Employees: 11 (2023.0)Legal category: SCA (commandite par actions)Size: PMECreation date: 1995-03-15 (31 years)Status: ActiveBusiness sector: Travaux de peinture et vitrerieLocation: ECOMMOY (72220), Sarthe
SARTHE PEINTURE : revenue, balance sheet and financial ratios
SARTHE PEINTURE is a French company
founded 31 years ago,
specialized in the sector Travaux de peinture et vitrerie.
Based in ECOMMOY (72220),
this company of category PME
shows in 2024 a revenue of 2.2 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - SARTHE PEINTURE (SIREN 400356762)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
2 178 892 €
2 357 568 €
2 191 271 €
2 121 672 €
1 664 337 €
1 805 696 €
1 763 231 €
1 984 234 €
1 726 206 €
Net income
69 073 €
79 291 €
91 477 €
156 324 €
17 419 €
16 037 €
15 450 €
15 490 €
17 790 €
EBITDA
74 392 €
98 798 €
133 994 €
199 898 €
10 423 €
23 469 €
9 193 €
-8 910 €
-3 428 €
Net margin
3.2%
3.4%
4.2%
7.4%
1.0%
0.9%
0.9%
0.8%
1.0%
Revenue and income statement
In 2024, SARTHE PEINTURE achieves revenue of 2.2 M€. Revenue is growing positively over 9 years (CAGR: +3.0%). Slight decline of -8% vs 2023. After deducting consumption (391 k€), gross margin stands at 1.8 M€, i.e. a rate of 82%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches 74 k€, representing 3.4% of revenue. The operating margin remains fragile, requiring cost vigilance. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 69 k€, i.e. 3.2% of revenue. This profit can be retained or distributed to shareholders.
Revenue (2024)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
2 178 892 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
1 787 928 €
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
74 392 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
76 989 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
69 073 €
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
3.4%
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 4%. 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 73%. This high autonomy means the company finances most of its assets through equity, a sign of strength. Debt repayment capacity (= Financial debt / Cash flow) indicates it would take 0.4 years of cash flow to repay all financial debt. This short period demonstrates excellent debt sustainability. Cash flow represents 2.5% of revenue. Cash flow measures resources generated by operations, available for investment and debt repayment.
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
3.751%
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
72.524%
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
2.488%
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
0.401
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
5.217
6.183
4.669
3.292
44.749
9.45
10.405
6.907
3.751
Financial autonomy
52.317
55.264
56.561
64.192
52.479
59.652
57.522
64.397
72.524
Repayment capacity
-6.608
-2.361
1.178
2.808
15.078
0.28
0.483
0.455
0.401
Cash flow / Revenue
-0.136%
-0.413%
0.672%
0.22%
0.626%
7.726%
5.227%
3.605%
2.488%
Sector positioning
Debt ratio
3.752024
2022
2023
2024
Q1: 0.09
Med: 10.84
Q3: 41.67
Good-11 pts over 3 years
In 2024, the debt ratio of SARTHE PEINTURE (3.75) 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
72.52%2024
2022
2023
2024
Q1: 4.76%
Med: 31.21%
Q3: 55.38%
Excellent
In 2024, the financial autonomy of SARTHE PEINTURE (72.5%) 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.
Repayment capacity
0.4 years2024
2022
2023
2024
Q1: 0.0 years
Med: 0.0 years
Q3: 0.77 years
Average
In 2024, the repayment capacity of SARTHE PEINTURE (0.40) ranks above the median of the sector. This ratio indicates the number of years needed to repay debt with cash flow. A reduction effort could improve financial strength.
Liquidity ratios
The liquidity ratio (= Current assets / Current liabilities) stands at 204.26. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months. The interest coverage ratio (= EBIT / Interest expenses) is 3.1x. Financial charges are adequately covered by operations.
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
204.264
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
3.098
Liquidity indicators evolution SARTHE PEINTURE
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
168.509
180.422
190.252
230.125
348.389
224.327
221.569
268.598
204.264
Interest coverage
-43.495
-6.532
4.275
2.77
5.114
0.344
0.598
1.672
3.098
Sector positioning
Liquidity ratio
204.262024
2022
2023
2024
Q1: 141.8
Med: 207.68
Q3: 324.48
Average-6 pts over 3 years
In 2024, the liquidity ratio of SARTHE PEINTURE (204.26) 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
3.1x2024
2022
2023
2024
Q1: 0.0x
Med: 0.0x
Q3: 1.55x
Excellent+15 pts over 3 years
In 2024, the interest coverage of SARTHE PEINTURE (3.1x) ranks in the top 25% of the sector. This ratio indicates how many times operating income covers interest expenses. High coverage means financial charges weigh little on profitability.
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: 30 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 21 days. The company must finance 9 days of gap between collections and payments. Inventory turnover is 5 days (= Average inventory / Cost of goods x 360). Fast turnover, sign of good inventory management. Overall, WCR represents 26 days of revenue, i.e. 156 k€ to permanently finance. Notable WCR improvement over the period (-40%), 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
155 943 €
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
30 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
21 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
5 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
26 j
WCR and payment terms evolution SARTHE PEINTURE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
261 054 €
211 797 €
273 336 €
117 822 €
116 603 €
150 915 €
184 154 €
182 712 €
155 943 €
Inventory turnover (days)
8
8
10
7
6
6
6
5
5
Customer payment term (days)
52
34
54
32
32
36
44
31
30
Supplier payment term (days)
50
34
40
22
23
35
36
36
21
Positioning of SARTHE PEINTURE in its sector
Comparison with sector Travaux de peinture et vitrerie
Valuation estimate
Based on 88 transactions of similar company sales
(all years),
the value of SARTHE PEINTURE is estimated at
260 785 €
(range 99 588€ - 462 793€).
With an EBITDA of 74 392€, the sector multiple of 2.7x is applied.
The price/revenue ratio is 0.18x
(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
88 tx
99k€260k€462k€
260 785 €Range: 99 588€ - 462 793€
NAF 5 all-time
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
74 392 €×2.7x
Estimation201 911 €
61 126€ - 349 455€
Revenue Multiple30%
2 178 892 €×0.18x
Estimation395 821 €
182 127€ - 699 450€
Net Income Multiple20%
69 073 €×3.0x
Estimation205 418 €
71 937€ - 391 157€
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 88 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 peinture et vitrerie)
Compare SARTHE PEINTURE with other companies in the same sector:
Yes, SARTHE PEINTURE generated a net profit of 69 k€ in 2024.
Where is the headquarters of SARTHE PEINTURE ?
The headquarters of SARTHE PEINTURE is located in ECOMMOY (72220), in the department Sarthe.
Where to find the tax return of SARTHE PEINTURE ?
The tax return of SARTHE PEINTURE 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 SARTHE PEINTURE operate?
SARTHE PEINTURE operates in the sector Travaux de peinture et vitrerie (NAF code 43.34Z). 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