Employees: 11 (2023.0)Legal category: Société à responsabilité limitée (sans autre indication)Size: PMECreation date: 2001-04-03 (25 years)Status: ActiveBusiness sector: Travaux de terrassement courants et travaux préparatoiresLocation: PAIMPOL (22500), Cotes-d'Armor
Les données financières de cette entreprise sont partiellement disponibles (liasse simplifiée ou données confidentielles). Certaines sections ne sont pas affichées.
SARL LE MICHEL : revenue, balance sheet and financial ratios
SARL LE MICHEL is a French company
founded 25 years ago,
specialized in the sector Travaux de terrassement courants et travaux préparatoires.
Based in PAIMPOL (22500),
this company of category PME
shows in 2017 a revenue of 2.6 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - SARL LE MICHEL (SIREN 435310511)
Indicator
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
N/C
N/C
N/C
N/C
N/C
N/C
2 646 471 €
N/C
Net income
187 905 €
18 545 €
251 432 €
99 915 €
-186 130 €
-157 604 €
34 422 €
35 965 €
EBITDA
N/C
N/C
N/C
N/C
N/C
N/C
97 583 €
N/C
Net margin
N/C
N/C
N/C
N/C
N/C
N/C
1.3%
N/C
Revenue and income statement
In 2023, SARL LE MICHEL generates positive net income of 188 k€. Net income represents the final profit after all expenses (operating, financial, exceptional) and corporate tax. Change over 2016-2023: 36 k€ -> 188 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
187 905 €
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 9%. 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 63%. 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
8.976%
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
62.542%
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
30.171
28.721
28.005
45.994
9.055
11.874
15.274
8.976
Financial autonomy
41.022
35.985
39.8
33.683
35.13
46.225
49.379
62.542
Repayment capacity
None
1.088
None
None
None
None
None
None
Cash flow / Revenue
None%
3.012%
None%
None%
None%
None%
None%
None%
Sector positioning
Debt ratio
8.982023
2021
2022
2023
Q1: 7.86
Med: 35.99
Q3: 94.91
Good
In 2023, the debt ratio of SARL LE MICHEL (8.98) 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
62.54%2023
2021
2022
2023
Q1: 19.58%
Med: 37.66%
Q3: 54.69%
Excellent+11 pts over 3 years
In 2023, the financial autonomy of SARL LE MICHEL (62.5%) ranks in the top 25% of the sector. This ratio represents the share of equity in total financing. High autonomy reflects financial independence and ability to absorb shocks.
Liquidity ratios
The liquidity ratio (= Current assets / Current liabilities) stands at 212.66. 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
212.664
Liquidity indicators evolution SARL LE MICHEL
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
Liquidity ratio
135.062
127.823
127.873
100.945
109.053
139.718
148.593
212.664
Interest coverage
None
8.452
None
None
None
None
None
None
Sector positioning
Liquidity ratio
212.662023
2021
2022
2023
Q1: 140.25
Med: 196.83
Q3: 296.62
Good+29 pts over 3 years
In 2023, the liquidity ratio of SARL LE MICHEL (212.66) ranks above the median of the sector. This ratio measures the ability to cover short-term debt with current assets. 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 (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 LE MICHEL
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
Operating WCR
0 €
1 277 504 €
0 €
0 €
0 €
0 €
0 €
0 €
Inventory turnover (days)
0
4
0
0
0
0
0
0
Customer payment term (days)
0
165
0
0
0
0
0
0
Supplier payment term (days)
0
120
0
0
0
0
0
0
Positioning of SARL LE MICHEL in its sector
Comparison with sector Travaux de terrassement courants et travaux préparatoires
Valuation estimate
Based on 120 transactions of similar company sales
(all years),
the value of SARL LE MICHEL is estimated at
660 567 €
(range 184 274€ - 1 849 137€).
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
184k€660k€1849k€
660 567 €Range: 184 274€ - 1 849 137€
NAF 5 all-time
Valuation method used
Net Income Multiple
187 905 €
×
3.5x
=660 567 €
Range: 184 274€ - 1 849 137€
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 courants et travaux préparatoires)
Compare SARL LE MICHEL with other companies in the same sector:
Yes, SARL LE MICHEL generated a net profit of 188 k€ in 2023.
Where is the headquarters of SARL LE MICHEL ?
The headquarters of SARL LE MICHEL is located in PAIMPOL (22500), in the department Cotes-d'Armor.
Where to find the tax return of SARL LE MICHEL ?
The tax return of SARL LE MICHEL 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 LE MICHEL operate?
SARL LE MICHEL operates in the sector Travaux de terrassement courants et travaux préparatoires (NAF code 43.12A). 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