SMI LORRAINE : revenue, balance sheet and financial ratios

SMI LORRAINE is a French company founded 25 years ago, specialized in the sector Réparation d'ouvrages en métaux. Based in TOUL (54200), this company of category PME shows in 2021 a revenue of 3.5 M€. Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.

Data updated on 2026-05-09

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

Financial history - SMI LORRAINE (SIREN 437606965)
Indicator 2023 2022 2021 2020 2020 2017
Revenue N/C N/C 3 492 395 € 2 405 115 € 4 045 734 € 3 957 553 €
Net income 414 529 € 306 408 € 97 835 € 74 912 € 198 308 € 466 013 €
EBITDA N/C N/C 135 744 € -53 771 € 374 978 € 867 496 €
Net margin N/C N/C 2.8% 3.1% 4.9% 11.8%

Revenue and income statement

In 2023, SMI LORRAINE generates positive net income of 415 k€. Net income represents the final profit after all expenses (operating, financial, exceptional) and corporate tax. Change over 2017-2023: 466 k€ -> 415 k€.

Net income (2023) ?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax

414 529 €

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 61%. Debt remains under control: the company retains capacity to raise new debt if needed. Financial autonomy (= Equity / Total assets x 100) reaches 38%. The balance between equity and debt is satisfactory.

Debt ratio (2023) ?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low
50-100% : Moderate
> 100% : High

60.705%

Financial autonomy (2023) ?
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

38.117%

Asset age ratio (2023) ?
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

14.8%

Solvency indicators evolution
SMI LORRAINE

Sector positioning

Debt ratio
60.7 2023
2021
2022
2023
Q1: 4.82
Med: 22.07
Q3: 52.68
Average

In 2023, the debt ratio of SMI LORRAINE (60.70) 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
38.12% 2023
2021
2022
2023
Q1: 22.2%
Med: 43.32%
Q3: 58.08%
Average +14 pts over 3 years

In 2023, the financial autonomy of SMI LORRAINE (38.1%) ranks below the median of the sector. This ratio represents the share of equity in total financing. An improvement would strengthen the competitive position.

Repayment capacity
7.6 years 2021
2021
Q1: 0.0 years
Med: 0.65 years
Q3: 3.2 years
Watch

In 2021, the repayment capacity of SMI LORRAINE (7.60) ranks in the top 25% of the sector. This ratio indicates the number of years needed to repay debt with cash flow. A long duration may signal heavy debt relative to repayment capacity.

Liquidity ratios

The liquidity ratio (= Current assets / Current liabilities) stands at 250.88. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months.

Liquidity ratio (2023) ?
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

250.878

Liquidity indicators evolution
SMI LORRAINE

Sector positioning

Liquidity ratio
250.88 2023
2021
2022
2023
Q1: 160.31
Med: 217.4
Q3: 321.01
Good

In 2023, the liquidity ratio of SMI LORRAINE (250.88) 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
2.94x 2021
2021
Q1: 0.0x
Med: 0.5x
Q3: 2.56x
Excellent

In 2021, the interest coverage of SMI LORRAINE (2.9x) ranks in the top 25% of the sector. This ratio indicates how many times operating income covers interest expenses. High coverage means financial charges weigh little on profitability.

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: 188 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 508 days. Excellent situation: suppliers finance 320 days of the operating cycle (retail model).

Operating WCR (2023) ?
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 (2023) ?
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

188 j

Supplier credit (2023) ?
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

508 j

Inventory turnover (2023) ?
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
SMI LORRAINE

Positioning of SMI LORRAINE in its sector

Comparison with sector Réparation d'ouvrages en métaux

Valuation estimate

Indicative estimate only : the number of comparable transactions in this sector is limited (34 transactions). This range of 324 024€ to 1 533 772€ is provided for information purposes only and requires in-depth analysis to be confirmed.

Estimated enterprise value 2023
Indicative
324k€ 1209k€ 1533k€
1 209 629 € Range: 324 024€ - 1 533 772€
NAF 5 all-time
How is this estimate calculated?

This estimate is based on the analysis of 34 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 (Réparation d'ouvrages en métaux)

Compare SMI LORRAINE with other companies in the same sector:

Frequently asked questions about SMI LORRAINE

What is the revenue of SMI LORRAINE ?

The revenue of SMI LORRAINE in 2021 is 3.5 M€.

Is SMI LORRAINE profitable?

Yes, SMI LORRAINE generated a net profit of 415 k€ in 2023.

Where is the headquarters of SMI LORRAINE ?

The headquarters of SMI LORRAINE is located in TOUL (54200), in the department Meurthe-et-Moselle.

Where to find the tax return of SMI LORRAINE ?

The tax return of SMI LORRAINE 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 SMI LORRAINE operate?

SMI LORRAINE operates in the sector Réparation d'ouvrages en métaux (NAF code 33.11Z). See the 'Sector positioning' section above to compare the company with its competitors.