Employees: 02 (2023.0)Legal category: SCA (commandite par actions)Size: PMECreation date: 2013-03-15 (13 years)Status: ActiveBusiness sector: Travaux de plâtrerieLocation: LEVALLOIS-PERRET (92300), Hauts-de-Seine
SAS ETC AGENCEMENTS : revenue, balance sheet and financial ratios
SAS ETC AGENCEMENTS is a French company
founded 13 years ago,
specialized in the sector Travaux de plâtrerie.
Based in LEVALLOIS-PERRET (92300),
this company of category PME
shows in 2025 a revenue of 182 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - SAS ETC AGENCEMENTS (SIREN 791970999)
Indicator
2025
2019
2018
2017
2016
2015
Revenue
181 909 €
550 844 €
645 603 €
577 237 €
573 572 €
677 721 €
Net income
-16 811 €
39 204 €
71 351 €
5 234 €
7 959 €
29 226 €
EBITDA
-15 894 €
46 318 €
81 167 €
820 €
2 796 €
28 533 €
Net margin
-9.2%
7.1%
11.1%
0.9%
1.4%
4.3%
Revenue and income statement
In 2025, SAS ETC AGENCEMENTS achieves revenue of 182 k€. Revenue is declining over the period 2015-2025 (CAGR: -12.3%). Significant drop of -67% vs 2019. After deducting consumption (11 k€), gross margin stands at 171 k€, i.e. a rate of 94%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches -16 k€, representing -8.7% of revenue. Warning negative scissor effect: despite revenue change (-67%), EBITDA varies by -134%, reducing margin by 17.1 pts. This reflects costs rising faster than revenue. Negative EBITDA means operations do not cover current expenses: concerning situation. Net income is negative at -17 k€ (-9.2% of revenue), which will impact equity.
Revenue (2025)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
181 909 €
Gross margin (2025)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
170 890 €
EBITDA (2025)
?
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
-15 894 €
EBIT (2025)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
-15 873 €
Net income (2025)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
-16 811 €
EBITDA margin (2025)
?
EBITDA margin
Definition
Measures the company's operating profitability.
Formula
(EBE / CA) x 100
Interpretation
> 10% : Good profitability 5-10% : Average < 5% : Low
-8.7%
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 0%. 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 64%. This high autonomy means the company finances most of its assets through equity, a sign of strength.
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
0.392%
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
64.448%
Cash flow / Revenue (2025)
?
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
-9.241%
Repayment capacity (2025)
?
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
-0.009
Solvency indicators evolution SAS ETC AGENCEMENTS
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2015
2016
2017
2018
2019
2025
Debt ratio
18.039
20.362
26.063
8.127
0.884
0.392
Financial autonomy
46.993
46.448
61.084
67.594
79.146
64.448
Repayment capacity
0.897
-5.004
-2.948
0.23
0.045
-0.009
Cash flow / Revenue
2.525%
-0.66%
-1.505%
9.278%
6.213%
-9.241%
Sector positioning
Debt ratio
0.392025
2018
2019
2025
Q1: 2.43
Med: 17.47
Q3: 47.18
Excellent-18 pts over 3 years
In 2025, the debt ratio of SAS ETC AGENCEMENTS (0.39) 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
64.45%2025
2018
2019
2025
Q1: 23.31%
Med: 42.83%
Q3: 59.32%
Excellent
In 2025, the financial autonomy of SAS ETC AGENCEMENTS (64.5%) 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
-0.01 years2025
2018
2019
2025
Q1: 0.0 years
Med: 0.23 years
Q3: 1.08 years
Excellent-32 pts over 3 years
In 2025, the repayment capacity of SAS ETC AGENCEMENTS (-0.01) 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 272.47. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months.
Liquidity ratio (2025)
?
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
272.473
Interest coverage (2025)
?
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
-5.902
Liquidity indicators evolution SAS ETC AGENCEMENTS
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2015
2016
2017
2018
2019
2025
Liquidity ratio
215.031
217.954
406.376
366.786
488.422
272.473
Interest coverage
8.012
135.873
689.146
8.346
3.478
-5.902
Sector positioning
Liquidity ratio
272.472025
2018
2019
2025
Q1: 157.61
Med: 216.86
Q3: 325.54
Good-12 pts over 3 years
In 2025, the liquidity ratio of SAS ETC AGENCEMENTS (272.47) 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.
Interest coverage
-5.9x2025
2018
2019
2025
Q1: 0.0x
Med: 0.58x
Q3: 2.86x
Watch-51 pts over 3 years
In 2025, the interest coverage of SAS ETC AGENCEMENTS (-5.9x) ranks in the bottom 25% of the sector. This ratio indicates how many times operating income covers interest expenses. Low coverage may indicate fragility to rate or income variations.
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: 59 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 34 days. The company must finance 25 days of gap between collections and payments. Overall, WCR represents 16 days of revenue, i.e. 8 k€ to permanently finance. Notable WCR improvement over the period (-77%), freeing up cash.
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
8 188 €
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
59 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
34 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 in days of revenue (2025)
?
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
16 j
WCR and payment terms evolution SAS ETC AGENCEMENTS
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2015
2016
2017
2018
2019
2025
Operating WCR
35 574 €
51 713 €
90 707 €
50 660 €
83 591 €
8 188 €
Inventory turnover (days)
0
0
0
0
0
0
Customer payment term (days)
32
45
39
37
46
59
Supplier payment term (days)
6
8
10
13
8
34
Positioning of SAS ETC AGENCEMENTS in its sector
Comparison with sector Travaux de plâtrerie
Valuation estimate
Indicative estimate only : the number of comparable transactions in this sector is limited (39 transactions).
This range of 23 531€ to 50 253€ is provided for information purposes only and requires in-depth analysis to be confirmed.
Estimated enterprise value2025
Indicative
23k€34k€50k€
34 501 €Range: 23 531€ - 50 253€
NAF 4 année 2025
Aggregated at NAF sub-class level
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 39 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 plâtrerie)
Compare SAS ETC AGENCEMENTS with other companies in the same sector:
Frequently asked questions about SAS ETC AGENCEMENTS
What is the revenue of SAS ETC AGENCEMENTS ?
The revenue of SAS ETC AGENCEMENTS in 2025 is 182 k€.
Is SAS ETC AGENCEMENTS profitable?
SAS ETC AGENCEMENTS recorded a net loss in 2025.
Where is the headquarters of SAS ETC AGENCEMENTS ?
The headquarters of SAS ETC AGENCEMENTS is located in LEVALLOIS-PERRET (92300), in the department Hauts-de-Seine.
Where to find the tax return of SAS ETC AGENCEMENTS ?
The tax return of SAS ETC AGENCEMENTS 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 SAS ETC AGENCEMENTS operate?
SAS ETC AGENCEMENTS operates in the sector Travaux de plâtrerie (NAF code 43.31Z). 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