Employees: 11 (2023.0)Legal category: SCA (commandite par actions)Size: PMECreation date: 2004-10-01 (21 years)Status: ActiveBusiness sector: Activités des agences de travail temporaire Location: LE HAVRE (76600), Seine-Maritime
SIM LE HAVRE : revenue, balance sheet and financial ratios
SIM LE HAVRE is a French company
founded 21 years ago,
specialized in the sector Activités des agences de travail temporaire .
Based in LE HAVRE (76600),
this company of category PME
shows in 2020 a revenue of 11.8 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - SIM LE HAVRE (SIREN 479457848)
Indicator
2021
2020
2019
2018
2017
2016
Revenue
N/C
11 818 230 €
13 259 912 €
14 571 263 €
13 114 661 €
12 253 819 €
Net income
570 230 €
519 798 €
476 257 €
771 848 €
765 446 €
642 002 €
EBITDA
N/C
744 660 €
847 340 €
793 196 €
834 883 €
612 563 €
Net margin
N/C
4.4%
3.6%
5.3%
5.8%
5.2%
Revenue and income statement
In 2021, SIM LE HAVRE generates positive net income of 570 k€. Net income represents the final profit after all expenses (operating, financial, exceptional) and corporate tax. Change over 2016-2021: 642 k€ -> 570 k€.
Net income (2021)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
570 230 €
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 2%. 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 48%. This high autonomy means the company finances most of its assets through equity, a sign of strength.
Debt ratio (2021)
?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low 50-100% : Moderate > 100% : High
1.536%
Financial autonomy (2021)
?
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
47.759%
Asset age ratio (2021)
?
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
Debt ratio
2.673
16.392
10.632
13.607
11.478
1.536
Financial autonomy
42.903
41.746
48.492
49.123
53.45
47.759
Repayment capacity
0.005
0.446
0.511
1.138
0.843
None
Cash flow / Revenue
4.146%
5.89%
4.264%
2.67%
3.662%
None%
Sector positioning
Debt ratio
1.542021
2019
2020
2021
Q1: 0.04
Med: 8.47
Q3: 56.87
Good-25 pts over 3 years
In 2021, the debt ratio of SIM LE HAVRE (1.54) 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
47.76%2021
2019
2020
2021
Q1: 13.61%
Med: 28.15%
Q3: 44.99%
Excellent
In 2021, the financial autonomy of SIM LE HAVRE (47.8%) ranks in the top 25% of the sector. This ratio represents the share of equity in total financing. High autonomy reflects financial independence and ability to absorb shocks.
Repayment capacity
0.84 years2020
2019
2020
Q1: -0.29 years
Med: 0.0 years
Q3: 1.25 years
Average-8 pts over 2 years
In 2020, the repayment capacity of SIM LE HAVRE (0.84) ranks above the median of the sector. This ratio indicates the number of years needed to repay debt with cash flow. A reduction effort could improve financial strength.
Liquidity ratios
The liquidity ratio (= Current assets / Current liabilities) stands at 190.38. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months.
Liquidity ratio (2021)
?
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
190.378
Liquidity indicators evolution SIM LE HAVRE
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2018
2019
2020
2021
Liquidity ratio
171.578
184.97
211.116
217.965
241.587
190.378
Interest coverage
2.207
1.373
1.642
1.315
1.094
None
Sector positioning
Liquidity ratio
190.382021
2019
2020
2021
Q1: 121.69
Med: 155.71
Q3: 212.12
Good-10 pts over 3 years
In 2021, the liquidity ratio of SIM LE HAVRE (190.38) 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.
Interest coverage
1.09x2020
2019
2020
Q1: -0.33x
Med: 0.0x
Q3: 1.4x
Good+6 pts over 2 years
In 2020, the interest coverage of SIM LE HAVRE (1.1x) ranks above the median of the sector. This ratio indicates how many times operating income covers interest expenses. 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: 537 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 700 days. Excellent situation: suppliers finance 163 days of the operating cycle (retail model).
Operating WCR (2021)
?
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 (2021)
?
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
537 j
Supplier credit (2021)
?
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
700 j
Inventory turnover (2021)
?
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 SIM LE HAVRE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
Operating WCR
2 518 650 €
3 040 896 €
3 228 409 €
2 933 888 €
1 831 471 €
0 €
Inventory turnover (days)
0
0
0
0
0
0
Customer payment term (days)
109
111
90
99
90
537
Supplier payment term (days)
244
253
153
167
148
700
Positioning of SIM LE HAVRE in its sector
Comparison with sector Activités des agences de travail temporaire
Valuation estimate
Based on 135 transactions of similar company sales
(all years),
the value of SIM LE HAVRE is estimated at
1 054 312 €
(range 529 722€ - 2 746 470€).
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 value2021
135 transactions
529k€1054k€2746k€
1 054 312 €Range: 529 722€ - 2 746 470€
NAF 5 all-time
Valuation method used
Net Income Multiple
570 230 €
×
1.8x
=1 054 312 €
Range: 529 723€ - 2 746 470€
Only this financial indicator is available for this company.
How is this estimate calculated?
This estimate is based on the analysis of 135 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 des agences de travail temporaire )
Compare SIM LE HAVRE with other companies in the same sector:
Yes, SIM LE HAVRE generated a net profit of 570 k€ in 2021.
Where is the headquarters of SIM LE HAVRE ?
The headquarters of SIM LE HAVRE is located in LE HAVRE (76600), in the department Seine-Maritime.
Where to find the tax return of SIM LE HAVRE ?
The tax return of SIM LE HAVRE 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 SIM LE HAVRE operate?
SIM LE HAVRE operates in the sector Activités des agences de travail temporaire (NAF code 78.20Z). 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