Employees: 03 (2023.0)Legal category: SCA (commandite par actions)Size: PMECreation date: 2016-03-21 (10 years)Status: ActiveBusiness sector: Travaux de démolitionLocation: LESTREM (62136), Pas-de-Calais
Les données financières de cette entreprise sont partiellement disponibles (liasse simplifiée ou données confidentielles). Certaines sections ne sont pas affichées.
SAS FLAVIEN HUE : revenue, balance sheet and financial ratios
SAS FLAVIEN HUE is a French company
founded 10 years ago,
specialized in the sector Travaux de démolition.
Based in LESTREM (62136),
this company of category PME
shows in 2021 a revenue of 823 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - SAS FLAVIEN HUE (SIREN 819235680)
Indicator
2025
2021
Revenue
N/C
822 770 €
Net income
187 745 €
101 351 €
EBITDA
N/C
168 194 €
Net margin
N/C
12.3%
Revenue and income statement
In 2025, SAS FLAVIEN HUE generates positive net income of 188 k€. Net income represents the final profit after all expenses (operating, financial, exceptional) and corporate tax. Change over 2021-2025: 101 k€ -> 188 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
187 745 €
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 30%. 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 55%. 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
29.921%
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
55.128%
Asset age ratio (2025)
?
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
2021
2025
Debt ratio
98.619
29.921
Financial autonomy
36.44
55.128
Repayment capacity
1.091
None
Cash flow / Revenue
15.311%
None%
Sector positioning
Debt ratio
29.922025
2021
2025
Q1: 12.97
Med: 39.67
Q3: 87.94
Good-34 pts over 2 years
In 2025, the debt ratio of SAS FLAVIEN HUE (29.92) 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
55.13%2025
2021
2025
Q1: 23.4%
Med: 37.52%
Q3: 52.18%
Excellent+18 pts over 2 years
In 2025, the financial autonomy of SAS FLAVIEN HUE (55.1%) 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
1.09 years2021
2021
Q1: 0.0 years
Med: 0.51 years
Q3: 3.15 years
Average
In 2021, the repayment capacity of SAS FLAVIEN HUE (1.09) 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 246.31. 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
246.305
Liquidity indicators evolution SAS FLAVIEN HUE
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2021
2025
Liquidity ratio
280.144
246.305
Interest coverage
2.987
None
Sector positioning
Liquidity ratio
246.312025
2021
2025
Q1: 164.33
Med: 209.42
Q3: 278.55
Good-12 pts over 2 years
In 2025, the liquidity ratio of SAS FLAVIEN HUE (246.31) 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
2.99x2021
2021
Q1: 0.0x
Med: 0.23x
Q3: 2.35x
Excellent
In 2021, the interest coverage of SAS FLAVIEN HUE (3.0x) 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.
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 SAS FLAVIEN HUE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2021
2025
Operating WCR
172 806 €
0 €
Inventory turnover (days)
0
0
Customer payment term (days)
64
0
Supplier payment term (days)
28
0
Positioning of SAS FLAVIEN HUE in its sector
Comparison with sector Travaux de démolition
Valuation estimate
Based on 136 transactions of similar company sales
(all years),
the value of SAS FLAVIEN HUE is estimated at
592 047 €
(range 131 978€ - 1 666 406€).
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
136 transactions
131k€592k€1666k€
592 047 €Range: 131 978€ - 1 666 406€
NAF 4 all-time
Aggregated at NAF sub-class level
Valuation method used
Net Income Multiple
187 745 €
×
3.2x
=592 047 €
Range: 131 979€ - 1 666 406€
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 136 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 démolition)
Compare SAS FLAVIEN HUE with other companies in the same sector:
Yes, SAS FLAVIEN HUE generated a net profit of 188 k€ in 2025.
Where is the headquarters of SAS FLAVIEN HUE ?
The headquarters of SAS FLAVIEN HUE is located in LESTREM (62136), in the department Pas-de-Calais.
Where to find the tax return of SAS FLAVIEN HUE ?
The tax return of SAS FLAVIEN HUE 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 FLAVIEN HUE operate?
SAS FLAVIEN HUE operates in the sector Travaux de démolition (NAF code 43.11Z). 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