Employees: 03 (2023.0)Legal category: Société à responsabilité limitée (sans autre indication)Size: PMECreation date: 2009-10-01 (16 years)Status: ActiveBusiness sector: Travaux d'étanchéificationLocation: KOUROU (97310), Guyane
SOCIETE D ETANCHEITE DE KOUROU : revenue, balance sheet and financial ratios
SOCIETE D ETANCHEITE DE KOUROU is a French company
founded 16 years ago,
specialized in the sector Travaux d'étanchéification.
Based in KOUROU (97310),
this company of category PME
shows in 2019 a revenue of 646 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - SOCIETE D ETANCHEITE DE KOUROU (SIREN 515325223)
Indicator
2019
2018
2017
Revenue
646 345 €
677 262 €
728 459 €
Net income
51 539 €
14 082 €
64 760 €
EBITDA
64 971 €
19 761 €
62 598 €
Net margin
8.0%
2.1%
8.9%
Revenue and income statement
In 2019, SOCIETE D ETANCHEITE DE KOUROU achieves revenue of 646 k€. Revenue is declining over the period 2017-2019 (CAGR: -5.8%). Slight decline of -5% vs 2018. After deducting consumption (-35 k€), gross margin stands at 681 k€, i.e. a rate of 105%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches 65 k€, representing 10.1% of revenue. Positive scissor effect: EBITDA margin improves by +7.1 pts, sign of improved operational efficiency. This level of operating margin is satisfactory for the sector. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 52 k€, i.e. 8.0% of revenue. This profit can be retained or distributed to shareholders.
Revenue (2019)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
646 345 €
Gross margin (2019)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
681 352 €
EBITDA (2019)
?
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
64 971 €
EBIT (2019)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
49 256 €
Net income (2019)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
51 539 €
EBITDA margin (2019)
?
EBITDA margin
Definition
Measures the company's operating profitability.
Formula
(EBE / CA) x 100
Interpretation
> 10% : Good profitability 5-10% : Average < 5% : Low
10.1%
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 17%. 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 51%. 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 0.7 years of cash flow to repay all financial debt. This short period demonstrates excellent debt sustainability. Cash flow represents 10.4% 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 (2019)
?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low 50-100% : Moderate > 100% : High
16.672%
Financial autonomy (2019)
?
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
51.44%
Cash flow / Revenue (2019)
?
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
10.409%
Repayment capacity (2019)
?
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
0.741
Asset age ratio (2019)
?
Asset age ratio
Definition
Measures the degree of wear of tangible assets.
Formula
Accumulated depreciation / Gross fixed assets x 100
Solvency indicators evolution SOCIETE D ETANCHEITE DE KOUROU
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2017
2018
2019
Debt ratio
35.244
34.105
16.672
Financial autonomy
52.387
58.807
51.44
Repayment capacity
1.516
3.348
0.741
Cash flow / Revenue
7.235%
2.806%
10.409%
Sector positioning
Debt ratio
16.672019
2017
2018
2019
Q1: 0.16
Med: 7.74
Q3: 31.76
Average-14 pts over 3 years
In 2019, the debt ratio of SOCIETE D ETANCHEITE DE K... (16.67) 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
51.44%2019
2017
2018
2019
Q1: 6.53%
Med: 29.59%
Q3: 49.72%
Excellent
In 2019, the financial autonomy of SOCIETE D ETANCHEITE DE K... (51.4%) 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
0.74 years2019
2017
2018
2019
Q1: 0.0 years
Med: 0.06 years
Q3: 0.65 years
Average
In 2019, the repayment capacity of SOCIETE D ETANCHEITE DE K... (0.74) 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 231.23. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months.
Liquidity ratio (2019)
?
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
231.232
Interest coverage (2019)
?
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 SOCIETE D ETANCHEITE DE KOUROU
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2017
2018
2019
Liquidity ratio
299.844
344.06
231.232
Interest coverage
1.609
13.78
0.0
Sector positioning
Liquidity ratio
231.232019
2017
2018
2019
Q1: 137.07
Med: 187.61
Q3: 275.49
Good-13 pts over 3 years
In 2019, the liquidity ratio of SOCIETE D ETANCHEITE DE K... (231.23) 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
0.0x2019
2017
2018
2019
Q1: 0.0x
Med: 0.24x
Q3: 2.52x
Average-39 pts over 3 years
In 2019, the interest coverage of SOCIETE D ETANCHEITE DE K... (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: 171 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 132 days. The gap of 39 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 68 days (= Average inventory / Cost of goods x 360). Overall, WCR represents 260 days of revenue, i.e. 466 k€ to permanently finance. Over 2017-2019, WCR increased by +53%, requiring additional financing.
Operating WCR (2019)
?
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
465 963 €
Customer credit (2019)
?
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
171 j
Supplier credit (2019)
?
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
132 j
Inventory turnover (2019)
?
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
68 j
WCR in days of revenue (2019)
?
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
260 j
WCR and payment terms evolution SOCIETE D ETANCHEITE DE KOUROU
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2017
2018
2019
Operating WCR
304 926 €
347 043 €
465 963 €
Inventory turnover (days)
31
44
68
Customer payment term (days)
93
119
171
Supplier payment term (days)
69
32
132
Positioning of SOCIETE D ETANCHEITE DE KOUROU in its sector
Comparison with sector Travaux d'étanchéification
Valuation estimate
Indicative estimate only : the number of comparable transactions in this sector is limited (27 transactions).
This range of 80 284€ to 271 269€ is provided for information purposes only and requires in-depth analysis to be confirmed.
Estimated enterprise value2019
Indicative
80k€135k€271k€
135 758 €Range: 80 284€ - 271 269€
NAF 5 année 2019
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 27 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 SOCIETE D ETANCHEITE DE KOUROU with other companies in the same sector:
Frequently asked questions about SOCIETE D ETANCHEITE DE KOUROU
What is the revenue of SOCIETE D ETANCHEITE DE KOUROU ?
The revenue of SOCIETE D ETANCHEITE DE KOUROU in 2019 is 646 k€.
Is SOCIETE D ETANCHEITE DE KOUROU profitable?
Yes, SOCIETE D ETANCHEITE DE KOUROU generated a net profit of 52 k€ in 2019.
Where is the headquarters of SOCIETE D ETANCHEITE DE KOUROU ?
The headquarters of SOCIETE D ETANCHEITE DE KOUROU is located in KOUROU (97310), in the department Guyane.
Where to find the tax return of SOCIETE D ETANCHEITE DE KOUROU ?
The tax return of SOCIETE D ETANCHEITE DE KOUROU 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 SOCIETE D ETANCHEITE DE KOUROU operate?
SOCIETE D ETANCHEITE DE KOUROU operates in the sector Travaux d'étanchéification (NAF code 43.99A). 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