Employees: NN (None)Legal category: SAS (autres)Size: PMECreation date: 1977-01-01 (49 years)Status: ActiveBusiness sector: Activités des sièges sociauxLocation: HIRSINGUE (68560), Haut-Rhin
S & L PARTICIPATIONS : revenue, balance sheet and financial ratios
S & L PARTICIPATIONS is a French company
founded 49 years ago,
specialized in the sector Activités des sièges sociaux.
Based in HIRSINGUE (68560),
this company of category PME
shows in 2023 a revenue of 146 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - S & L PARTICIPATIONS (SIREN 309480127)
Indicator
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
145 800 €
142 400 €
149 377 €
192 000 €
192 000 €
192 000 €
184 000 €
96 000 €
Net income
-13 778 €
19 951 €
84 127 €
39 049 €
12 358 €
17 004 €
-18 619 €
812 €
EBITDA
57 703 €
36 493 €
62 724 €
59 840 €
48 798 €
63 899 €
-998 €
-78 696 €
Net margin
-9.4%
14.0%
56.3%
20.3%
6.4%
8.9%
-10.1%
0.8%
Revenue and income statement
In 2023, S & L PARTICIPATIONS achieves revenue of 146 k€. Over the period 2016-2023, the company shows strong growth with a CAGR (compound annual growth rate) of +6.2%. Vs 2022: +2%. After deducting consumption (2 k€), gross margin stands at 144 k€, i.e. a rate of 99%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches 58 k€, representing 39.6% of revenue. Positive scissor effect: EBITDA margin improves by +13.9 pts, sign of improved operational efficiency. This high EBITDA margin provides strong self-financing capacity and resilience to uncertainties. Net income is negative at -14 k€ (-9.4% of revenue), which will impact equity.
Revenue (2023)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
145 800 €
Gross margin (2023)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
144 109 €
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
57 703 €
EBIT (2023)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
-20 460 €
Net income (2023)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
-13 778 €
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
39.6%
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 0%. 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 55%. This high autonomy means the company finances most of its assets through equity, a sign of strength. Cash flow represents 120.9% 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
0.009%
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
54.65%
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
120.944%
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
0.0
Asset age ratio (2023)
?
Asset age ratio
Definition
Measures the degree of wear of tangible assets.
Formula
Accumulated depreciation / Gross fixed assets x 100
Solvency indicators evolution S & L PARTICIPATIONS
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
Debt ratio
0.025
0.029
0.016
0.082
0.014
0.012
0.01
0.009
Financial autonomy
77.887
74.752
71.256
66.855
63.723
61.908
60.064
54.65
Repayment capacity
-0.004
0.003
0.001
-0.006
0.001
-0.006
0.001
0.0
Cash flow / Revenue
-42.179%
35.68%
71.767%
-50.66%
53.916%
-11.45%
86.437%
120.944%
Sector positioning
Debt ratio
0.012023
2021
2022
2023
Q1: 0.15
Med: 18.74
Q3: 101.68
Excellent
In 2023, the debt ratio of S & L PARTICIPATIONS (0.01) ranks in the bottom 25% of the sector, which is positive. This ratio measures the weight of debt relative to equity. A low ratio indicates a solid financial structure with little dependence on creditors.
Financial autonomy
54.65%2023
2021
2022
2023
Q1: 13.72%
Med: 51.33%
Q3: 84.16%
Good
In 2023, the financial autonomy of S & L PARTICIPATIONS (54.6%) 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
0.0 years2023
2021
2022
2023
Q1: 0.0 years
Med: 0.21 years
Q3: 3.84 years
Excellent
In 2023, the repayment capacity of S & L PARTICIPATIONS (0.00) 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 872.97. 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 194.4x. Operating income very largely covers interest expenses: high safety margin.
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
872.969
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
194.435
Liquidity indicators evolution S & L PARTICIPATIONS
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
Liquidity ratio
529.931
567.335
736.454
813.715
757.251
975.01
1002.118
872.969
Interest coverage
-34.589
-8609.319
107.379
24.026
64.455
101.672
223.459
194.435
Sector positioning
Liquidity ratio
872.972023
2021
2022
2023
Q1: 110.36
Med: 414.42
Q3: 1923.42
Good-8 pts over 3 years
In 2023, the liquidity ratio of S & L PARTICIPATIONS (872.97) 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
194.44x2023
2021
2022
2023
Q1: -38.43x
Med: 0.0x
Q3: 2.72x
Excellent
In 2023, the interest coverage of S & L PARTICIPATIONS (194.4x) 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: 2658 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 4 days. The gap of 2654 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 1975 days of revenue, i.e. 800 k€ to permanently finance. Over 2016-2023, WCR increased by +384%, requiring additional financing.
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
800 072 €
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
2658 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
4 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
1975 j
WCR and payment terms evolution S & L PARTICIPATIONS
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
Operating WCR
165 387 €
234 464 €
344 114 €
359 311 €
440 081 €
511 533 €
630 479 €
800 072 €
Inventory turnover (days)
0
0
0
0
0
0
0
0
Customer payment term (days)
1642
1100
1335
1163
1395
1549
2059
2658
Supplier payment term (days)
132
117
43
20
1
1
2
4
Positioning of S & L PARTICIPATIONS in its sector
Comparison with sector Activités des sièges sociaux
Valuation estimate
Based on 89 transactions of similar company sales
in 2023,
the value of S & L PARTICIPATIONS is estimated at
173 651 €
(range 86 103€ - 286 236€).
With an EBITDA of 57 703€, the sector multiple of 4.0x is applied.
The price/revenue ratio is 0.52x
(in line with sector norms).
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
89 tx
86k€173k€286k€
173 651 €Range: 86 103€ - 286 236€
NAF 5 année 2023
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
57 703 €×4.0x
Estimation232 039 €
119 029€ - 376 805€
Revenue Multiple30%
145 800 €×0.52x
Estimation76 338 €
31 228€ - 135 289€
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 89 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 S & L PARTICIPATIONS with other companies in the same sector:
Frequently asked questions about S & L PARTICIPATIONS
What is the revenue of S & L PARTICIPATIONS ?
The revenue of S & L PARTICIPATIONS in 2023 is 146 k€.
Is S & L PARTICIPATIONS profitable?
S & L PARTICIPATIONS recorded a net loss in 2023.
Where is the headquarters of S & L PARTICIPATIONS ?
The headquarters of S & L PARTICIPATIONS is located in HIRSINGUE (68560), in the department Haut-Rhin.
Where to find the tax return of S & L PARTICIPATIONS ?
The tax return of S & L PARTICIPATIONS 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 S & L PARTICIPATIONS operate?
S & L PARTICIPATIONS 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