Employees: 03 (2023.0)Legal category: Société à responsabilité limitée (sans autre indication)Size: PMECreation date: 2007-06-01 (18 years)Status: ActiveBusiness sector: Activités des agences de publicitéLocation: MOISSY-CRAMAYEL (77550), Seine-et-Marne
SOCIETE VAROL SARL : revenue, balance sheet and financial ratios
SOCIETE VAROL SARL is a French company
founded 18 years ago,
specialized in the sector Activités des agences de publicité.
Based in MOISSY-CRAMAYEL (77550),
this company of category PME
shows in 2018 a revenue of 1.1 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - SOCIETE VAROL SARL (SIREN 498998210)
Indicator
2024
2023
2022
2021
2019
2018
2017
2016
Revenue
N/C
N/C
N/C
N/C
N/C
1 097 924 €
550 783 €
450 629 €
Net income
1 090 820 €
1 495 514 €
813 610 €
96 357 €
54 158 €
52 779 €
18 654 €
18 601 €
EBITDA
N/C
N/C
N/C
N/C
N/C
138 446 €
51 547 €
61 274 €
Net margin
N/C
N/C
N/C
N/C
N/C
4.8%
3.4%
4.1%
Revenue and income statement
In 2024, SOCIETE VAROL SARL generates positive net income of 1.1 M€. Net income represents the final profit after all expenses (operating, financial, exceptional) and corporate tax. Change over 2016-2024: 19 k€ -> 1.1 M€.
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
1 090 820 €
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 53%. This high autonomy means the company finances most of its assets through equity, a sign of strength.
Debt ratio (2024)
?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low 50-100% : Moderate > 100% : High
17.308%
Financial autonomy (2024)
?
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
52.515%
Asset age ratio (2024)
?
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
2021
2022
2023
2024
Debt ratio
137.949
103.784
100.684
44.457
79.638
24.564
6.862
17.308
Financial autonomy
32.808
34.105
28.672
36.191
32.477
45.191
54.03
52.515
Repayment capacity
3.851
4.479
2.018
None
None
None
None
None
Cash flow / Revenue
12.461%
7.296%
10.359%
None%
None%
None%
None%
None%
Sector positioning
Debt ratio
17.312024
2022
2023
2024
Q1: 0.0
Med: 7.82
Q3: 44.59
Average
In 2024, the debt ratio of SOCIETE VAROL SARL (17.31) 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
52.52%2024
2022
2023
2024
Q1: 9.69%
Med: 34.27%
Q3: 59.15%
Good+5 pts over 3 years
In 2024, the financial autonomy of SOCIETE VAROL SARL (52.5%) 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.
Liquidity ratios
The liquidity ratio (= Current assets / Current liabilities) stands at 335.14. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months.
Liquidity ratio (2024)
?
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
335.138
Liquidity indicators evolution SOCIETE VAROL SARL
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2018
2019
2021
2022
2023
2024
Liquidity ratio
285.468
208.842
180.971
146.209
209.825
201.143
275.893
335.138
Interest coverage
3.93
6.98
2.452
None
None
None
None
None
Sector positioning
Liquidity ratio
335.142024
2022
2023
2024
Q1: 128.85
Med: 206.6
Q3: 363.72
Good+22 pts over 3 years
In 2024, the liquidity ratio of SOCIETE VAROL SARL (335.14) 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.
Working capital requirement (WCR) and payment terms
Working capital requirement (WCR) measures the cash timing gap between customer collections and supplier/inventory payments.
Operating WCR (2024)
?
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 (2024)
?
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
0 j
Supplier credit (2024)
?
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
0 j
Inventory turnover (2024)
?
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 SOCIETE VAROL SARL
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2021
2022
2023
2024
Operating WCR
138 474 €
194 795 €
340 894 €
0 €
0 €
0 €
0 €
0 €
Inventory turnover (days)
0
0
0
0
0
0
0
0
Customer payment term (days)
126
150
117
886
0
0
0
0
Supplier payment term (days)
55
71
115
1040
0
0
0
0
Positioning of SOCIETE VAROL SARL in its sector
Comparison with sector Activités des agences de publicité
Valuation estimate
Based on 68 transactions of similar company sales
(all years),
the value of SOCIETE VAROL SARL is estimated at
3 177 310 €
(range 1 525 761€ - 11 954 704€).
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 value2024
68 tx
1525k€3177k€11954k€
3 177 310 €Range: 1 525 761€ - 11 954 704€
NAF 5 all-time
Valuation method used
Net Income Multiple
1 090 820 €
×
2.9x
=3 177 310 €
Range: 1 525 762€ - 11 954 705€
Only this financial indicator is available for this company.
How is this estimate calculated?
This estimate is based on the analysis of 68 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 publicité)
Compare SOCIETE VAROL SARL with other companies in the same sector:
Frequently asked questions about SOCIETE VAROL SARL
What is the revenue of SOCIETE VAROL SARL ?
The revenue of SOCIETE VAROL SARL in 2018 is 1.1 M€.
Is SOCIETE VAROL SARL profitable?
Yes, SOCIETE VAROL SARL generated a net profit of 1.1 M€ in 2024.
Where is the headquarters of SOCIETE VAROL SARL ?
The headquarters of SOCIETE VAROL SARL is located in MOISSY-CRAMAYEL (77550), in the department Seine-et-Marne.
Where to find the tax return of SOCIETE VAROL SARL ?
The tax return of SOCIETE VAROL SARL 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 VAROL SARL operate?
SOCIETE VAROL SARL operates in the sector Activités des agences de publicité (NAF code 73.11Z). 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