Employees: 11 (2023.0)Legal category: Société à responsabilité limitée (sans autre indication)Size: PMECreation date: 1964-01-01 (62 years)Status: ActiveBusiness sector: Transports routiers de fret de proximitéLocation: SAINT-RACHO (71800), Saone-et-Loire
Les données financières de cette entreprise sont partiellement disponibles (liasse simplifiée ou données confidentielles). Certaines sections ne sont pas affichées.
MINOTERIE DU SORNIN : revenue, balance sheet and financial ratios
MINOTERIE DU SORNIN is a French company
founded 62 years ago,
specialized in the sector Transports routiers de fret de proximité.
Based in SAINT-RACHO (71800),
this company of category PME
shows in 2022 a revenue of 1.4 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - MINOTERIE DU SORNIN (SIREN 321130056)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
N/C
N/C
1 449 572 €
N/C
N/C
N/C
N/C
N/C
N/C
Net income
2 807 €
-19 935 €
-34 812 €
1 121 €
8 027 €
1 817 €
19 760 €
14 066 €
57 835 €
EBITDA
N/C
N/C
11 064 €
N/C
N/C
N/C
N/C
N/C
N/C
Net margin
N/C
N/C
-2.4%
N/C
N/C
N/C
N/C
N/C
N/C
Revenue and income statement
In 2024, MINOTERIE DU SORNIN generates positive net income of 3 k€. Net income represents the final profit after all expenses (operating, financial, exceptional) and corporate tax. Change over 2016-2024: 58 k€ -> 3 k€.
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
2 807 €
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 114%. Debt level is high: negotiating margin with banks is reduced. Financial autonomy (= Equity / Total assets x 100) reaches 34%. The balance between equity and debt is satisfactory.
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
114.018%
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
33.652%
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
2023
2024
Debt ratio
114.655
147.428
116.335
96.406
77.823
104.549
139.467
159.925
114.018
Financial autonomy
38.469
33.562
37.836
40.067
42.622
38.266
31.914
30.414
33.652
Repayment capacity
None
None
None
None
None
None
169.175
None
None
Cash flow / Revenue
None%
None%
None%
None%
None%
None%
0.187%
None%
None%
Sector positioning
Debt ratio
114.022024
2022
2023
2024
Q1: 1.8
Med: 27.54
Q3: 87.06
Average
In 2024, the debt ratio of MINOTERIE DU SORNIN (114.02) 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
33.65%2024
2022
2023
2024
Q1: 13.27%
Med: 31.55%
Q3: 51.53%
Good
In 2024, the financial autonomy of MINOTERIE DU SORNIN (33.6%) 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
169.18 years2022
2022
Q1: 0.0 years
Med: 0.02 years
Q3: 1.77 years
Watch
In 2022, the repayment capacity of MINOTERIE DU SORNIN (169.18) ranks in the top 25% of the sector. This ratio indicates the number of years needed to repay debt with cash flow. A long duration may signal heavy debt relative to repayment capacity.
Liquidity ratios
The liquidity ratio (= Current assets / Current liabilities) stands at 129.73. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months.
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
129.731
Liquidity indicators evolution MINOTERIE DU SORNIN
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Liquidity ratio
225.424
157.85
145.122
140.467
155.042
153.029
123.185
147.489
129.731
Interest coverage
None
None
None
None
None
None
66.513
None
None
Sector positioning
Liquidity ratio
129.732024
2022
2023
2024
Q1: 117.28
Med: 164.75
Q3: 253.6
Average+6 pts over 3 years
In 2024, the liquidity ratio of MINOTERIE DU SORNIN (129.73) 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
66.51x2022
2022
Q1: 0.0x
Med: 0.0x
Q3: 1.7x
Excellent
In 2022, the interest coverage of MINOTERIE DU SORNIN (66.5x) 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.
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
0 €
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
0 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
0 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 and payment terms evolution MINOTERIE DU SORNIN
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
0 €
0 €
0 €
0 €
0 €
0 €
219 900 €
0 €
0 €
Inventory turnover (days)
0
0
0
0
0
0
0
0
0
Customer payment term (days)
0
0
0
0
0
0
75
0
0
Supplier payment term (days)
0
0
0
0
0
0
43
0
0
Positioning of MINOTERIE DU SORNIN in its sector
Comparison with sector Transports routiers de fret de proximité
Valuation estimate
Based on 71 transactions of similar company sales
in 2024,
the value of MINOTERIE DU SORNIN is estimated at
9 491 €
(range 1 231€ - 25 911€).
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
71 tx
1k€9k€25k€
9 491 €Range: 1 231€ - 25 911€
NAF 5 année 2024
Valuation method used
Net Income Multiple
2 807 €
×
3.4x
=9 492 €
Range: 1 232€ - 25 912€
Only this financial indicator is available for this company.
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 71 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 (Transports routiers de fret de proximité)
Compare MINOTERIE DU SORNIN with other companies in the same sector:
Frequently asked questions about MINOTERIE DU SORNIN
What is the revenue of MINOTERIE DU SORNIN ?
The revenue of MINOTERIE DU SORNIN in 2022 is 1.4 M€.
Is MINOTERIE DU SORNIN profitable?
Yes, MINOTERIE DU SORNIN generated a net profit of 3 k€ in 2024.
Where is the headquarters of MINOTERIE DU SORNIN ?
The headquarters of MINOTERIE DU SORNIN is located in SAINT-RACHO (71800), in the department Saone-et-Loire.
Where to find the tax return of MINOTERIE DU SORNIN ?
The tax return of MINOTERIE DU SORNIN 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 MINOTERIE DU SORNIN operate?
MINOTERIE DU SORNIN operates in the sector Transports routiers de fret de proximité (NAF code 49.41B). 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