Employees: NN (None)Legal category: SCA (commandite par actions)Size: PMECreation date: 2005-07-02 (20 years)Status: ActiveBusiness sector: Activités des sociétés holdingLocation: SAINT-RAMBERT-EN-BUGEY (01230), Ain
LE SAVOIR PIERRE : revenue, balance sheet and financial ratios
LE SAVOIR PIERRE is a French company
founded 20 years ago,
specialized in the sector Activités des sociétés holding.
Based in SAINT-RAMBERT-EN-BUGEY (01230),
this company of category PME
shows in 2023 a revenue of 20 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - LE SAVOIR PIERRE (SIREN 483250684)
Indicator
2023
2020
2017
2016
Revenue
19 881 €
18 061 €
N/C
117 978 €
Net income
10 152 €
-6 823 €
12 515 €
6 076 €
EBITDA
10 146 €
-6 092 €
N/C
2 247 €
Net margin
51.1%
-37.8%
N/C
5.2%
Revenue and income statement
In 2023, LE SAVOIR PIERRE achieves revenue of 20 k€. Revenue is declining over the period 2016-2023 (CAGR: -22.5%). Vs 2020, growth of +10% (18 k€ -> 20 k€). After deducting consumption (5 k€), gross margin stands at 15 k€, i.e. a rate of 74%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches 10 k€, representing 51.0% of revenue. Positive scissor effect: EBITDA margin improves by +84.8 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 10 k€, i.e. 51.1% of revenue. This profit can be retained or distributed to shareholders.
Revenue (2023)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
19 881 €
Gross margin (2023)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
14 727 €
EBITDA (2023)
?
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
10 146 €
EBIT (2023)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
10 147 €
Net income (2023)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
10 152 €
EBITDA margin (2023)
?
EBITDA margin
Definition
Measures the company's operating profitability.
Formula
(EBE / CA) x 100
Interpretation
> 10% : Good profitability 5-10% : Average < 5% : Low
51.0%
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 1%. 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 82%. 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 0.0 years of cash flow to repay all financial debt. This short period demonstrates excellent debt sustainability. Cash flow represents 51.1% 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 (2023)
?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low 50-100% : Moderate > 100% : High
1.363%
Financial autonomy (2023)
?
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
81.793%
Cash flow / Revenue (2023)
?
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
51.064%
Repayment capacity (2023)
?
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
0.03
Solvency indicators evolution LE SAVOIR PIERRE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2020
2023
Debt ratio
0.0
4.212
38.81
1.363
Financial autonomy
93.218
92.716
69.266
81.793
Repayment capacity
0.0
None
-7.374
0.03
Cash flow / Revenue
2.414%
None%
-37.778%
51.064%
Sector positioning
Debt ratio
1.362023
2017
2020
2023
Q1: 0.03
Med: 10.87
Q3: 70.22
Good
In 2023, the debt ratio of LE SAVOIR PIERRE (1.36) ranks below the median of the sector. This ratio measures the weight of debt relative to equity. This controlled position reflects prudent management.
Financial autonomy
81.79%2023
2017
2020
2023
Q1: 17.2%
Med: 61.39%
Q3: 90.77%
Good-8 pts over 3 years
In 2023, the financial autonomy of LE SAVOIR PIERRE (81.8%) 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
0.03 years2023
2020
2023
Q1: 0.0 years
Med: 0.09 years
Q3: 3.23 years
Good+8 pts over 2 years
In 2023, the repayment capacity of LE SAVOIR PIERRE (0.03) ranks below the median of the sector. This ratio indicates the number of years needed to repay debt with cash flow. This controlled position reflects prudent management.
Liquidity ratios
The liquidity ratio (= Current assets / Current liabilities) stands at 580.25. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months.
Liquidity ratio (2023)
?
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
580.255
Interest coverage (2023)
?
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
0.0
Liquidity indicators evolution LE SAVOIR PIERRE
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2020
2023
Liquidity ratio
4771.112
787.97
2592.079
580.255
Interest coverage
0.846
None
-26.1
0.0
Sector positioning
Liquidity ratio
580.252023
2017
2020
2023
Q1: 126.86
Med: 619.0
Q3: 3548.33
Average-8 pts over 3 years
In 2023, the liquidity ratio of LE SAVOIR PIERRE (580.25) 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
0.0x2023
2020
2023
Q1: -65.31x
Med: 0.0x
Q3: 0.0x
Good+11 pts over 2 years
In 2023, the interest coverage of LE SAVOIR PIERRE (0.0x) ranks above the median of the sector. This ratio indicates how many times operating income covers interest expenses. This comfortable position offers an appreciable safety margin.
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: 168 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 102 days. The gap of 66 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 186 days of revenue, i.e. 10 k€ to permanently finance. Notable WCR improvement over the period (-85%), freeing up cash.
Operating WCR (2023)
?
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
10 298 €
Customer credit (2023)
?
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
168 j
Supplier credit (2023)
?
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
102 j
Inventory turnover (2023)
?
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 (2023)
?
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
186 j
WCR and payment terms evolution LE SAVOIR PIERRE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2020
2023
Operating WCR
70 469 €
0 €
1 973 €
10 298 €
Inventory turnover (days)
0
0
0
0
Customer payment term (days)
77
0
30
168
Supplier payment term (days)
23
0
39
102
Positioning of LE SAVOIR PIERRE in its sector
Comparison with sector Activités des sociétés holding
Valuation estimate
Based on 63 transactions of similar company sales
in 2023,
the value of LE SAVOIR PIERRE is estimated at
43 553 €
(range 12 994€ - 71 806€).
With an EBITDA of 10 146€, the sector multiple of 4.6x is applied.
The price/revenue ratio is 0.24x
(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 value2023
63 tx
12k€43k€71k€
43 553 €Range: 12 994€ - 71 806€
NAF 5 année 2023
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
10 146 €×4.6x
Estimation46 359 €
16 986€ - 78 885€
Revenue Multiple30%
19 881 €×0.24x
Estimation4 781 €
3 497€ - 14 199€
Net Income Multiple20%
10 152 €×9.3x
Estimation94 696 €
17 263€ - 140 521€
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 63 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 sociétés holding)
Compare LE SAVOIR PIERRE with other companies in the same sector:
Yes, LE SAVOIR PIERRE generated a net profit of 10 k€ in 2023.
Where is the headquarters of LE SAVOIR PIERRE ?
The headquarters of LE SAVOIR PIERRE is located in SAINT-RAMBERT-EN-BUGEY (01230), in the department Ain.
Where to find the tax return of LE SAVOIR PIERRE ?
The tax return of LE SAVOIR PIERRE 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 LE SAVOIR PIERRE operate?
LE SAVOIR PIERRE operates in the sector Activités des sociétés holding (NAF code 64.20Z). 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