Employees: NN (None)Legal category: SCA (commandite par actions)Size: PMECreation date: 2003-03-18 (23 years)Status: ActiveBusiness sector: Gestion de fondsLocation: CARENTAN-LES-MARAIS (50480), Manche
FINANCIERE SERGE DEMEAUTIS : revenue, balance sheet and financial ratios
FINANCIERE SERGE DEMEAUTIS is a French company
founded 23 years ago,
specialized in the sector Gestion de fonds.
Based in CARENTAN-LES-MARAIS (50480),
this company of category PME
shows in 2021 a revenue of 16 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - FINANCIERE SERGE DEMEAUTIS (SIREN 448057562)
Indicator
2021
2020
2019
2018
2017
2016
Revenue
16 291 €
26 750 €
82 538 €
265 112 €
209 000 €
247 350 €
Net income
117 971 €
101 190 €
6 522 €
277 437 €
504 438 €
489 153 €
EBITDA
776 €
1 816 €
6 779 €
-11 084 €
-78 749 €
-60 214 €
Net margin
724.1%
378.3%
7.9%
104.6%
241.4%
197.8%
Revenue and income statement
In 2021, FINANCIERE SERGE DEMEAUTIS achieves revenue of 16 k€. Revenue is declining over the period 2016-2021 (CAGR: -42.0%). Significant drop of -39% vs 2020. After deducting consumption (0 €), gross margin stands at 16 k€, i.e. a rate of 100%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches 776 €, representing 4.8% of revenue. Warning negative scissor effect: despite revenue change (-39%), EBITDA varies by -57%, reducing margin by 2.0 pts. This reflects costs rising faster than revenue. The operating margin remains fragile, requiring cost vigilance. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 118 k€, i.e. 724.1% of revenue. This profit can be retained or distributed to shareholders.
Revenue (2021)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
16 291 €
Gross margin (2021)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
16 291 €
EBITDA (2021)
?
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
776 €
EBIT (2021)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
20 923 €
Net income (2021)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
117 971 €
EBITDA margin (2021)
?
EBITDA margin
Definition
Measures the company's operating profitability.
Formula
(EBE / CA) x 100
Interpretation
> 10% : Good profitability 5-10% : Average < 5% : Low
4.8%
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 24%. 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 68%. This high autonomy means the company finances most of its assets through equity, a sign of strength.
Debt ratio (2021)
?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low 50-100% : Moderate > 100% : High
24.231%
Financial autonomy (2021)
?
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
67.756%
Cash flow / Revenue (2021)
?
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
-144.276%
Repayment capacity (2021)
?
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
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
Debt ratio
-14.949
0.0
0.0
0.0
0.0
24.231
Financial autonomy
-90.26
-4.565
19.61
26.026
38.353
67.756
Repayment capacity
-1.35
0.0
0.0
0.0
0.0
-4.706
Cash flow / Revenue
-24.678%
243.638%
47.687%
11.476%
355.974%
-144.276%
Sector positioning
Debt ratio
24.232021
2019
2020
2021
Q1: 0.02
Med: 16.89
Q3: 133.03
Average+27 pts over 3 years
In 2021, the debt ratio of FINANCIERE SERGE DEMEAUTIS (24.23) 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
67.76%2021
2019
2020
2021
Q1: 13.27%
Med: 52.52%
Q3: 87.72%
Good+28 pts over 3 years
In 2021, the financial autonomy of FINANCIERE SERGE DEMEAUTIS (67.8%) 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
-4.71 years2021
2019
2020
2021
Q1: -0.13 years
Med: 0.0 years
Q3: 3.51 years
Excellent-25 pts over 3 years
In 2021, the repayment capacity of FINANCIERE SERGE DEMEAUTIS (-4.71) 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 63.05. 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 1038.7x. Operating income very largely covers interest expenses: high safety margin.
Liquidity ratio (2021)
?
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
63.047
Interest coverage (2021)
?
Interest coverage
Definition
Ability to cover interest charges with operating income.
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2018
2019
2020
2021
Liquidity ratio
3.451
36.052
58.273
43.552
50.153
63.047
Interest coverage
-4.308
-9.984
-83.562
127.762
406.167
1038.66
Sector positioning
Liquidity ratio
63.052021
2019
2020
2021
Q1: 95.51
Med: 362.13
Q3: 2062.09
Average
In 2021, the liquidity ratio of FINANCIERE SERGE DEMEAUTIS (63.05) ranks below the median of the sector. This ratio measures the ability to cover short-term debt with current assets. An improvement would strengthen the competitive position.
Interest coverage
1038.66x2021
2019
2020
2021
Q1: -41.55x
Med: 0.0x
Q3: 0.0x
Excellent
In 2021, the interest coverage of FINANCIERE SERGE DEMEAUTIS (1038.7x) 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: 114 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 144 days. Favorable situation: supplier credit is longer than customer credit by 30 days. WCR is negative (-1802 days): operations structurally generate cash. Over 2016-2021, WCR increased by +92%, requiring additional financing.
Operating WCR (2021)
?
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
-81 567 €
Customer credit (2021)
?
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
114 j
Supplier credit (2021)
?
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
144 j
Inventory turnover (2021)
?
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 (2021)
?
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
-1802 j
WCR and payment terms evolution FINANCIERE SERGE DEMEAUTIS
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
Operating WCR
-1 031 912 €
-668 955 €
-381 817 €
-378 768 €
-297 789 €
-81 567 €
Inventory turnover (days)
0
0
0
0
0
0
Customer payment term (days)
48
52
112
183
339
114
Supplier payment term (days)
88
153
164
55
98
144
Positioning of FINANCIERE SERGE DEMEAUTIS in its sector
Comparison with sector Gestion de fonds
Valuation estimate
Based on 76 transactions of similar company sales
in 2021,
the value of FINANCIERE SERGE DEMEAUTIS is estimated at
260 720 €
(range 62 699€ - 331 340€).
With an EBITDA of 776€, the sector multiple of 2.9x is applied.
The price/revenue ratio is 0.33x
(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 value2021
76 tx
62k€260k€331k€
260 720 €Range: 62 699€ - 331 340€
NAF 5 année 2021
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
776 €×2.9x
Estimation2 236 €
1 051€ - 6 000€
Revenue Multiple30%
16 291 €×0.33x
Estimation5 446 €
2 454€ - 14 667€
Net Income Multiple20%
117 971 €×10.9x
Estimation1 289 844 €
307 188€ - 1 619 702€
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 76 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 FINANCIERE SERGE DEMEAUTIS with other companies in the same sector:
Frequently asked questions about FINANCIERE SERGE DEMEAUTIS
What is the revenue of FINANCIERE SERGE DEMEAUTIS ?
The revenue of FINANCIERE SERGE DEMEAUTIS in 2021 is 16 k€.
Is FINANCIERE SERGE DEMEAUTIS profitable?
Yes, FINANCIERE SERGE DEMEAUTIS generated a net profit of 118 k€ in 2021.
Where is the headquarters of FINANCIERE SERGE DEMEAUTIS ?
The headquarters of FINANCIERE SERGE DEMEAUTIS is located in CARENTAN-LES-MARAIS (50480), in the department Manche.
Where to find the tax return of FINANCIERE SERGE DEMEAUTIS ?
The tax return of FINANCIERE SERGE DEMEAUTIS 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 FINANCIERE SERGE DEMEAUTIS operate?
FINANCIERE SERGE DEMEAUTIS 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
Rotate your phone to landscape mode to view the chart