Employees: 12 (2023.0)Legal category: Société à responsabilité limitée (sans autre indication)Size: PMECreation date: 1988-01-01 (38 years)Status: ActiveBusiness sector: Travaux de plâtrerieLocation: VESOUL (70000), Haute-Saone
SARL ETABLISSEMENT CLERC : revenue, balance sheet and financial ratios
SARL ETABLISSEMENT CLERC is a French company
founded 38 years ago,
specialized in the sector Travaux de plâtrerie.
Based in VESOUL (70000),
this company of category PME
shows in 2022 a revenue of 2.5 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - SARL ETABLISSEMENT CLERC (SIREN 343874095)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
N/C
N/C
2 484 578 €
N/C
N/C
N/C
N/C
N/C
1 505 056 €
Net income
175 141 €
209 329 €
148 393 €
44 610 €
23 914 €
-55 010 €
40 495 €
2 362 €
19 672 €
EBITDA
N/C
N/C
200 761 €
N/C
N/C
N/C
N/C
N/C
36 499 €
Net margin
N/C
N/C
6.0%
N/C
N/C
N/C
N/C
N/C
1.3%
Revenue and income statement
In 2024, SARL ETABLISSEMENT CLERC generates positive net income of 175 k€. Net income represents the final profit after all expenses (operating, financial, exceptional) and corporate tax. Change over 2016-2024: 20 k€ -> 175 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
175 141 €
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 8%. This very low level reflects a solid financial structure, offering significant room for future investments or acquisitions. Financial autonomy (= Equity / Total assets x 100) reaches 47%. This high autonomy means the company finances most of its assets through equity, a sign of strength.
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
7.851%
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
46.613%
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
52.156
137.072
59.05
177.206
117.174
58.448
33.503
18.617
7.851
Financial autonomy
23.669
19.407
24.237
13.309
14.808
16.633
23.84
36.554
46.613
Repayment capacity
1.803
None
None
None
None
None
0.531
None
None
Cash flow / Revenue
1.455%
None%
None%
None%
None%
None%
5.875%
None%
None%
Sector positioning
Debt ratio
7.852024
2022
2023
2024
Q1: 0.39
Med: 14.82
Q3: 43.05
Good-19 pts over 3 years
In 2024, the debt ratio of SARL ETABLISSEMENT CLERC (7.85) 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
46.61%2024
2022
2023
2024
Q1: 8.97%
Med: 33.51%
Q3: 53.73%
Good+21 pts over 3 years
In 2024, the financial autonomy of SARL ETABLISSEMENT CLERC (46.6%) 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
0.53 years2022
2022
Q1: 0.0 years
Med: 0.08 years
Q3: 1.37 years
Average
In 2022, the repayment capacity of SARL ETABLISSEMENT CLERC (0.53) 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 196.79. 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
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
135.572
126.299
141.719
111.114
132.563
126.646
138.049
166.33
196.792
Interest coverage
15.97
None
None
None
None
None
0.649
None
None
Sector positioning
Liquidity ratio
196.792024
2022
2023
2024
Q1: 146.2
Med: 209.15
Q3: 308.38
Average+21 pts over 3 years
In 2024, the liquidity ratio of SARL ETABLISSEMENT CLERC (196.79) 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
0.65x2022
2022
Q1: 0.0x
Med: 0.04x
Q3: 1.95x
Good
In 2022, the interest coverage of SARL ETABLISSEMENT CLERC (0.7x) ranks above the median of the sector. This ratio indicates how many times operating income covers interest expenses. This comfortable position offers an appreciable safety margin.
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 ETABLISSEMENT CLERC
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
201 723 €
0 €
0 €
0 €
0 €
0 €
-29 566 €
0 €
0 €
Inventory turnover (days)
11
0
0
0
0
0
16
0
0
Customer payment term (days)
43
550
469
0
0
0
40
0
0
Supplier payment term (days)
62
429
311
0
0
0
52
0
0
Positioning of SARL ETABLISSEMENT CLERC in its sector
Comparison with sector Travaux de plâtrerie
Valuation estimate
Based on 65 transactions of similar company sales
in 2024,
the value of SARL ETABLISSEMENT CLERC is estimated at
564 365 €
(range 206 457€ - 1 271 611€).
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
65 tx
206k€564k€1271k€
564 365 €Range: 206 457€ - 1 271 611€
NAF 4 année 2024
Aggregated at NAF sub-class level
Valuation method used
Net Income Multiple
175 141 €
×
3.2x
=564 366 €
Range: 206 458€ - 1 271 612€
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 65 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 plâtrerie)
Compare SARL ETABLISSEMENT CLERC with other companies in the same sector:
Frequently asked questions about SARL ETABLISSEMENT CLERC
What is the revenue of SARL ETABLISSEMENT CLERC ?
The revenue of SARL ETABLISSEMENT CLERC in 2022 is 2.5 M€.
Is SARL ETABLISSEMENT CLERC profitable?
Yes, SARL ETABLISSEMENT CLERC generated a net profit of 175 k€ in 2024.
Where is the headquarters of SARL ETABLISSEMENT CLERC ?
The headquarters of SARL ETABLISSEMENT CLERC is located in VESOUL (70000), in the department Haute-Saone.
Where to find the tax return of SARL ETABLISSEMENT CLERC ?
The tax return of SARL ETABLISSEMENT CLERC 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 ETABLISSEMENT CLERC operate?
SARL ETABLISSEMENT CLERC operates in the sector Travaux de plâtrerie (NAF code 43.31Z). 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