Employees: 03 (2023.0)Legal category: Société à responsabilité limitée (sans autre indication)Size: PMECreation date: 1983-06-01 (42 years)Status: ActiveBusiness sector: Construction de maisons individuellesLocation: MONTREUIL (93100), Seine-Saint-Denis
SARL GRANIELLI : revenue, balance sheet and financial ratios
SARL GRANIELLI is a French company
founded 42 years ago,
specialized in the sector Construction de maisons individuelles.
Based in MONTREUIL (93100),
this company of category PME
shows in 2019 a revenue of 1.0 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - SARL GRANIELLI (SIREN 327685327)
Indicator
2023
2022
2021
2019
2018
2017
Revenue
N/C
N/C
N/C
1 037 151 €
1 105 140 €
1 117 937 €
Net income
39 006 €
3 357 €
-74 948 €
12 570 €
27 609 €
18 593 €
EBITDA
N/C
N/C
N/C
-888 €
32 842 €
29 698 €
Net margin
N/C
N/C
N/C
1.2%
2.5%
1.7%
Revenue and income statement
In 2023, SARL GRANIELLI generates positive net income of 39 k€. Net income represents the final profit after all expenses (operating, financial, exceptional) and corporate tax. Change over 2017-2023: 19 k€ -> 39 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
39 006 €
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 76%. Debt level is high: negotiating margin with banks is reduced. Financial autonomy (= Equity / Total assets x 100) reaches 20%. Low autonomy: the company heavily depends on external financing (banks, suppliers).
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
76.427%
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
19.628%
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
2017
2018
2019
2021
2022
2023
Debt ratio
4.07
0.002
28.525
208.193
161.676
76.427
Financial autonomy
18.474
25.248
34.096
17.308
14.749
19.628
Repayment capacity
0.137
0.0
2.599
None
None
None
Cash flow / Revenue
2.299%
2.496%
1.342%
None%
None%
None%
Sector positioning
Debt ratio
76.432023
2021
2022
2023
Q1: 0.0
Med: 12.08
Q3: 55.11
Average
In 2023, the debt ratio of SARL GRANIELLI (76.43) 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
19.63%2023
2021
2022
2023
Q1: 5.38%
Med: 23.42%
Q3: 45.31%
Average
In 2023, the financial autonomy of SARL GRANIELLI (19.6%) ranks below the median of the sector. This ratio represents the share of equity in total financing. An improvement would strengthen the competitive position.
Liquidity ratios
The liquidity ratio (= Current assets / Current liabilities) stands at 150.41. 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
150.415
Liquidity indicators evolution SARL GRANIELLI
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2017
2018
2019
2021
2022
2023
Liquidity ratio
122.395
206.929
288.469
205.416
157.109
150.415
Interest coverage
0.0
0.0
0.0
None
None
None
Sector positioning
Liquidity ratio
150.412023
2021
2022
2023
Q1: 124.74
Med: 178.67
Q3: 285.81
Average-20 pts over 3 years
In 2023, the liquidity ratio of SARL GRANIELLI (150.41) 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.
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 GRANIELLI
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2017
2018
2019
2021
2022
2023
Operating WCR
251 368 €
99 606 €
178 141 €
0 €
0 €
0 €
Inventory turnover (days)
2
0
9
0
0
0
Customer payment term (days)
110
100
105
0
0
0
Supplier payment term (days)
84
38
13
0
0
0
Positioning of SARL GRANIELLI in its sector
Comparison with sector Construction de maisons individuelles
Valuation estimate
Based on 113 transactions of similar company sales
(all years),
the value of SARL GRANIELLI is estimated at
96 823 €
(range 32 823€ - 312 231€).
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
113 transactions
32k€96k€312k€
96 823 €Range: 32 823€ - 312 231€
NAF 5 all-time
Valuation method used
Net Income Multiple
39 006 €
×
2.5x
=96 824 €
Range: 32 824€ - 312 232€
Only this financial indicator is available for this company.
How is this estimate calculated?
This estimate is based on the analysis of 113 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 (Construction de maisons individuelles)
Compare SARL GRANIELLI with other companies in the same sector:
Yes, SARL GRANIELLI generated a net profit of 39 k€ in 2023.
Where is the headquarters of SARL GRANIELLI ?
The headquarters of SARL GRANIELLI is located in MONTREUIL (93100), in the department Seine-Saint-Denis.
Where to find the tax return of SARL GRANIELLI ?
The tax return of SARL GRANIELLI 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 GRANIELLI operate?
SARL GRANIELLI operates in the sector Construction de maisons individuelles (NAF code 41.20A). 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