Employees: NN (None)Legal category: Société à responsabilité limitée (sans autre indication)Size: PMECreation date: 2021-02-17 (5 years)Status: ActiveBusiness sector: Activités des sièges sociauxLocation: SARZEAU (56370), Morbihan
Les données financières de cette entreprise sont partiellement disponibles (liasse simplifiée ou données confidentielles). Certaines sections ne sont pas affichées.
KERHU-BRILLAC : revenue, balance sheet and financial ratios
KERHU-BRILLAC is a French company
founded 5 years ago,
specialized in the sector Activités des sièges sociaux.
Based in SARZEAU (56370),
this company of category PME
shows in 2025 a net income positive of 929 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - KERHU-BRILLAC (SIREN 901245001)
Indicator
2025
2024
2023
Revenue
N/C
N/C
N/C
Net income
929 123 €
-1 548 €
-1 481 €
EBITDA
-55 565 €
-1 548 €
-1 481 €
Net margin
N/C
N/C
N/C
Revenue and income statement
In 2025, KERHU-BRILLAC generates positive net income of 929 k€. Net income represents the final profit after all expenses (operating, financial, exceptional) and corporate tax.
EBITDA (2025)
?
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
-55 565 €
EBIT (2025)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
-70 877 €
Net income (2025)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
929 123 €
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 55%. Debt remains under control: the company retains capacity to raise new debt if needed. Financial autonomy (= Equity / Total assets x 100) reaches 64%. 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 1.2 years of cash flow to repay all financial debt. This short period demonstrates excellent debt sustainability.
Debt ratio (2025)
?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low 50-100% : Moderate > 100% : High
55.484%
Financial autonomy (2025)
?
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
64.315%
Repayment capacity (2025)
?
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
1.248
Asset age ratio (2025)
?
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
2023
2024
2025
Debt ratio
0.236
0.366
55.484
Financial autonomy
99.765
99.636
64.315
Repayment capacity
-1.907
-2.824
1.248
Cash flow / Revenue
None%
None%
None%
Sector positioning
Debt ratio
55.482025
2023
2024
2025
Q1: 0.1
Med: 12.78
Q3: 79.19
Average+41 pts over 3 years
In 2025, the debt ratio of KERHU-BRILLAC (55.48) 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
64.31%2025
2023
2024
2025
Q1: 14.33%
Med: 56.86%
Q3: 88.94%
Good-19 pts over 3 years
In 2025, the financial autonomy of KERHU-BRILLAC (64.3%) 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
1.25 years2025
2023
2024
2025
Q1: 0.0 years
Med: 0.28 years
Q3: 3.37 years
Average+33 pts over 3 years
In 2025, the repayment capacity of KERHU-BRILLAC (1.25) 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.
Positioning of KERHU-BRILLAC in its sector
Comparison with sector Activités des sièges sociaux
Valuation estimate
Based on 54 transactions of similar company sales
in 2025,
the value of KERHU-BRILLAC is estimated at
2 568 682 €
(range 774 058€ - 5 288 468€).
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 value2025
54 tx
774k€2568k€5288k€
2 568 682 €Range: 774 058€ - 5 288 468€
NAF 5 année 2025
Valuation method used
Net Income Multiple
929 123 €
×
2.8x
=2 568 682 €
Range: 774 058€ - 5 288 469€
Only this financial indicator is available for this company.
How is this estimate calculated?
This estimate is based on the analysis of 54 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 sièges sociaux)
Compare KERHU-BRILLAC with other companies in the same sector:
The revenue of KERHU-BRILLAC is not publicly disclosed (confidential accounts filed with INPI).
Is KERHU-BRILLAC profitable?
Yes, KERHU-BRILLAC generated a net profit of 929 k€ in 2025.
Where is the headquarters of KERHU-BRILLAC ?
The headquarters of KERHU-BRILLAC is located in SARZEAU (56370), in the department Morbihan.
Where to find the tax return of KERHU-BRILLAC ?
The tax return of KERHU-BRILLAC 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 KERHU-BRILLAC operate?
KERHU-BRILLAC operates in the sector Activités des sièges sociaux (NAF code 70.10Z). 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