Employees: 03 (2023.0)Legal category: Société à responsabilité limitée (sans autre indication)Size: PMECreation date: 2001-07-12 (24 years)Status: ActiveBusiness sector: Commerce de détail de meublesLocation: VALENCIENNES (59300), Nord
SCHMIDT SARL ADI : revenue, balance sheet and financial ratios
SCHMIDT SARL ADI is a French company
founded 24 years ago,
specialized in the sector Commerce de détail de meubles.
Based in VALENCIENNES (59300),
this company of category PME
shows in 2019 a revenue of 2.0 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - SCHMIDT SARL ADI (SIREN 438725665)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
N/C
N/C
N/C
N/C
N/C
1 992 571 €
1 775 860 €
1 506 156 €
1 595 024 €
Net income
173 281 €
287 555 €
138 235 €
220 383 €
176 085 €
96 155 €
3 682 €
-9 391 €
119 299 €
EBITDA
N/C
N/C
N/C
N/C
N/C
138 769 €
-29 278 €
30 266 €
145 528 €
Net margin
N/C
N/C
N/C
N/C
N/C
4.8%
0.2%
-0.6%
7.5%
Revenue and income statement
In 2024, SCHMIDT SARL ADI generates positive net income of 173 k€. Net income represents the final profit after all expenses (operating, financial, exceptional) and corporate tax. Change over 2016-2024: 119 k€ -> 173 k€.
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
173 281 €
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 27%. 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 43%. This high autonomy means the company finances most of its assets through equity, a sign of strength.
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
26.572%
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
43.456%
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
2.449
87.257
198.439
94.234
56.611
111.153
89.028
39.505
26.572
Financial autonomy
41.659
16.987
13.879
19.621
26.407
24.911
26.163
39.729
43.456
Repayment capacity
0.0
3.839
-9.296
1.869
None
None
None
None
None
Cash flow / Revenue
7.052%
1.808%
-1.485%
5.56%
None%
None%
None%
None%
None%
Sector positioning
Debt ratio
26.572024
2022
2023
2024
Q1: 1.63
Med: 24.85
Q3: 81.95
Average-18 pts over 3 years
In 2024, the debt ratio of SCHMIDT SARL ADI (26.57) ranks above the median of the sector. This ratio measures the weight of debt relative to equity. A reduction effort could improve financial strength.
Financial autonomy
43.46%2024
2022
2023
2024
Q1: 11.72%
Med: 29.88%
Q3: 50.21%
Good+19 pts over 3 years
In 2024, the financial autonomy of SCHMIDT SARL ADI (43.5%) ranks above the median of the sector. This ratio represents the share of equity in total financing. This comfortable position offers an appreciable safety margin.
Liquidity ratios
The liquidity ratio (= Current assets / Current liabilities) stands at 180.32. 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
180.318
Liquidity indicators evolution SCHMIDT SARL ADI
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
284.476
146.809
139.711
133.239
147.045
177.433
164.857
190.946
180.318
Interest coverage
7.396
40.613
-22.898
3.496
None
None
None
None
None
Sector positioning
Liquidity ratio
180.322024
2022
2023
2024
Q1: 115.32
Med: 162.76
Q3: 261.62
Good
In 2024, the liquidity ratio of SCHMIDT SARL ADI (180.32) 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.
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: 24 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 98 days. Excellent situation: suppliers finance 74 days of the operating cycle (retail model).
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
0 €
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
24 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
98 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
0 j
WCR and payment terms evolution SCHMIDT SARL ADI
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
-64 774 €
87 673 €
-196 499 €
-237 893 €
0 €
0 €
0 €
0 €
0 €
Inventory turnover (days)
11
23
20
16
0
0
0
0
0
Customer payment term (days)
11
8
10
15
62
76
60
19
24
Supplier payment term (days)
11
68
7
8
35
45
32
33
98
Positioning of SCHMIDT SARL ADI in its sector
Comparison with sector Commerce de détail de meubles
Valuation estimate
Based on 61 transactions of similar company sales
in 2024,
the value of SCHMIDT SARL ADI is estimated at
828 226 €
(range 374 496€ - 1 375 200€).
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
61 tx
374k€828k€1375k€
828 226 €Range: 374 496€ - 1 375 200€
NAF 5 année 2024
Valuation method used
Net Income Multiple
173 281 €
×
4.8x
=828 227 €
Range: 374 496€ - 1 375 201€
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 61 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 (Commerce de détail de meubles)
Compare SCHMIDT SARL ADI with other companies in the same sector:
The revenue of SCHMIDT SARL ADI in 2019 is 2.0 M€.
Is SCHMIDT SARL ADI profitable?
Yes, SCHMIDT SARL ADI generated a net profit of 173 k€ in 2024.
Where is the headquarters of SCHMIDT SARL ADI ?
The headquarters of SCHMIDT SARL ADI is located in VALENCIENNES (59300), in the department Nord.
Where to find the tax return of SCHMIDT SARL ADI ?
The tax return of SCHMIDT SARL ADI 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 SCHMIDT SARL ADI operate?
SCHMIDT SARL ADI operates in the sector Commerce de détail de meubles (NAF code 47.59A). 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