Employees: NN (None)Legal category: Société à responsabilité limitée (sans autre indication)Size: PMECreation date: 1969-01-01 (57 years)Status: ActiveBusiness sector: Travaux de plâtrerieLocation: AUMETZ (57710), Moselle
SILISTRINI JACQUES ET CIE SA : revenue, balance sheet and financial ratios
SILISTRINI JACQUES ET CIE SA is a French company
founded 57 years ago,
specialized in the sector Travaux de plâtrerie.
Based in AUMETZ (57710),
this company of category PME
shows in 2018 a revenue of 706 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - SILISTRINI JACQUES ET CIE SA (SIREN 786980342)
Indicator
2018
2017
2016
2015
Revenue
706 201 €
N/C
N/C
948 984 €
Net income
-101 849 €
9 160 €
-47 844 €
55 544 €
EBITDA
-108 649 €
N/C
N/C
30 698 €
Net margin
-14.4%
N/C
N/C
5.9%
Revenue and income statement
In 2018, SILISTRINI JACQUES ET CIE SA achieves revenue of 706 k€. Revenue is declining over the period 2015-2018 (CAGR: -9.4%). After deducting consumption (233 k€), gross margin stands at 474 k€, i.e. a rate of 67%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches -109 k€, representing -15.4% of revenue. Negative EBITDA means operations do not cover current expenses: concerning situation. Net income is negative at -102 k€ (-14.4% of revenue), which will impact equity.
Revenue (2018)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
706 201 €
Gross margin (2018)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
473 614 €
EBITDA (2018)
?
Gross Operating Surplus (EBITDA)
Definition
Resources generated by current operations, before depreciation and financial expenses.
Formula
Value added - Personnel expenses - Taxes
Interpretation
Positive = profitable activity
-108 649 €
EBIT (2018)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
-111 442 €
Net income (2018)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
-101 849 €
EBITDA margin (2018)
?
EBITDA margin
Definition
Measures the company's operating profitability.
Formula
(EBE / CA) x 100
Interpretation
> 10% : Good profitability 5-10% : Average < 5% : Low
-15.4%
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 4%. 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 31%. The balance between equity and debt is satisfactory.
Debt ratio (2018)
?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low 50-100% : Moderate > 100% : High
4.389%
Financial autonomy (2018)
?
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
30.906%
Cash flow / Revenue (2018)
?
Cash flow / Revenue
Definition
Self-financing capacity relative to revenue.
Formula
(CAF / CA) x 100
Interpretation
The higher the ratio, the more cash the company generates
-14.564%
Repayment capacity (2018)
?
Repayment capacity
Definition
Number of years needed to repay debts with cash flow.
Formula
Financial debt / Cash flow
Interpretation
< 3 years : Excellent 3-5 years : Fair > 5 years : Warning
-0.047
Asset age ratio (2018)
?
Asset age ratio
Definition
Measures the degree of wear of tangible assets.
Formula
Accumulated depreciation / Gross fixed assets x 100
Solvency indicators evolution SILISTRINI JACQUES ET CIE SA
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2015
2016
2017
2018
Debt ratio
0.219
4.179
3.238
4.389
Financial autonomy
56.096
48.153
52.71
30.906
Repayment capacity
0.022
None
None
-0.047
Cash flow / Revenue
4.247%
None%
None%
-14.564%
Sector positioning
Debt ratio
4.392018
2016
2017
2018
Q1: 0.62
Med: 11.31
Q3: 45.77
Good
In 2018, the debt ratio of SILISTRINI JACQUES ET CIE SA (4.39) 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
30.91%2018
2016
2017
2018
Q1: 5.37%
Med: 27.94%
Q3: 50.39%
Good-21 pts over 3 years
In 2018, the financial autonomy of SILISTRINI JACQUES ET CIE SA (30.9%) 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.
Repayment capacity
-0.05 years2018
2018
Q1: 0.0 years
Med: 0.02 years
Q3: 0.74 years
Excellent
In 2018, the repayment capacity of SILISTRINI JACQUES ET CIE SA (-0.05) 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 143.59. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months.
