32 110 €Range: 14 680€ - 94 408€
NAF 5 all-time
Valuation method used
Net Income Multiple
18 189 €
×
1.8x
=32 111 €
Range: 14 681€ - 94 408€
Only this financial indicator is available for this company.
How is this estimate calculated?
This estimate is based on the analysis of 50 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 (Activités de soutien aux cultures)
Compare SARL DE LA SAMBRE with other companies in the same sector:
Frequently asked questions about SARL DE LA SAMBRE
What is the revenue of SARL DE LA SAMBRE ?
The revenue of SARL DE LA SAMBRE in 2023 is 842 k€.
Is SARL DE LA SAMBRE profitable?
Yes, SARL DE LA SAMBRE generated a net profit of 18 k€ in 2024.
Where is the headquarters of SARL DE LA SAMBRE ?
The headquarters of SARL DE LA SAMBRE is located in TUPIGNY (02120), in the department Aisne.
Where to find the tax return of SARL DE LA SAMBRE ?
The tax return of SARL DE LA SAMBRE 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 DE LA SAMBRE operate?
SARL DE LA SAMBRE operates in the sector Activités de soutien aux cultures (NAF code 01.61Z). 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