Employees: 02 (2023.0)Legal category: Société à responsabilité limitée (sans autre indication)Size: PMECreation date: 2017-01-01 (9 years)Status: ActiveBusiness sector: Travaux de couverture par élémentsLocation: DUGNY (93440), Seine-Saint-Denis
SK COUVERTURE PLOMBERIE : revenue, balance sheet and financial ratios
SK COUVERTURE PLOMBERIE is a French company
founded 9 years ago,
specialized in the sector Travaux de couverture par éléments.
Based in DUGNY (93440),
this company of category PME
shows in 2021 a revenue of 255 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - SK COUVERTURE PLOMBERIE (SIREN 824406060)
Indicator
2021
2020
2019
2018
2017
Revenue
254 562 €
243 539 €
279 647 €
266 925 €
284 206 €
Net income
57 370 €
50 456 €
90 322 €
84 388 €
111 380 €
EBITDA
73 529 €
66 760 €
119 116 €
112 180 €
156 557 €
Net margin
22.5%
20.7%
32.3%
31.6%
39.2%
Revenue and income statement
In 2021, SK COUVERTURE PLOMBERIE achieves revenue of 255 k€. Activity remains stable over the period (CAGR: -2.7%). Vs 2020: +5%. After deducting consumption (46 k€), gross margin stands at 209 k€, i.e. a rate of 82%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches 74 k€, representing 28.9% of revenue. This high EBITDA margin provides strong self-financing capacity and resilience to uncertainties. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 57 k€, i.e. 22.5% of revenue. This profit can be retained or distributed to shareholders.
Revenue (2021)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
254 562 €
Gross margin (2021)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
208 716 €
EBITDA (2021)
?
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
73 529 €
EBIT (2021)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
72 160 €
Net income (2021)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
57 370 €
EBITDA margin (2021)
?
EBITDA margin
Definition
Measures the company's operating profitability.
Formula
(EBE / CA) x 100
Interpretation
> 10% : Good profitability 5-10% : Average < 5% : Low
28.9%
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 0%. 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 82%. This high autonomy means the company finances most of its assets through equity, a sign of strength. Debt repayment capacity (= Financial debt / Cash flow) indicates it would take 0.0 years of cash flow to repay all financial debt. This short period demonstrates excellent debt sustainability. Cash flow represents 23.1% of revenue. Cash flow measures resources generated by operations, available for investment and debt repayment. This high level provides strong self-financing capacity.
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
0.254%
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
81.851%
Cash flow / Revenue (2021)
?
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
23.139%
Repayment capacity (2021)
?
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
0.007
Asset age ratio (2021)
?
Asset age ratio
Definition
Measures the degree of wear of tangible assets.
Formula
Accumulated depreciation / Gross fixed assets x 100
Solvency indicators evolution SK COUVERTURE PLOMBERIE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2017
2018
2019
2020
2021
Debt ratio
0.026
0.092
0.164
0.161
0.254
Financial autonomy
66.823
88.664
84.592
96.286
81.851
Repayment capacity
0.0
0.002
0.003
0.006
0.007
Cash flow / Revenue
39.623%
32.133%
31.541%
21.545%
23.139%
Sector positioning
Debt ratio
0.252021
2019
2020
2021
Q1: 5.97
Med: 31.49
Q3: 81.12
Excellent
In 2021, the debt ratio of SK COUVERTURE PLOMBERIE (0.25) 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
81.85%2021
2019
2020
2021
Q1: 18.97%
Med: 37.36%
Q3: 55.6%
Excellent
In 2021, the financial autonomy of SK COUVERTURE PLOMBERIE (81.8%) 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
0.01 years2021
2019
2020
2021
Q1: 0.0 years
Med: 0.45 years
Q3: 1.98 years
Good
In 2021, the repayment capacity of SK COUVERTURE PLOMBERIE (0.01) ranks below the median of the sector. This ratio indicates the number of years needed to repay debt with cash flow. This controlled position reflects prudent management.
Liquidity ratios
The liquidity ratio (= Current assets / Current liabilities) stands at 551.49. 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
551.492
Interest coverage (2021)
?
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
0.0
Liquidity indicators evolution SK COUVERTURE PLOMBERIE
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2017
2018
2019
2020
2021
Liquidity ratio
294.327
866.107
646.933
697.348
551.492
Interest coverage
0.252
0.335
0.0
0.0
0.0
Sector positioning
Liquidity ratio
551.492021
2019
2020
2021
Q1: 150.93
Med: 214.52
Q3: 296.96
Excellent
In 2021, the liquidity ratio of SK COUVERTURE PLOMBERIE (551.49) ranks in the top 25% of the sector. This ratio measures the ability to cover short-term debt with current assets. A ratio above 1 ensures comfortable coverage of short-term maturities.
Interest coverage
0.0x2021
2019
2020
2021
Q1: 0.0x
Med: 0.4x
Q3: 2.17x
Average
In 2021, the interest coverage of SK COUVERTURE PLOMBERIE (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: 80 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 65 days. The company must finance 15 days of gap between collections and payments. Overall, WCR represents 74 days of revenue, i.e. 52 k€ to permanently finance. Over 2017-2021, WCR increased by +36%, requiring additional financing.
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
52 144 €
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
80 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
65 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 in days of revenue (2021)
?
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
74 j
WCR and payment terms evolution SK COUVERTURE PLOMBERIE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2017
2018
2019
2020
2021
Operating WCR
38 445 €
59 778 €
73 119 €
75 994 €
52 144 €
Inventory turnover (days)
0
0
0
0
0
Customer payment term (days)
92
61
91
87
80
Supplier payment term (days)
25
11
54
57
65
Positioning of SK COUVERTURE PLOMBERIE in its sector
Comparison with sector Travaux de couverture par éléments
Valuation estimate
Based on 113 transactions of similar company sales
(all years),
the value of SK COUVERTURE PLOMBERIE is estimated at
125 513 €
(range 57 554€ - 207 108€).
With an EBITDA of 73 529€, the sector multiple of 2.2x is applied.
The price/revenue ratio is 0.16x
(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.
Estimated enterprise value2021
113 transactions
57k€125k€207k€
125 513 €Range: 57 554€ - 207 108€
NAF 5 all-time
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
73 529 €×2.2x
Estimation165 415 €
68 276€ - 265 407€
Revenue Multiple30%
254 562 €×0.16x
Estimation39 481 €
25 670€ - 64 616€
Net Income Multiple20%
57 370 €×2.7x
Estimation154 808 €
78 581€ - 275 098€
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 113 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 couverture par éléments)
Compare SK COUVERTURE PLOMBERIE with other companies in the same sector:
Frequently asked questions about SK COUVERTURE PLOMBERIE
What is the revenue of SK COUVERTURE PLOMBERIE ?
The revenue of SK COUVERTURE PLOMBERIE in 2021 is 255 k€.
Is SK COUVERTURE PLOMBERIE profitable?
Yes, SK COUVERTURE PLOMBERIE generated a net profit of 57 k€ in 2021.
Where is the headquarters of SK COUVERTURE PLOMBERIE ?
The headquarters of SK COUVERTURE PLOMBERIE is located in DUGNY (93440), in the department Seine-Saint-Denis.
Where to find the tax return of SK COUVERTURE PLOMBERIE ?
The tax return of SK COUVERTURE PLOMBERIE 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 SK COUVERTURE PLOMBERIE operate?
SK COUVERTURE PLOMBERIE operates in the sector Travaux de couverture par éléments (NAF code 43.91B). 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