Employees: 03 (2023.0)Legal category: Société à responsabilité limitée (sans autre indication)Size: PMECreation date: 1987-09-10 (38 years)Status: ActiveBusiness sector: Construction de routes et autoroutesLocation: MAROLLES (51300), Marne
SARL MULTI SERVICES : revenue, balance sheet and financial ratios
SARL MULTI SERVICES is a French company
founded 38 years ago,
specialized in the sector Construction de routes et autoroutes.
Based in MAROLLES (51300),
this company of category PME
shows in 2024 a revenue of 770 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - SARL MULTI SERVICES (SIREN 342187416)
Indicator
2024
2023
2022
2021
2021
2020
2018
2017
Revenue
769 839 €
1 258 313 €
1 395 225 €
1 991 710 €
861 686 €
1 780 884 €
1 850 633 €
1 806 672 €
Net income
-139 736 €
8 394 €
-217 978 €
-18 611 €
-32 993 €
-137 858 €
7 434 €
52 950 €
EBITDA
-97 588 €
72 957 €
-186 738 €
34 816 €
5 450 €
-84 382 €
25 306 €
66 355 €
Net margin
-18.2%
0.7%
-15.6%
-0.9%
-3.8%
-7.7%
0.4%
2.9%
Revenue and income statement
In 2024, SARL MULTI SERVICES achieves revenue of 770 k€. Revenue is declining over the period 2017-2024 (CAGR: -11.5%). Significant drop of -39% vs 2023. After deducting consumption (267 k€), gross margin stands at 503 k€, i.e. a rate of 65%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches -98 k€, representing -12.7% of revenue. Warning negative scissor effect: despite revenue change (-39%), EBITDA varies by -234%, reducing margin by 18.5 pts. This reflects costs rising faster than revenue. Negative EBITDA means operations do not cover current expenses: concerning situation. Net income is negative at -140 k€ (-18.2% of revenue), which will impact equity.
Revenue (2024)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
769 839 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
503 327 €
EBITDA (2024)
?
Gross Operating Surplus (EBITDA)
Definition
Resources generated by current operations, before depreciation and financial expenses.
Formula
Value added - Personnel expenses - Taxes
Interpretation
Positive = profitable activity
-97 588 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
-87 365 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
-139 736 €
EBITDA margin (2024)
?
EBITDA margin
Definition
Measures the company's operating profitability.
Formula
(EBE / CA) x 100
Interpretation
> 10% : Good profitability 5-10% : Average < 5% : Low
-12.7%
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 -230%. 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 -23%. Low autonomy: the company heavily depends on external financing (banks, suppliers).
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
-230.113%
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
-22.588%
Cash flow / Revenue (2024)
?
Cash flow / Revenue
Definition
Self-financing capacity relative to revenue.
Formula
(CAF / CA) x 100
Interpretation
The higher the ratio, the more cash the company generates
-19.859%
Repayment capacity (2024)
?
Repayment capacity
Definition
Number of years needed to repay debts with cash flow.
Formula
Financial debt / Cash flow
Interpretation
< 3 years : Excellent 3-5 years : Fair > 5 years : Warning
-1.853
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
2017
2018
2020
2021
2021
2022
2023
2024
Debt ratio
46.149
58.103
101.277
150.523
151.752
3772.647
1894.945
-230.113
Financial autonomy
38.672
31.632
26.201
25.488
24.574
1.041
2.383
-22.588
Repayment capacity
2.994
5.521
-3.098
274.782
11.604
-1.6
4.115
-1.853
Cash flow / Revenue
2.848%
1.787%
-5.084%
0.143%
1.689%
-13.722%
6.074%
-19.859%
Sector positioning
Debt ratio
-230.112024
2022
2023
2024
Q1: 1.71
Med: 21.57
Q3: 63.35
Excellent-61 pts over 3 years
In 2024, the debt ratio of SARL MULTI SERVICES (-230.11) ranks in the bottom 25% of the sector, which is positive. This ratio measures the weight of debt relative to equity. A low ratio indicates a solid financial structure with little dependence on creditors.
Financial autonomy
-22.59%2024
2022
2023
2024
Q1: 14.32%
Med: 33.76%
Q3: 51.7%
Watch
In 2024, the financial autonomy of SARL MULTI SERVICES (-22.6%) ranks in the bottom 25% of the sector. This ratio represents the share of equity in total financing. Low autonomy may limit investment capacity and increase vulnerability.
