Employees: 12 (2023.0)Legal category: Société à responsabilité limitée (sans autre indication)Size: PMECreation date: 1993-10-01 (32 years)Status: ActiveBusiness sector: Travaux de terrassement spécialisés ou de grande masseLocation: GERBAMONT (88120), Vosges
Les données financières de cette entreprise sont partiellement disponibles (liasse simplifiée ou données confidentielles). Certaines sections ne sont pas affichées.
SARL ETIENNE : revenue, balance sheet and financial ratios
SARL ETIENNE is a French company
founded 32 years ago,
specialized in the sector Travaux de terrassement spécialisés ou de grande masse.
Based in GERBAMONT (88120),
this company of category PME
shows in 2022 a revenue of 3.3 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - SARL ETIENNE (SIREN 395157324)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
N/C
N/C
3 316 535 €
N/C
N/C
N/C
N/C
N/C
N/C
Net income
173 682 €
141 071 €
-254 220 €
508 318 €
44 091 €
-586 743 €
0 €
222 372 €
75 367 €
EBITDA
N/C
N/C
-180 134 €
N/C
N/C
N/C
N/C
N/C
N/C
Net margin
N/C
N/C
-7.7%
N/C
N/C
N/C
N/C
N/C
N/C
Revenue and income statement
In 2024, SARL ETIENNE generates positive net income of 174 k€. Net income represents the final profit after all expenses (operating, financial, exceptional) and corporate tax. Change over 2016-2024: 75 k€ -> 174 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
173 682 €
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 31%. Debt remains under control: the company retains capacity to raise new debt if needed. Financial autonomy (= Equity / Total assets x 100) reaches 41%. 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
30.917%
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
41.036%
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
18.158
23.953
None
51.476
334.936
115.791
146.555
67.711
30.917
Financial autonomy
30.906
29.391
None
7.633
6.5
28.266
27.773
35.63
41.036
Repayment capacity
None
None
None
None
None
None
-2.898
None
None
Cash flow / Revenue
None%
None%
None%
None%
None%
None%
-7.351%
None%
None%
Sector positioning
Debt ratio
30.922024
2022
2023
2024
Q1: 5.66
Med: 28.81
Q3: 82.19
Average-24 pts over 3 years
In 2024, the debt ratio of SARL ETIENNE (30.92) 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
41.04%2024
2022
2023
2024
Q1: 17.97%
Med: 35.52%
Q3: 56.51%
Good+18 pts over 3 years
In 2024, the financial autonomy of SARL ETIENNE (41.0%) 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
-2.9 years2022
2022
Q1: 0.0 years
Med: 0.73 years
Q3: 2.85 years
Excellent
In 2022, the repayment capacity of SARL ETIENNE (-2.90) 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 169.02. 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
169.023
Liquidity indicators evolution SARL ETIENNE
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
115.584
125.761
123.269
128.777
161.043
213.87
247.802
192.86
169.023
Interest coverage
None
None
None
None
None
None
-25.11
None
None
Sector positioning
Liquidity ratio
169.022024
2022
2023
2024
Q1: 128.74
Med: 194.39
Q3: 280.98
Average-24 pts over 3 years
In 2024, the liquidity ratio of SARL ETIENNE (169.02) 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
-25.11x2022
2022
Q1: 0.0x
Med: 0.55x
Q3: 2.62x
Watch
In 2022, the interest coverage of SARL ETIENNE (-25.1x) 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 ETIENNE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
0 €
0 €
0 €
0 €
0 €
0 €
1 083 545 €
0 €
0 €
Inventory turnover (days)
0
0
0
0
0
0
35
0
0
Customer payment term (days)
0
0
0
0
0
0
93
0
0
Supplier payment term (days)
0
0
0
0
0
0
39
0
0
Positioning of SARL ETIENNE in its sector
Comparison with sector Travaux de terrassement spécialisés ou de grande masse
Valuation estimate
Indicative estimate only : the number of comparable transactions in this sector is limited (22 transactions).
This range of 122 092€ to 2 378 681€ is provided for information purposes only and requires in-depth analysis to be confirmed.
Estimated enterprise value2024
Indicative
122k€385k€2378k€
385 038 €Range: 122 092€ - 2 378 681€
NAF 5 année 2024
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 22 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 ETIENNE with other companies in the same sector:
Yes, SARL ETIENNE generated a net profit of 174 k€ in 2024.
Where is the headquarters of SARL ETIENNE ?
The headquarters of SARL ETIENNE is located in GERBAMONT (88120), in the department Vosges.
Where to find the tax return of SARL ETIENNE ?
The tax return of SARL ETIENNE 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 ETIENNE operate?
SARL ETIENNE 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