Employees: 11 (2023.0)Legal category: Société à responsabilité limitée (sans autre indication)Size: PMECreation date: 1997-10-01 (28 years)Status: ActiveBusiness sector: Travaux de terrassement courants et travaux préparatoiresLocation: ROUVROY (02100), Aisne
SARL VAN MAELE : revenue, balance sheet and financial ratios
SARL VAN MAELE is a French company
founded 28 years ago,
specialized in the sector Travaux de terrassement courants et travaux préparatoires.
Based in ROUVROY (02100),
this company of category PME
shows in 2020 a revenue of 2.2 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - SARL VAN MAELE (SIREN 414627125)
Indicator
2025
2024
2023
2022
2021
2020
2019
2018
2017
Revenue
N/C
N/C
N/C
N/C
N/C
2 229 323 €
2 121 293 €
1 981 988 €
1 551 807 €
Net income
58 134 €
553 €
42 860 €
57 369 €
74 123 €
38 785 €
115 276 €
170 079 €
60 367 €
EBITDA
N/C
N/C
N/C
N/C
N/C
64 959 €
184 928 €
331 754 €
263 368 €
Net margin
N/C
N/C
N/C
N/C
N/C
1.7%
5.4%
8.6%
3.9%
Revenue and income statement
In 2025, SARL VAN MAELE generates positive net income of 58 k€. Net income represents the final profit after all expenses (operating, financial, exceptional) and corporate tax. Change over 2017-2025: 60 k€ -> 58 k€.
Net income (2025)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
58 134 €
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 171%. Critical situation: debt significantly exceeds equity, severely limiting borrowing capacity and exposing the company to default risk. Financial autonomy (= Equity / Total assets x 100) reaches 29%. The balance between equity and debt is satisfactory.
Debt ratio (2025)
?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low 50-100% : Moderate > 100% : High
170.852%
Financial autonomy (2025)
?
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
29.476%
Solvency indicators evolution SARL VAN MAELE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2017
2018
2019
2020
2021
2022
2023
2024
2025
Debt ratio
154.055
119.116
95.593
141.182
128.477
188.246
186.866
200.897
170.852
Financial autonomy
30.25
33.053
33.059
32.626
36.222
27.508
26.65
25.381
29.476
Repayment capacity
1.355
1.485
2.343
9.177
None
None
None
None
None
Cash flow / Revenue
15.845%
14.347%
7.881%
2.684%
None%
None%
None%
None%
None%
Sector positioning
Debt ratio
170.852025
2023
2024
2025
Q1: 11.0
Med: 32.22
Q3: 73.11
Watch
In 2025, the debt ratio of SARL VAN MAELE (170.85) ranks in the top 25% of the sector. This ratio measures the weight of debt relative to equity. A high ratio may indicate excessive dependence on external financing.
Financial autonomy
29.48%2025
2023
2024
2025
Q1: 28.78%
Med: 44.65%
Q3: 59.14%
Average-9 pts over 3 years
In 2025, the financial autonomy of SARL VAN MAELE (29.5%) ranks below the median of the sector. This ratio represents the share of equity in total financing. 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 (2025)
?
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 (2025)
?
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 (2025)
?
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 (2025)
?
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 VAN MAELE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2017
2018
2019
2020
2021
2022
2023
2024
2025
Operating WCR
166 090 €
258 035 €
219 639 €
321 045 €
0 €
0 €
0 €
0 €
0 €
Inventory turnover (days)
2
3
1
4
0
0
0
0
0
Customer payment term (days)
36
32
38
24
0
0
0
0
0
Supplier payment term (days)
41
58
32
37
0
0
0
0
0
Positioning of SARL VAN MAELE 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 VAN MAELE is estimated at
204 366 €
(range 57 010€ - 572 085€).
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 value2025
120 transactions
57k€204k€572k€
204 366 €Range: 57 010€ - 572 085€
NAF 5 all-time
Valuation method used
Net Income Multiple
58 134 €
×
3.5x
=204 366 €
Range: 57 011€ - 572 086€
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 VAN MAELE with other companies in the same sector:
Yes, SARL VAN MAELE generated a net profit of 58 k€ in 2025.
Where is the headquarters of SARL VAN MAELE ?
The headquarters of SARL VAN MAELE is located in ROUVROY (02100), in the department Aisne.
Where to find the tax return of SARL VAN MAELE ?
The tax return of SARL VAN MAELE 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 VAN MAELE operate?
SARL VAN MAELE 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