Employees: 02 (2023.0)Legal category: Société à responsabilité limitée (sans autre indication)Size: NoneCreation date: 1991-01-01 (35 years)Status: ActiveBusiness sector: Activités de soutien aux culturesLocation: SUIZY-LE-FRANC (51270), Marne
SARL DELAVEAU : revenue, balance sheet and financial ratios
SARL DELAVEAU is a French company
founded 35 years ago,
specialized in the sector Activités de soutien aux cultures.
Based in SUIZY-LE-FRANC (51270),
this company of category PME
shows in 2022 a revenue of 731 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - SARL DELAVEAU (SIREN 382381465)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
N/C
N/C
730 992 €
N/C
N/C
N/C
N/C
N/C
776 044 €
Net income
905 €
9 320 €
-47 729 €
374 €
54 627 €
9 411 €
-7 914 €
1 299 €
-22 569 €
EBITDA
N/C
N/C
-43 127 €
N/C
N/C
N/C
N/C
N/C
-34 912 €
Net margin
N/C
N/C
-6.5%
N/C
N/C
N/C
N/C
N/C
-2.9%
Revenue and income statement
In 2024, SARL DELAVEAU generates positive net income of 905 €. Net income represents the final profit after all expenses (operating, financial, exceptional) and corporate tax.
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
905 €
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 43%. Debt remains under control: the company retains capacity to raise new debt if needed. Financial autonomy (= Equity / Total assets x 100) reaches 21%. The balance between equity and debt is satisfactory.
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
42.878%
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
21.051%
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
2016
2017
2018
2019
2020
2021
2022
2023
2024
Debt ratio
149.628
97.3
89.47
118.514
103.032
93.46
60.025
47.233
42.878
Financial autonomy
21.478
13.047
11.985
19.863
26.435
23.309
20.229
22.911
21.051
Repayment capacity
-0.487
None
None
None
None
None
-0.71
None
None
Cash flow / Revenue
-0.743%
None%
None%
None%
None%
None%
-6.929%
None%
None%
Sector positioning
Debt ratio
42.882024
2022
2023
2024
Q1: 22.12
Med: 130.61
Q3: 377.99
Good
In 2024, the debt ratio of SARL DELAVEAU (42.88) ranks below the median of the sector. This ratio measures the weight of debt relative to equity. This controlled position reflects prudent management.
Financial autonomy
21.05%2024
2022
2023
2024
Q1: 10.98%
Med: 27.37%
Q3: 48.44%
Average
In 2024, the financial autonomy of SARL DELAVEAU (21.1%) 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
-0.71 years2022
2022
Q1: 0.04 years
Med: 2.31 years
Q3: 4.9 years
Excellent
In 2022, the repayment capacity of SARL DELAVEAU (-0.71) ranks in the bottom 25% of the sector, which is positive. This ratio indicates the number of years needed to repay debt with cash flow. A short capacity reflects controlled debt and good cash generation.
Liquidity ratios
The liquidity ratio (= Current assets / Current liabilities) stands at 105.80. 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
105.801
Liquidity indicators evolution SARL DELAVEAU
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Liquidity ratio
62.561
93.045
96.382
129.312
170.639
141.84
101.277
107.22
105.801
Interest coverage
-21.938
None
None
None
None
None
-19.236
None
None
Sector positioning
Liquidity ratio
105.82024
2022
2023
2024
Q1: 107.3
Med: 189.85
Q3: 351.98
Watch
In 2024, the liquidity ratio of SARL DELAVEAU (105.80) 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
-19.24x2022
2022
Q1: 0.0x
Med: 2.14x
Q3: 5.28x
Watch
In 2022, the interest coverage of SARL DELAVEAU (-19.2x) ranks in the bottom 25% of the sector. This ratio indicates how many times operating income covers interest expenses. Low coverage may indicate fragility to rate or income variations.
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 DELAVEAU
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
63 341 €
0 €
0 €
0 €
0 €
0 €
53 743 €
0 €
0 €
Inventory turnover (days)
5
0
0
0
0
0
12
0
0
Customer payment term (days)
13
0
0
0
0
0
49
0
0
Supplier payment term (days)
33
0
0
0
0
0
25
0
0
Positioning of SARL DELAVEAU 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 DELAVEAU is estimated at
1 597 €
(range 730€ - 4 697€).
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
0k€1k€4k€
1 597 €Range: 730€ - 4 697€
NAF 5 all-time
Valuation method used
Net Income Multiple
905 €
×
1.8x
=1 598 €
Range: 730€ - 4 697€
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 DELAVEAU with other companies in the same sector:
Yes, SARL DELAVEAU generated a net profit of 905€ in 2024.
Where is the headquarters of SARL DELAVEAU ?
The headquarters of SARL DELAVEAU is located in SUIZY-LE-FRANC (51270), in the department Marne.
Where to find the tax return of SARL DELAVEAU ?
The tax return of SARL DELAVEAU 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 DELAVEAU operate?
SARL DELAVEAU 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