HOLDING DE LA SAVONNERIE : revenue, balance sheet and financial ratios
HOLDING DE LA SAVONNERIE is a French company
founded 11 years ago,
specialized in the sector Gestion de fonds.
Based in QUIMPER (29000),
this company of category PME
shows in 2021 a revenue of 380 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - HOLDING DE LA SAVONNERIE (SIREN 803711811)
Indicator
2021
2019
2018
2017
2016
Revenue
380 280 €
324 164 €
51 933 €
N/C
N/C
Net income
31 942 €
146 667 €
-7 009 €
12 804 €
-18 310 €
EBITDA
-64 926 €
9 211 €
-24 426 €
-2 397 €
-10 725 €
Net margin
8.4%
45.2%
-13.5%
N/C
N/C
Revenue and income statement
In 2021, HOLDING DE LA SAVONNERIE achieves revenue of 380 k€. Over the period 2018-2021, the company shows strong growth with a CAGR (compound annual growth rate) of +94.2%. Vs 2019, growth of +17% (324 k€ -> 380 k€). After deducting consumption (0 €), gross margin stands at 380 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 -65 k€, representing -17.1% of revenue. Warning negative scissor effect: despite revenue change (+17%), EBITDA varies by -805%, reducing margin by 19.9 pts. This reflects costs rising faster than revenue. Negative EBITDA means operations do not cover current expenses: concerning situation. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 32 k€, i.e. 8.4% 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
380 280 €
Gross margin (2021)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
380 280 €
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
-64 926 €
EBIT (2021)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
4 393 €
Net income (2021)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
31 942 €
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
-17.1%
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 115%. Debt level is high: negotiating margin with banks is reduced. Financial autonomy (= Equity / Total assets x 100) reaches 42%. 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
114.716%
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
41.547%
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
-10.349%
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
-28.626
Asset age ratio (2021)
?
Asset age ratio
Definition
Measures the degree of wear of tangible assets.
Formula
Accumulated depreciation / Gross fixed assets x 100
Solvency indicators evolution HOLDING DE LA SAVONNERIE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2021
Debt ratio
53.933
52.622
56.79
89.671
114.716
Financial autonomy
64.824
65.441
60.234
47.066
41.547
Repayment capacity
-21.866
29.746
-59.309
5.288
-28.626
Cash flow / Revenue
None%
None%
-13.496%
45.966%
-10.349%
Sector positioning
Debt ratio
114.722021
2018
2019
2021
Q1: 0.02
Med: 16.89
Q3: 133.03
Average+8 pts over 3 years
In 2021, the debt ratio of HOLDING DE LA SAVONNERIE (114.72) 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
41.55%2021
2018
2019
2021
Q1: 13.27%
Med: 52.51%
Q3: 87.72%
Average-11 pts over 3 years
In 2021, the financial autonomy of HOLDING DE LA SAVONNERIE (41.5%) ranks below the median of the sector. This ratio represents the share of equity in total financing. An improvement would strengthen the competitive position.
Repayment capacity
-28.63 years2021
2018
2019
2021
Q1: -0.13 years
Med: 0.0 years
Q3: 3.51 years
Excellent
In 2021, the repayment capacity of HOLDING DE LA SAVONNERIE (-28.63) 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 397.63. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months.
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
397.635
Interest coverage (2021)
?
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
-20.469
Liquidity indicators evolution HOLDING DE LA SAVONNERIE
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2018
2019
2021
Liquidity ratio
2073.667
4277.899
199.873
360.416
397.635
Interest coverage
-30.079
-141.427
-12.171
73.347
-20.469
Sector positioning
Liquidity ratio
397.632021
2018
2019
2021
Q1: 95.49
Med: 362.13
Q3: 2062.52
Good+17 pts over 3 years
In 2021, the liquidity ratio of HOLDING DE LA SAVONNERIE (397.63) 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
-20.47x2021
2018
2019
2021
Q1: -41.51x
Med: 0.0x
Q3: 0.0x
Average
In 2021, the interest coverage of HOLDING DE LA SAVONNERIE (-20.5x) 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: 398 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 84 days. The gap of 314 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 758 days of revenue, i.e. 801 k€ to permanently finance.
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
800 527 €
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
398 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
84 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
758 j
WCR and payment terms evolution HOLDING DE LA SAVONNERIE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2021
Operating WCR
0 €
0 €
79 266 €
607 415 €
800 527 €
Inventory turnover (days)
0
0
0
0
0
Customer payment term (days)
0
0
360
421
398
Supplier payment term (days)
75
148
232
195
84
Positioning of HOLDING DE LA SAVONNERIE in its sector
Comparison with sector Gestion de fonds
Valuation estimate
Based on 76 transactions of similar company sales
in 2021,
the value of HOLDING DE LA SAVONNERIE is estimated at
215 971 €
(range 67 638€ - 380 846€).
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
67k€215k€380k€
215 971 €Range: 67 638€ - 380 846€
NAF 5 année 2021
Valuation detail by method
Ajustez les pondérations selon votre analyse
Revenue Multiple30%
380 280 €×0.33x
Estimation127 126 €
57 281€ - 342 376€
Net Income Multiple20%
31 942 €×10.9x
Estimation349 240 €
83 175€ - 438 553€
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 HOLDING DE LA SAVONNERIE with other companies in the same sector:
Frequently asked questions about HOLDING DE LA SAVONNERIE
What is the revenue of HOLDING DE LA SAVONNERIE ?
The revenue of HOLDING DE LA SAVONNERIE in 2021 is 380 k€.
Is HOLDING DE LA SAVONNERIE profitable?
Yes, HOLDING DE LA SAVONNERIE generated a net profit of 32 k€ in 2021.
Where is the headquarters of HOLDING DE LA SAVONNERIE ?
The headquarters of HOLDING DE LA SAVONNERIE is located in QUIMPER (29000), in the department Finistere.
Where to find the tax return of HOLDING DE LA SAVONNERIE ?
The tax return of HOLDING DE LA SAVONNERIE 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 HOLDING DE LA SAVONNERIE operate?
HOLDING DE LA SAVONNERIE 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