Mitarbeiter: 11 (2023.0)Rechtsform: Société à responsabilité limitée (sans autre indication)Größe: PMEGründungsdatum: 2003-11-12 (22 Jahre)Status: AktivBranche: Gestion de fondsStandort: AIX-EN-PROVENCE (13100), Bouches-du-Rhone
GROUPE SEBBAN : revenue, balance sheet and financial ratios
GROUPE SEBBAN is a French company
founded 22 years ago,
specialized in the sector Gestion de fonds.
Based in AIX-EN-PROVENCE (13100),
this company of category PME
shows in 2024 a revenue of 1.2 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Historique financier - GROUPE SEBBAN (SIREN 450795935)
Kennzahl
2024
2023
2022
2021
2020
2019
2018
2017
2016
Umsatz
1 203 919 €
1 563 025 €
1 445 319 €
1 379 797 €
913 300 €
1 357 500 €
771 299 €
N/C
1 416 425 €
Nettoergebnis
37 433 €
418 261 €
36 548 €
-328 129 €
37 462 €
33 525 €
86 395 €
-17 653 €
380 592 €
EBITDA
30 657 €
-89 867 €
87 267 €
133 864 €
-48 038 €
425 036 €
104 681 €
N/C
626 685 €
Nettomarge
3.1%
26.8%
2.5%
-23.8%
4.1%
2.5%
11.2%
N/C
26.9%
Umsatz und Gewinn- und Verlustrechnung
In 2024, GROUPE SEBBAN achieves revenue of 1.2 M€. Activity remains stable over the period (CAGR: -2.0%). Significant drop of -23% vs 2023. After deducting consumption (92 k€), gross margin stands at 1.1 M€, i.e. a rate of 92%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches 31 k€, representing 2.5% of revenue. Positive scissor effect: EBITDA margin improves by +8.3 pts, sign of improved operational efficiency. The operating margin remains fragile, requiring cost vigilance. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 37 k€, i.e. 3.1% of revenue. This profit can be retained or distributed to shareholders.
Umsatz (2024)
?
Umsatz
Definition
Gesamtbetrag der Verkäufe von Waren und Dienstleistungen des Unternehmens.
Formel
Warenverkäufe + Verkaufte Produktion
1 203 919 €
Bruttomarge (2024)
?
Bruttomarge
Definition
Differenz zwischen Umsatz und Wareneinsatz.
Formel
Umsatz - Wareneinsatz
1 111 998 €
EBITDA (2024)
?
EBITDA (Betriebsergebnis vor Abschreibungen)
Definition
Ressource générée par l'activité courante, avant amortissements et charges financières.
Formel
Wertschöpfung - Personalkosten - Steuern
Interpretation
Positiv = rentable Tätigkeit
30 657 €
EBIT (2024)
?
EBIT (Betriebsergebnis)
Definition
Betriebsergebnis, einschließlich Abschreibungen und Rückstellungen.
Formel
EBITDA - Abschreibungen und Rückstellungen + Auflösungen
-2 711 €
Nettoergebnis (2024)
?
Nettoergebnis
Definition
Bénéfice ou perte après toutes les charges, y compris impôts et éléments exceptionnels.
Le compte de résultat détaillé n'est pas disponible pour cette entreprise (liasse simplifiée ou données confidentielles).
Évolution graphique
Anzeigen :
Visualisierung erstellt mit numbers.finance Sources : INPI & BCE - Anpassungen : Ministère de l'Économie
Aktiva
Chargement des données...
Poste
Brutto
Abschr.
Netto
%
Entwicklung
Données de bilan actif non disponibles pour cette entreprise
Passiva
Chargement des données...