Repayment capacity
-1.85 years2024
2022
2023
2024
Q1: 0.0 years
Med: 0.34 years
Q3: 1.88 years
Excellent
In 2024, the repayment capacity of SARL MULTI SERVICES (-1.85) 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 127.51. 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
127.511
Interest coverage (2024)
?
Interest coverage
Definition
Ability to cover interest charges with operating income.
Formula
EBIT / Interest expenses
Interpretation
> 3 : Comfortable 1.5-3 : Acceptable < 1.5 : Risk
-2.215
Liquidity indicators evolution SARL MULTI SERVICES
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2017
2018
2020
2021
2021
2022
2023
2024
Liquidity ratio
178.335
145.062
137.862
188.695
179.651
118.849
171.773
127.511
Interest coverage
1.878
10.16
-3.142
48.385
13.385
-2.305
22.238
-2.215
Sector positioning
Liquidity ratio
127.512024
2022
2023
2024
Q1: 140.21
Med: 183.24
Q3: 251.75
Watch
In 2024, the liquidity ratio of SARL MULTI SERVICES (127.51) ranks in the bottom 25% of the sector. This ratio measures the ability to cover short-term debt with current assets. A ratio below 1 may signal potential cash flow tensions.
Interest coverage
-2.21x2024
2022
2023
2024
Q1: -0.03x
Med: 0.84x
Q3: 6.64x
Average
In 2024, the interest coverage of SARL MULTI SERVICES (-2.2x) 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. Average customer payment term: 15 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 82 days. Excellent situation: suppliers finance 67 days of the operating cycle (retail model). Inventory turnover is 44 days (= Average inventory / Cost of goods x 360). Fast turnover, sign of good inventory management. Overall, WCR represents 92 days of revenue, i.e. 198 k€ to permanently finance. Notable WCR improvement over the period (-64%), freeing up cash.
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
197 741 €
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
15 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
82 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
44 j
WCR in days of revenue (2024)
?
WCR in days of revenue
Definition
Expresses working capital requirement in days of revenue.
Formula
(Operating WCR / Revenue) x 360
Interpretation
The fewer days, the better the working capital management
92 j
WCR and payment terms evolution SARL MULTI SERVICES
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2017
2018
2020
2021
2021
2022
2023
2024
Operating WCR
542 363 €
545 400 €
477 223 €
377 918 €
540 192 €
256 805 €
323 739 €
197 741 €
Inventory turnover (days)
26
30
38
73
35
34
35
44
Customer payment term (days)
62
96
81
119
71
48
36
15
Supplier payment term (days)
64
73
84
113
71
102
117
82
Positioning of SARL MULTI SERVICES in its sector
Comparison with sector Construction de routes et autoroutes
Valuation estimate
Based on 67 transactions of similar company sales
(all years),
the value of SARL MULTI SERVICES is estimated at
103 823 €
(range 69 003€ - 197 934€).
The price/revenue ratio is 0.13x
(conservative valuation).
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
67 tx
69k€103k€197k€
103 823 €Range: 69 003€ - 197 934€
NAF 5 all-time
Valuation method used
Revenue Multiple
769 839 €
×
0.13x
=103 823 €
Range: 69 004€ - 197 934€
Only this financial indicator is available for this company.
How is this estimate calculated?
This estimate is based on the analysis of 67 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 routes et autoroutes)
Compare SARL MULTI SERVICES with other companies in the same sector:
Frequently asked questions about SARL MULTI SERVICES
What is the revenue of SARL MULTI SERVICES ?
The revenue of SARL MULTI SERVICES in 2024 is 770 k€.
Is SARL MULTI SERVICES profitable?
SARL MULTI SERVICES recorded a net loss in 2024.
Where is the headquarters of SARL MULTI SERVICES ?
The headquarters of SARL MULTI SERVICES is located in MAROLLES (51300), in the department Marne.
Where to find the tax return of SARL MULTI SERVICES ?
The tax return of SARL MULTI SERVICES 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 MULTI SERVICES operate?
SARL MULTI SERVICES operates in the sector Construction de routes et autoroutes (NAF code 42.11Z). 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