Liquidity ratio (2018)
?
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
143.585
Interest coverage (2018)
?
Interest coverage
Definition
Ability to cover interest charges with operating income.
Formula
EBIT / Interest expenses
Interpretation
> 3 : Comfortable 1.5-3 : Acceptable < 1.5 : Risk
-0.003
Liquidity indicators evolution SILISTRINI JACQUES ET CIE SA
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2015
2016
2017
2018
Liquidity ratio
226.102
200.444
214.224
143.585
Interest coverage
1.466
None
None
-0.003
Sector positioning
Liquidity ratio
143.592018
2016
2017
2018
Q1: 130.21
Med: 182.89
Q3: 272.2
Average-26 pts over 3 years
In 2018, the liquidity ratio of SILISTRINI JACQUES ET CIE SA (143.59) ranks below the median of the sector. This ratio measures the ability to cover short-term debt with current assets. An improvement would strengthen the competitive position.
Interest coverage
-0.0x2018
2018
Q1: 0.0x
Med: 0.2x
Q3: 2.42x
Average
In 2018, the interest coverage of SILISTRINI JACQUES ET CIE SA (-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. Average customer payment term: 192 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 50 days. The gap of 142 days means the company finances its customers for over a month before being paid relative to supplier payments. This weighs on cash flow. Inventory turnover is 1 days (= Average inventory / Cost of goods x 360). Fast turnover, sign of good inventory management. Overall, WCR represents 78 days of revenue, i.e. 152 k€ to permanently finance. Notable WCR improvement over the period (-57%), freeing up cash.
Operating WCR (2018)
?
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
152 342 €
Customer credit (2018)
?
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
192 j
Supplier credit (2018)
?
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
50 j
Inventory turnover (2018)
?
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
1 j
WCR in days of revenue (2018)
?
WCR in days of revenue
Definition
Expresses working capital requirement in days of revenue.
Formula
(Operating WCR / Revenue) x 360
Interpretation
The fewer days, the better the working capital management
78 j
WCR and payment terms evolution SILISTRINI JACQUES ET CIE SA
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2015
2016
2017
2018
Operating WCR
356 979 €
0 €
0 €
152 342 €
Inventory turnover (days)
0
0
0
1
Customer payment term (days)
180
0
0
192
Supplier payment term (days)
80
0
0
50
Positioning of SILISTRINI JACQUES ET CIE SA in its sector
Comparison with sector Travaux de plâtrerie
Valuation estimate
Based on 60 transactions of similar company sales
in 2018,
the value of SILISTRINI JACQUES ET CIE SA is estimated at
104 672 €
(range 59 372€ - 193 638€).
The price/revenue ratio is 0.15x
(conservative valuation).
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 value2018
60 tx
59k€104k€193k€
104 672 €Range: 59 372€ - 193 638€
NAF 4 année 2018
Aggregated at NAF sub-class level
Valuation method used
Revenue Multiple
706 201 €
×
0.15x
=104 672 €
Range: 59 373€ - 193 639€
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 60 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 plâtrerie)
Compare SILISTRINI JACQUES ET CIE SA with other companies in the same sector:
Frequently asked questions about SILISTRINI JACQUES ET CIE SA
What is the revenue of SILISTRINI JACQUES ET CIE SA ?
The revenue of SILISTRINI JACQUES ET CIE SA in 2018 is 706 k€.
Is SILISTRINI JACQUES ET CIE SA profitable?
SILISTRINI JACQUES ET CIE SA recorded a net loss in 2018.
Where is the headquarters of SILISTRINI JACQUES ET CIE SA ?
The headquarters of SILISTRINI JACQUES ET CIE SA is located in AUMETZ (57710), in the department Moselle.
Where to find the tax return of SILISTRINI JACQUES ET CIE SA ?
The tax return of SILISTRINI JACQUES ET CIE SA 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 SILISTRINI JACQUES ET CIE SA operate?
SILISTRINI JACQUES ET CIE SA operates in the sector Travaux de plâtrerie (NAF code 43.31Z). 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