Poste
Jahr
%
Entwicklung
Données de bilan passif non disponibles pour cette entreprise
Solvenz- und Verschuldungskennzahlen
The debt ratio (= Financial debt / Equity x 100) stands at 20%. 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 79%. 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 24.6 years of cash flow to repay all financial debt. Beyond 7 years, banks generally consider credit risk as high. Cash flow represents 8.3% of revenue. Cash flow measures resources generated by operations, available for investment and debt repayment. Satisfactory level allowing partial financing of growth.
Verschuldungsgrad (2024)
?
Verschuldungsgrad
Definition
Misst das Verhältnis von Schulden zu Eigenkapital.
Formel
(Finanzschulden / Eigenkapital) x 100
Interpretation
< 50% : Faible 50-100% : Moderat > 100% : Hoch
20.282%
Finanzielle Autonomie (2024)
?
Finanzielle Autonomie
Definition
Anteil des Eigenkapitals an der Gesamtfinanzierung.
Visualisierung erstellt mit numbers.finance Sources : INPI & BCE - Anpassungen : Ministère de l'Économie
Kennzahl
2016
2017
2018
2019
2020
2021
2022
2023
2024
Verschuldungsgrad
6.606
5.178
18.348
15.777
53.171
63.851
5.009
3.21
20.282
Finanzielle Autonomie
80.832
84.146
77.794
78.92
57.162
48.169
91.03
92.226
79.107
Rückzahlungsfähigkeit
0.234
None
9.41
2.342
-21.749
7.828
7.875
4.716
24.621
Cashflow / Umsatz
33.98%
None%
4.282%
8.386%
-4.515%
7.998%
5.083%
5.273%
8.317%
Positionnement sectoriel
Debt ratio
20.282024
2022
2023
2024
Q1: 0.0
Méd: 8.28
Q3: 92.71
Average+21 pts über 3 Jahre
In 2024, the debt ratio of GROUPE SEBBAN (20.28) 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
79.11%2024
2022
2023
2024
Q1: 4.63%
Méd: 48.43%
Q3: 87.31%
Good-5 pts über 3 Jahre
In 2024, the financial autonomy of GROUPE SEBBAN (79.1%) 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.
Repayment capacity
24.62 years2024
2022
2023
2024
Q1: -0.01 years
Méd: 0.0 years
Q3: 3.01 years
Average
In 2024, the repayment capacity of GROUPE SEBBAN (24.62) 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.
Liquiditätskennzahlen
The liquidity ratio (= Current assets / Current liabilities) stands at 618.92. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months. The interest coverage ratio (= EBIT / Interest expenses) is 290.9x. Operating income very largely covers interest expenses: high safety margin.
Liquiditätsquote (2024)
?
Liquiditätsquote
Definition
Fähigkeit, kurzfristige Schulden mit dem Umlaufvermögen zu decken.
Formel
Umlaufvermögen / Kurzfristige Verbindlichkeiten
Interpretation
> 1.5 : Sehr gut 1-1.5 : Angemessen < 1 : Risque de liquidité
618.917
Zinsdeckung (2024)
?
Zinsdeckung
Definition
Fähigkeit, Zinsaufwendungen mit dem Betriebsergebnis zu decken.
Entwicklung der Liquiditätskennzahlen GROUPE SEBBAN
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Kennzahl
2016
2017
2018
2019
2020
2021
2022
2023
2024
Liquiditätsquote
589.012
1281.257
2574.638
2144.331
986.917
426.257
403.844
387.271
618.917
Zinsdeckung
1.0
None
3.103
0.819
-13.21
110.796
6.612
-67.747
290.916
Positionnement sectoriel
Liquidity ratio
618.922024
2022
2023
2024
Q1: 100.71
Méd: 472.45
Q3: 3122.85
Good
In 2024, the liquidity ratio of GROUPE SEBBAN (618.92) 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
290.92x2024
2022
2023
2024
Q1: -71.11x
Méd: 0.0x
Q3: 0.0x
Excellent
In 2024, the interest coverage of GROUPE SEBBAN (290.9x) 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.
