Employees: NN (None)Legal category: Société à responsabilité limitée (sans autre indication)Size: NoneCreation date: 2011-02-10 (15 years)Status: ActiveBusiness sector: Activités de soutien aux culturesLocation: HAM (80400), Somme
SARL DES 3 VALLEES : revenue, balance sheet and financial ratios
SARL DES 3 VALLEES is a French company
founded 15 years ago,
specialized in the sector Activités de soutien aux cultures.
Based in HAM (80400),
this company of category PME
shows in 2020 a revenue of 730 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - SARL DES 3 VALLEES (SIREN 530582931)
Indicator
2024
2023
2020
2019
2018
2017
2016
Revenue
N/C
N/C
730 264 €
733 938 €
628 406 €
591 180 €
535 891 €
Net income
6 509 €
44 037 €
43 841 €
13 596 €
5 197 €
-5 604 €
21 384 €
EBITDA
N/C
N/C
111 091 €
124 613 €
111 431 €
123 061 €
94 967 €
Net margin
N/C
N/C
6.0%
1.9%
0.8%
-0.9%
4.0%
Revenue and income statement
In 2024, SARL DES 3 VALLEES generates positive net income of 7 k€. Net income represents the final profit after all expenses (operating, financial, exceptional) and corporate tax. Change over 2016-2024: 21 k€ -> 7 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
6 509 €
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 173%. 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 17%. 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
173.161%
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
16.501%
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
2023
2024
Debt ratio
426.853
568.731
600.693
349.525
189.091
222.231
173.161
Financial autonomy
9.369
6.783
6.913
8.222
18.093
10.755
16.501
Repayment capacity
3.599
3.529
5.71
3.313
2.796
None
None
Cash flow / Revenue
15.272%
19.688%
15.902%
15.609%
13.922%
None%
None%
Sector positioning
Debt ratio
173.162024
2020
2023
2024
Q1: 22.12
Med: 130.61
Q3: 377.99
Average
In 2024, the debt ratio of SARL DES 3 VALLEES (173.16) 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
16.5%2024
2020
2023
2024
Q1: 10.98%
Med: 27.37%
Q3: 48.44%
Average
In 2024, the financial autonomy of SARL DES 3 VALLEES (16.5%) ranks below the median of the sector. This ratio represents the share of equity in total financing. An improvement would strengthen the competitive position.
Repayment capacity
2.8 years2020
2020
Q1: 0.26 years
Med: 2.36 years
Q3: 4.58 years
Average
In 2020, the repayment capacity of SARL DES 3 VALLEES (2.80) 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 142.69. 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
142.685
Liquidity indicators evolution SARL DES 3 VALLEES
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2018
2019
2020
2023
2024
Liquidity ratio
114.908
118.946
134.394
117.323
168.927
111.917
142.685
Interest coverage
9.877
7.384
11.254
8.099
7.082
None
None
Sector positioning
Liquidity ratio
142.692024
2020
2023
2024
Q1: 107.3
Med: 189.85
Q3: 351.98
Average-9 pts over 3 years
In 2024, the liquidity ratio of SARL DES 3 VALLEES (142.69) ranks below the median of the sector. This ratio measures the ability to cover short-term debt with current assets. An improvement would strengthen the competitive position.
Interest coverage
7.08x2020
2020
Q1: 0.18x
Med: 2.51x
Q3: 5.3x
Excellent
In 2020, the interest coverage of SARL DES 3 VALLEES (7.1x) 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 DES 3 VALLEES
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2023
2024
Operating WCR
438 102 €
484 052 €
537 595 €
488 927 €
388 544 €
0 €
0 €
Inventory turnover (days)
19
12
25
8
21
0
0
Customer payment term (days)
370
351
345
300
199
0
0
Supplier payment term (days)
173
173
178
189
90
0
0
Positioning of SARL DES 3 VALLEES 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 DES 3 VALLEES is estimated at
11 491 €
(range 5 253€ - 33 784€).
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
5k€11k€33k€
11 491 €Range: 5 253€ - 33 784€
NAF 5 all-time
Valuation method used
Net Income Multiple
6 509 €
×
1.8x
=11 491 €
Range: 5 254€ - 33 784€
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 DES 3 VALLEES with other companies in the same sector:
Frequently asked questions about SARL DES 3 VALLEES
What is the revenue of SARL DES 3 VALLEES ?
The revenue of SARL DES 3 VALLEES in 2020 is 730 k€.
Is SARL DES 3 VALLEES profitable?
Yes, SARL DES 3 VALLEES generated a net profit of 7 k€ in 2024.
Where is the headquarters of SARL DES 3 VALLEES ?
The headquarters of SARL DES 3 VALLEES is located in HAM (80400), in the department Somme.
Where to find the tax return of SARL DES 3 VALLEES ?
The tax return of SARL DES 3 VALLEES 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 DES 3 VALLEES operate?
SARL DES 3 VALLEES 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