Employees: 11 (2023.0)Legal category: Société à responsabilité limitée (sans autre indication)Size: PMECreation date: 1993-01-01 (33 years)Status: ActiveBusiness sector: Travaux de terrassement spécialisés ou de grande masseLocation: NOEL-CERNEUX (25500), Doubs
SARL DROMARD : revenue, balance sheet and financial ratios
SARL DROMARD is a French company
founded 33 years ago,
specialized in the sector Travaux de terrassement spécialisés ou de grande masse.
Based in NOEL-CERNEUX (25500),
this company of category PME
shows in 2022 a revenue of 3.0 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - SARL DROMARD (SIREN 390828358)
Indicator
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
N/C
2 962 249 €
2 794 164 €
2 390 690 €
3 631 090 €
3 888 085 €
3 231 494 €
3 560 852 €
Net income
198 942 €
3 030 €
69 428 €
-898 120 €
144 550 €
142 695 €
126 402 €
102 912 €
EBITDA
N/C
-95 882 €
-108 352 €
-201 353 €
294 110 €
191 727 €
-6 357 €
206 834 €
Net margin
N/C
0.1%
2.5%
-37.6%
4.0%
3.7%
3.9%
2.9%
Revenue and income statement
In 2023, SARL DROMARD generates positive net income of 199 k€. Net income represents the final profit after all expenses (operating, financial, exceptional) and corporate tax. Change over 2016-2023: 103 k€ -> 199 k€.
Net income (2023)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
198 942 €
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 33%. Debt remains under control: the company retains capacity to raise new debt if needed. Financial autonomy (= Equity / Total assets x 100) reaches 52%. This high autonomy means the company finances most of its assets through equity, a sign of strength.
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
33.13%
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
52.32%
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
2018
2019
2020
2021
2022
2023
Debt ratio
6.896
12.262
8.271
5.025
6.462
38.513
28.576
33.13
Financial autonomy
54.869
57.402
61.409
63.418
62.059
48.279
54.243
52.32
Repayment capacity
2.109
-3.008
1.453
0.405
-0.417
-5.478
-4.555
None
Cash flow / Revenue
1.681%
-2.478%
3.086%
7.686%
-8.744%
-3.59%
-3.027%
None%
Sector positioning
Debt ratio
33.132023
2021
2022
2023
Q1: 6.83
Med: 34.09
Q3: 99.25
Good+7 pts over 3 years
In 2023, the debt ratio of SARL DROMARD (33.13) 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
52.32%2023
2021
2022
2023
Q1: 17.93%
Med: 36.97%
Q3: 55.38%
Good
In 2023, the financial autonomy of SARL DROMARD (52.3%) 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
-4.55 years2022
2021
2022
Q1: 0.0 years
Med: 0.73 years
Q3: 2.85 years
Excellent
In 2022, the repayment capacity of SARL DROMARD (-4.55) 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 288.85. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months.
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
288.848
Liquidity indicators evolution SARL DROMARD
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
Liquidity ratio
173.579
185.508
207.497
217.17
271.012
283.654
295.246
288.848
Interest coverage
1.159
-13.34
0.401
0.212
-362.773
-1.553
-1.581
None
Sector positioning
Liquidity ratio
288.852023
2021
2022
2023
Q1: 132.22
Med: 190.96
Q3: 288.69
Excellent
In 2023, the liquidity ratio of SARL DROMARD (288.85) ranks in the top 25% of the sector. This ratio measures the ability to cover short-term debt with current assets. A ratio above 1 ensures comfortable coverage of short-term maturities.
Interest coverage
-1.58x2022
2021
2022
Q1: 0.0x
Med: 0.55x
Q3: 2.62x
Average
In 2022, the interest coverage of SARL DROMARD (-1.6x) ranks below the median of the sector. This ratio indicates how many times operating income covers interest expenses. An improvement would strengthen the competitive position.
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 (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
0 €
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
0 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
0 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
0 j
WCR and payment terms evolution SARL DROMARD
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
Operating WCR
1 513 611 €
1 403 923 €
1 646 915 €
1 199 894 €
1 215 259 €
1 467 160 €
1 369 537 €
0 €
Inventory turnover (days)
8
9
9
6
29
26
14
0
Customer payment term (days)
157
122
103
104
138
141
136
0
Supplier payment term (days)
121
122
95
103
70
93
73
0
Positioning of SARL DROMARD in its sector
Comparison with sector Travaux de terrassement spécialisés ou de grande masse
Valuation estimate
Based on 120 transactions of similar company sales
(all years),
the value of SARL DROMARD is estimated at
699 367 €
(range 195 098€ - 1 957 750€).
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
120 transactions
195k€699k€1957k€
699 367 €Range: 195 098€ - 1 957 750€
NAF 5 all-time
Valuation method used
Net Income Multiple
198 942 €
×
3.5x
=699 367 €
Range: 195 098€ - 1 957 751€
Only this financial indicator is available for this company.
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 120 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 (Travaux de terrassement spécialisés ou de grande masse)
Compare SARL DROMARD with other companies in the same sector:
Yes, SARL DROMARD generated a net profit of 199 k€ in 2023.
Where is the headquarters of SARL DROMARD ?
The headquarters of SARL DROMARD is located in NOEL-CERNEUX (25500), in the department Doubs.
Where to find the tax return of SARL DROMARD ?
The tax return of SARL DROMARD 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 DROMARD operate?
SARL DROMARD operates in the sector Travaux de terrassement spécialisés ou de grande masse (NAF code 43.12B). 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