Umlaufvermögensbedarf und Zahlungsfristen
Working capital requirement (WCR) measures the cash timing gap between customer collections and supplier/inventory payments. Average customer payment term: 388 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 90 days. The gap of 298 days means the company finances its customers for over a month before being paid relative to supplier payments. This weighs on cash flow. Overall, WCR represents 1234 days of revenue, i.e. 4.1 M€ to permanently finance. Over 2016-2024, WCR increased by +225%, requiring additional financing.
Operatives Working Capital (2024)
?
Operatives Working Capital
Definition
Besoin de financement généré par le cycle d'exploitation (stocks + créances - dettes fournisseurs).
(Lieferantenverbindlichkeiten / Einkäufe inkl. MwSt.) x 360
Interpretation
Je länger die Frist, desto besser für die Liquidität
90 j
Lagerumschlag (2024)
?
Lagerumschlag (Tage)
Definition
Durchschnittliche Lagerdauer für Waren oder Materialien.
Formel
(Vorräte / Einkaufskosten) x 360
Interpretation
Je niedriger das Verhältnis, desto schneller der Umschlag
0 j
Working Capital in Umsatztagen (2024)
?
Working Capital in Umsatztagen
Definition
Drückt den Betriebskapitalbedarf in Umsatztagen aus.
Formel
(BFR exploitation / CA) x 360
Interpretation
Je weniger Tage, desto besser das Working Capital Management
1234 j
Entwicklung des Working Capital und der Zahlungsfristen GROUPE SEBBAN
Visualisierung erstellt mit numbers.finance Sources : INPI & BCE - Anpassungen : Ministère de l'Économie
Kennzahl
2016
2017
2018
2019
2020
2021
2022
2023
2024
BFR d'exploitation
1 268 947 €
0 €
1 782 032 €
1 359 781 €
2 075 018 €
2 009 605 €
1 907 619 €
1 894 074 €
4 127 046 €
Lagerumschlag (Tage)
0
0
0
0
0
0
0
0
0
Crédit clients (jours)
149
0
48
2
92
232
213
76
388
Crédit fournisseurs (jours)
104
0
24
27
30
49
87
42
90
Positionnement de GROUPE SEBBAN dans son secteur
Vergleich mit der Branche Gestion de fonds
Bewertungsschätzung
Based on 62 transactions of similar company sales
in 2024,
the value of GROUPE SEBBAN is estimated at
238 824 €
(range 95 473€ - 581 316€).
With an EBITDA of 30 657€, the sector multiple of 4.8x is applied.
The price/revenue ratio is 0.30x
(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. Medium reliability: estimate to be confirmed with in-depth analysis.
Estimated enterprise value2024
62 tx
95k€238k€581k€
238 824 €Range: 95 473€ - 581 316€
NAF 5 année 2024
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
30 657 €×4.8x
Estimation147 084 €
45 746€ - 331 111€
Revenue Multiple30%
1 203 919 €×0.30x
Estimation366 490 €
189 630€ - 1 020 451€
Net Income Multiple20%
37 433 €×7.4x
Estimation276 677 €
78 556€ - 548 126€
Bewertungsentwicklung
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 62 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 (Gestion de fonds)
Compare GROUPE SEBBAN with other companies in the same sector:
Yes, GROUPE SEBBAN generated a net profit of 37 k€ in 2024.
Where is the headquarters of GROUPE SEBBAN ?
The headquarters of GROUPE SEBBAN is located in AIX-EN-PROVENCE (13100), in the department Bouches-du-Rhone.
Where to find the tax return of GROUPE SEBBAN ?
The tax return of GROUPE SEBBAN 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 GROUPE SEBBAN operate?
GROUPE SEBBAN operates in the sector Gestion de fonds (NAF code 66.30Z). See the 'Sector positioning' section above to compare the company with its competitors.
Item evolution
Drehen Sie Ihr Telefon ins Querformat, um das Diagramm anzuzeigen