SERVICOSM : revenue, balance sheet and financial ratios

SERVICOSM is a French company founded 28 years ago, specialized in the sector Activités de conditionnement. Based in DREUX (28100), this company of category PME shows in 2022 a revenue of 1.1 M€. Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.

Data updated on 2026-05-02

Sources : INPI & INSEE SIRENE - Processing : Ministry of Economy

Financial history - SERVICOSM (SIREN 414437251)
Indicator 2024 2023 2022 2021 2020 2019 2018 2017 2016 2015
Revenue N/C N/C 1 106 604 € N/C N/C N/C N/C 1 250 500 € 1 393 103 € 1 346 419 €
Net income 6 954 € 155 197 € 24 883 € -119 647 € 94 497 € -162 340 € -229 548 € -175 187 € -52 484 € -111 021 €
EBITDA N/C N/C 66 619 € N/C N/C N/C N/C -153 362 € -2 912 € -30 085 €
Net margin N/C N/C 2.2% N/C N/C N/C N/C -14.0% -3.8% -8.2%

Revenue and income statement

In 2024, SERVICOSM generates positive net income of 7 k€. Net income represents the final profit after all expenses (operating, financial, exceptional) and corporate tax.

Net income (2024) ?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax

6 954 €

Loading income statement...

Chart evolution

Show :

Assets

Loading data...

Liabilities

Loading data...

Solvency and debt ratios

The debt ratio (= Financial debt / Equity x 100) stands at 26%. 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 3%. Low autonomy: the company heavily depends on external financing (banks, suppliers).

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

26.261%

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

3.108%

Solvency indicators evolution
SERVICOSM

Sector positioning

Debt ratio
26.26 2024
2022
2023
2024
Q1: 0.0
Med: 15.98
Q3: 81.99
Average +29 pts over 3 years

In 2024, the debt ratio of SERVICOSM (26.26) 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
3.11% 2024
2022
2023
2024
Q1: 12.58%
Med: 32.91%
Q3: 57.03%
Watch

In 2024, the financial autonomy of SERVICOSM (3.1%) ranks in the bottom 25% of the sector. This ratio represents the share of equity in total financing. Low autonomy may limit investment capacity and increase vulnerability.

Repayment capacity
0.0 years 2022
2022
Q1: 0.0 years
Med: 0.14 years
Q3: 2.4 years
Excellent

In 2022, the repayment capacity of SERVICOSM (0.00) 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.

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
SERVICOSM

Positioning of SERVICOSM in its sector

Comparison with sector Activités de conditionnement

Valuation estimate

Based on 158 transactions of similar company sales (all years), the value of SERVICOSM is estimated at 22 768 € (range 6 097€ - 55 233€). 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 value 2024
158 transactions
6k€ 22k€ 55k€
22 768 € Range: 6 097€ - 55 233€
NAF 4 all-time Aggregated at NAF sub-class level

Valuation method used

Net Income Multiple
6 954 € × 3.3x = 22 768 €
Range: 6 098€ - 55 233€

Only this financial indicator is available for this company.

Valuation evolution

How is this estimate calculated?

This estimate is based on the analysis of 158 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 (Activités de conditionnement)

Compare SERVICOSM with other companies in the same sector:

Frequently asked questions about SERVICOSM

What is the revenue of SERVICOSM ?

The revenue of SERVICOSM in 2022 is 1.1 M€.

Is SERVICOSM profitable?

Yes, SERVICOSM generated a net profit of 7 k€ in 2024.

Where is the headquarters of SERVICOSM ?

The headquarters of SERVICOSM is located in DREUX (28100), in the department Eure-et-Loir.

Where to find the tax return of SERVICOSM ?

The tax return of SERVICOSM 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 SERVICOSM operate?

SERVICOSM operates in the sector Activités de conditionnement (NAF code 82.92Z). See the 'Sector positioning' section above to compare the company with its competitors.