Employees: 11 (2023.0)Legal category: SCA (commandite par actions)Size: PMECreation date: 1985-12-01 (40 years)Status: ActiveBusiness sector: Travaux d'isolationLocation: BOIS-D'ARCY (78390), Yvelines
SERPIB INDUSTRIE : revenue, balance sheet and financial ratios
SERPIB INDUSTRIE is a French company
founded 40 years ago,
specialized in the sector Travaux d'isolation.
Based in BOIS-D'ARCY (78390),
this company of category PME
shows in 2020 a revenue of 2.3 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - SERPIB INDUSTRIE (SIREN 334216165)
Indicator
2024
2022
2021
2020
2019
2018
2017
2016
Revenue
N/C
N/C
N/C
2 282 764 €
2 365 350 €
2 060 685 €
2 016 291 €
1 548 303 €
Net income
320 376 €
212 071 €
151 362 €
145 265 €
55 904 €
57 871 €
10 521 €
12 359 €
EBITDA
N/C
N/C
N/C
250 166 €
163 719 €
134 373 €
77 013 €
54 826 €
Net margin
N/C
N/C
N/C
6.4%
2.4%
2.8%
0.5%
0.8%
Revenue and income statement
In 2024, SERPIB INDUSTRIE generates positive net income of 320 k€. Net income represents the final profit after all expenses (operating, financial, exceptional) and corporate tax. Change over 2016-2024: 12 k€ -> 320 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
320 376 €
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 17%. 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 51%. 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
16.94%
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
50.839%
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
2024
Debt ratio
34.441
44.049
31.014
22.184
18.336
31.687
28.444
16.94
Financial autonomy
36.952
28.748
35.507
33.556
39.664
39.823
40.876
50.839
Repayment capacity
1.948
1.872
0.915
0.629
0.459
None
None
None
Cash flow / Revenue
2.986%
3.174%
5.425%
5.754%
9.283%
None%
None%
None%
Sector positioning
Debt ratio
16.942024
2021
2022
2024
Q1: 0.52
Med: 13.18
Q3: 45.45
Average
In 2024, the debt ratio of SERPIB INDUSTRIE (16.94) 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
50.84%2024
2021
2022
2024
Q1: 10.35%
Med: 33.63%
Q3: 54.43%
Good+7 pts over 3 years
In 2024, the financial autonomy of SERPIB INDUSTRIE (50.8%) 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 215.96. 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
215.962
Liquidity indicators evolution SERPIB INDUSTRIE
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2018
2019
2020
2021
2022
2024
Liquidity ratio
164.819
153.925
173.46
170.014
191.324
179.862
201.528
215.962
Interest coverage
5.687
4.345
2.354
1.658
0.987
None
None
None
Sector positioning
Liquidity ratio
215.962024
2021
2022
2024
Q1: 139.62
Med: 199.69
Q3: 307.67
Good+10 pts over 3 years
In 2024, the liquidity ratio of SERPIB INDUSTRIE (215.96) 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.
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
0 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
0 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 SERPIB INDUSTRIE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2024
Operating WCR
310 915 €
542 503 €
551 439 €
489 722 €
387 454 €
0 €
0 €
0 €
Inventory turnover (days)
9
10
7
6
9
0
0
0
Customer payment term (days)
76
85
76
80
62
0
0
0
Supplier payment term (days)
74
90
79
84
91
0
0
0
Positioning of SERPIB INDUSTRIE in its sector
Comparison with sector Travaux d'isolation
Valuation estimate
Based on 58 transactions of similar company sales
(all years),
the value of SERPIB INDUSTRIE is estimated at
1 175 718 €
(range 592 760€ - 3 426 901€).
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
58 tx
592k€1175k€3426k€
1 175 718 €Range: 592 760€ - 3 426 901€
NAF 5 all-time
Valuation method used
Net Income Multiple
320 376 €
×
3.7x
=1 175 719 €
Range: 592 761€ - 3 426 902€
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 58 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 d'isolation)
Compare SERPIB INDUSTRIE with other companies in the same sector:
The revenue of SERPIB INDUSTRIE in 2020 is 2.3 M€.
Is SERPIB INDUSTRIE profitable?
Yes, SERPIB INDUSTRIE generated a net profit of 320 k€ in 2024.
Where is the headquarters of SERPIB INDUSTRIE ?
The headquarters of SERPIB INDUSTRIE is located in BOIS-D'ARCY (78390), in the department Yvelines.
Where to find the tax return of SERPIB INDUSTRIE ?
The tax return of SERPIB INDUSTRIE 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 SERPIB INDUSTRIE operate?
SERPIB INDUSTRIE operates in the sector Travaux d'isolation (NAF code 43.29A). 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