Les données financières de cette entreprise sont partiellement disponibles (liasse simplifiée ou données confidentielles). Certaines sections ne sont pas affichées.

SET ETANCHEITE : revenue, balance sheet and financial ratios

SET ETANCHEITE is a French company founded 28 years ago, specialized in the sector Travaux d'étanchéification. Based in SAINT-JEAN-D'ILLAC (33127), this company of category PME shows in 2022 a revenue of 918 k€. 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 - SET ETANCHEITE (SIREN 417685120)
Indicator 2024 2023 2022 2021 2020 2019 2018
Revenue N/C N/C 918 313 € N/C N/C N/C N/C
Net income 42 856 € -200 592 € -84 307 € -9 310 € 48 077 € 17 950 € 48 729 €
EBITDA N/C N/C -100 885 € N/C N/C N/C N/C
Net margin N/C N/C -9.2% N/C N/C N/C N/C

Revenue and income statement

In 2024, SET ETANCHEITE generates positive net income of 43 k€. Net income represents the final profit after all expenses (operating, financial, exceptional) and corporate tax. Change over 2018-2024: 49 k€ -> 43 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

42 856 €

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 -72%. 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 -37%. 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

-72.032%

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

-37.401%

Asset age ratio (2024) ?
Asset age ratio
Definition
Measures the degree of wear of tangible assets.
Formula
Accumulated depreciation / Gross fixed assets x 100
Interpretation
< 50% : Recent assets
50-70% : Normal wear
> 70% : Aging assets

2.4%

Solvency indicators evolution
SET ETANCHEITE

Sector positioning

Debt ratio
-72.03 2024
2022
2023
2024
Q1: 0.07
Med: 10.92
Q3: 40.42
Excellent -50 pts over 3 years

In 2024, the debt ratio of SET ETANCHEITE (-72.03) 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
-37.4% 2024
2022
2023
2024
Q1: 8.73%
Med: 28.72%
Q3: 49.51%
Watch

In 2024, the financial autonomy of SET ETANCHEITE (-37.4%) 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
-0.23 years 2022
2022
Q1: 0.0 years
Med: 0.05 years
Q3: 0.98 years
Excellent

In 2022, the repayment capacity of SET ETANCHEITE (-0.23) 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 92.36. 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

92.359

Liquidity indicators evolution
SET ETANCHEITE

Sector positioning

Liquidity ratio
92.36 2024
2022
2023
2024
Q1: 142.9
Med: 192.25
Q3: 278.28
Watch -17 pts over 3 years

In 2024, the liquidity ratio of SET ETANCHEITE (92.36) ranks in the bottom 25% of the sector. This ratio measures the ability to cover short-term debt with current assets. A ratio below 1 may signal potential cash flow tensions.

Interest coverage
0.0x 2022
2022
Q1: 0.0x
Med: 0.13x
Q3: 1.66x
Average

In 2022, the interest coverage of SET ETANCHEITE (0.0x) ranks below the median of the sector. This ratio indicates how many times operating income covers interest expenses. An improvement would strengthen the competitive position.

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
SET ETANCHEITE

Positioning of SET ETANCHEITE in its sector

Comparison with sector Travaux d'étanchéification

Valuation estimate

Indicative estimate only : the number of comparable transactions in this sector is limited (25 transactions). This range of 110 376€ to 365 420€ is provided for information purposes only and requires in-depth analysis to be confirmed.

Estimated enterprise value 2024
Indicative
110k€ 200k€ 365k€
200 479 € Range: 110 376€ - 365 420€
NAF 5 année 2024

Valuation evolution

How is this estimate calculated?

This estimate is based on the analysis of 25 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'étanchéification)

Compare SET ETANCHEITE with other companies in the same sector:

Frequently asked questions about SET ETANCHEITE

What is the revenue of SET ETANCHEITE ?

The revenue of SET ETANCHEITE in 2022 is 918 k€.

Is SET ETANCHEITE profitable?

Yes, SET ETANCHEITE generated a net profit of 43 k€ in 2024.

Where is the headquarters of SET ETANCHEITE ?

The headquarters of SET ETANCHEITE is located in SAINT-JEAN-D'ILLAC (33127), in the department Gironde.

Where to find the tax return of SET ETANCHEITE ?

The tax return of SET ETANCHEITE 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 SET ETANCHEITE operate?

SET ETANCHEITE operates in the sector Travaux d'étanchéification (NAF code 43.99A). See the 'Sector positioning' section above to compare the company with its competitors.