Employees: 03 (2023.0)Legal category: SCA (commandite par actions)Size: GECreation date: 1988-10-19 (37 years)Status: ActiveBusiness sector: Entreposage et stockage non frigorifiqueLocation: SETE (34200), Herault
CENTRE GRAINS : revenue, balance sheet and financial ratios
CENTRE GRAINS is a French company
founded 37 years ago,
specialized in the sector Entreposage et stockage non frigorifique.
Based in SETE (34200),
this company of category GE
shows in 2024 a revenue of 3.3 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - CENTRE GRAINS (SIREN 349180166)
Indicator
2024
2023
2022
2022
2021
2020
2019
2018
2017
2016
Revenue
3 256 679 €
3 201 458 €
1 592 523 €
3 022 163 €
3 340 782 €
3 810 490 €
4 091 073 €
4 278 895 €
4 197 214 €
4 434 924 €
Net income
302 041 €
-280 023 €
43 575 €
125 329 €
204 730 €
-73 646 €
-239 473 €
-155 058 €
-244 868 €
-177 827 €
EBITDA
1 171 354 €
929 156 €
572 965 €
1 276 408 €
1 492 374 €
1 741 524 €
1 820 141 €
1 978 483 €
1 932 075 €
1 933 891 €
Net margin
9.3%
-8.7%
2.7%
4.1%
6.1%
-1.9%
-5.9%
-3.6%
-5.8%
-4.0%
Revenue and income statement
In 2024, CENTRE GRAINS achieves revenue of 3.3 M€. Activity remains stable over the period (CAGR: -3.8%). Vs 2023: +2%. After deducting consumption (0 €), gross margin stands at 3.3 M€, i.e. a rate of 100%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches 1.2 M€, representing 36.0% of revenue. Positive scissor effect: EBITDA margin improves by +6.9 pts, sign of improved operational efficiency. This high EBITDA margin provides strong self-financing capacity and resilience to uncertainties. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 302 k€, i.e. 9.3% of revenue. This profit can be retained or distributed to shareholders.
Revenue (2024)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
3 256 679 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
3 256 679 €
EBITDA (2024)
?
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
1 171 354 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
507 831 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
302 041 €
EBITDA margin (2024)
?
EBITDA margin
Definition
Measures the company's operating profitability.
Formula
(EBE / CA) x 100
Interpretation
> 10% : Good profitability 5-10% : Average < 5% : Low
36.0%
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 95%. This high autonomy means the company finances most of its assets through equity, a sign of strength. Cash flow represents 37.1% 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 (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
0.0%
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
94.804%
Cash flow / Revenue (2024)
?
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
37.103%
Repayment capacity (2024)
?
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
0.0
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
2020
2021
2022
2022
2023
2024
Debt ratio
112.169
98.423
90.54
79.805
69.852
58.715
48.921
17.386
0.0
0.0
Financial autonomy
45.106
48.092
50.215
52.557
53.817
59.703
62.929
80.884
93.057
94.804
Repayment capacity
7.141
6.233
5.469
5.129
4.682
4.994
4.777
3.672
0.0
0.0
Cash flow / Revenue
36.215%
38.41%
40.216%
39.685%
41.548%
38.934%
38.633%
34.392%
29.349%
37.103%
Sector positioning
Debt ratio
0.02024
2022
2023
2024
Q1: 0.0
Med: 11.12
Q3: 67.77
Excellent-27 pts over 3 years
In 2024, the debt ratio of CENTRE GRAINS (0.00) 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
94.8%2024
2022
2023
2024
Q1: 9.65%
Med: 34.88%
Q3: 62.0%
Excellent+16 pts over 3 years
In 2024, the financial autonomy of CENTRE GRAINS (94.8%) 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
0.0 years2024
2022
2023
2024
Q1: 0.0 years
Med: 0.09 years
Q3: 1.78 years
Excellent-50 pts over 3 years
In 2024, the repayment capacity of CENTRE GRAINS (0.00) ranks in the bottom 25% of the sector, which is positive. This ratio indicates the number of years needed to repay debt with cash flow. A short capacity reflects controlled debt and good cash generation.
Liquidity ratios
The liquidity ratio (= Current assets / Current liabilities) stands at 387.43. 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 0.0x. Danger: operating income does not cover interest charges, unsustainable situation.
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
387.432
Interest coverage (2024)
?
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
0.001
Liquidity indicators evolution CENTRE GRAINS
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2018
2019
2020
2021
2022
2022
2023
2024
Liquidity ratio
339.32
362.094
510.923
477.81
386.076
660.651
603.911
460.257
181.692
387.432
Interest coverage
17.006
16.176
14.397
14.287
14.03
14.588
16.079
11.661
5.677
0.001
Sector positioning
Liquidity ratio
387.432024
2022
2023
2024
Q1: 105.43
Med: 164.12
Q3: 324.56
Excellent
In 2024, the liquidity ratio of CENTRE GRAINS (387.43) 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
0.0x2024
2022
2023
2024
Q1: 0.0x
Med: 0.42x
Q3: 6.22x
Average-50 pts over 3 years
In 2024, the interest coverage of CENTRE GRAINS (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: 44 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 86 days. Excellent situation: suppliers finance 42 days of the operating cycle (retail model). WCR is negative (-256 days): operations structurally generate cash. Notable WCR improvement over the period (-344%), freeing up cash.
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
-2 311 526 €
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
44 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
86 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 in days of revenue (2024)
?
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
-256 j
WCR and payment terms evolution CENTRE GRAINS
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2022
2023
2024
Operating WCR
946 590 €
741 774 €
1 122 568 €
1 659 707 €
2 243 350 €
2 062 666 €
2 368 681 €
-1 125 117 €
-3 147 417 €
-2 311 526 €
Inventory turnover (days)
0
0
0
0
0
0
0
0
0
0
Customer payment term (days)
27
61
13
35
82
36
32
129
23
44
Supplier payment term (days)
90
90
82
110
144
133
134
127
52
86
Positioning of CENTRE GRAINS in its sector
Comparison with sector Entreposage et stockage non frigorifique
Valuation estimate
Based on 77 transactions of similar company sales
(all years),
the value of CENTRE GRAINS is estimated at
807 874 €
(range 380 221€ - 2 013 012€).
With an EBITDA of 1 171 354€, the sector multiple of 1.0x is applied.
The price/revenue ratio is 0.14x
(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
77 tx
380k€807k€2013k€
807 874 €Range: 380 221€ - 2 013 012€
NAF 5 all-time
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
1 171 354 €×1.0x
Estimation1 190 566 €
526 198€ - 2 813 842€
Revenue Multiple30%
3 256 679 €×0.14x
Estimation468 187 €
302 964€ - 1 120 176€
Net Income Multiple20%
302 041 €×1.2x
Estimation360 675 €
131 168€ - 1 350 192€
How is this estimate calculated?
This estimate is based on the analysis of 77 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 (Entreposage et stockage non frigorifique)
Compare CENTRE GRAINS with other companies in the same sector:
Yes, CENTRE GRAINS generated a net profit of 302 k€ in 2024.
Where is the headquarters of CENTRE GRAINS ?
The headquarters of CENTRE GRAINS is located in SETE (34200), in the department Herault.
Where to find the tax return of CENTRE GRAINS ?
The tax return of CENTRE GRAINS 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 CENTRE GRAINS operate?
CENTRE GRAINS operates in the sector Entreposage et stockage non frigorifique (NAF code 52.10B). 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