SARL DISTRIB' SERVICES : revenue, balance sheet and financial ratios

SARL DISTRIB' SERVICES is a French company founded 20 years ago, specialized in the sector Activités des agences de publicité. Based in GASVILLE-OISEME ([ND]), this company of category PME shows in 2020 a revenue of 729 k€. Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.

Data updated on 2026-05-02

Sources : INPI & INSEE SIRENE - Processing : Ministry of Economy

Financial history - SARL DISTRIB' SERVICES (SIREN 483741559)
Indicator 2021 2020 2018 2015
Revenue N/C 728 847 € N/C 730 736 €
Net income 53 318 € 52 260 € 21 832 € 32 817 €
EBITDA N/C 66 821 € N/C 33 664 €
Net margin N/C 7.2% N/C 4.5%

Revenue and income statement

In 2021, SARL DISTRIB' SERVICES generates positive net income of 53 k€. Net income represents the final profit after all expenses (operating, financial, exceptional) and corporate tax. Change over 2015-2021: 33 k€ -> 53 k€.

Net income (2021) ?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax

53 318 €

Loading income statement...

Chart evolution

Show :

Assets

Loading data...

Liabilities

Loading data...

Solvency and debt ratios

The debt ratio (= Financial debt / Equity x 100) stands at 57%. 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 (2021) ?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low
50-100% : Moderate
> 100% : High

56.725%

Financial autonomy (2021) ?
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

33.291%

Solvency indicators evolution
SARL DISTRIB' SERVICES

Sector positioning

Debt ratio
56.73 2021
2018
2020
2021
Q1: 0.0
Med: 12.08
Q3: 71.81
Average

In 2021, the debt ratio of SARL DISTRIB' SERVICES (56.73) 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
33.29% 2021
2018
2020
2021
Q1: 9.99%
Med: 32.53%
Q3: 55.05%
Good -7 pts over 3 years

In 2021, the financial autonomy of SARL DISTRIB' SERVICES (33.3%) ranks above the median of the sector. This ratio represents the share of equity in total financing. This comfortable position offers an appreciable safety margin.

Repayment capacity
2.4 years 2020
2020
Q1: 0.0 years
Med: 0.0 years
Q3: 1.25 years
Average

In 2020, the repayment capacity of SARL DISTRIB' SERVICES (2.40) 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.

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 (2021) ?
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 (2021) ?
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 (2021) ?
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 (2021) ?
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 DISTRIB' SERVICES

Positioning of SARL DISTRIB' SERVICES in its sector

Comparison with sector Activités des agences de publicité

Valuation estimate

Based on 68 transactions of similar company sales (all years), the value of SARL DISTRIB' SERVICES is estimated at 155 303 € (range 74 577€ - 584 331€). 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 value 2021
68 tx
74k€ 155k€ 584k€
155 303 € Range: 74 577€ - 584 331€
NAF 5 all-time

Valuation method used

Net Income Multiple
53 318 € × 2.9x = 155 303 €
Range: 74 577€ - 584 332€

Only this financial indicator is available for this company.

How is this estimate calculated?

This estimate is based on the analysis of 68 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 des agences de publicité)

Compare SARL DISTRIB' SERVICES with other companies in the same sector:

Frequently asked questions about SARL DISTRIB' SERVICES

What is the revenue of SARL DISTRIB' SERVICES ?

The revenue of SARL DISTRIB' SERVICES in 2020 is 729 k€.

Is SARL DISTRIB' SERVICES profitable?

Yes, SARL DISTRIB' SERVICES generated a net profit of 53 k€ in 2021.

Where is the headquarters of SARL DISTRIB' SERVICES ?

The headquarters of SARL DISTRIB' SERVICES is located in GASVILLE-OISEME ([ND]).

Where to find the tax return of SARL DISTRIB' SERVICES ?

The tax return of SARL DISTRIB' SERVICES 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 DISTRIB' SERVICES operate?

SARL DISTRIB' SERVICES operates in the sector Activités des agences de publicité (NAF code 73.11Z). See the 'Sector positioning' section above to compare the company with its competitors.