Employees: 12 (2023.0)Legal category: SCA (commandite par actions)Size: PMECreation date: 1982-01-11 (44 years)Status: ActiveBusiness sector: Fabrication de meubles de bureau et de magasinLocation: SAINT-ETIENNE (42100), Loire
SACMA FURANIA : revenue, balance sheet and financial ratios
SACMA FURANIA is a French company
founded 44 years ago,
specialized in the sector Fabrication de meubles de bureau et de magasin.
Based in SAINT-ETIENNE (42100),
this company of category PME
shows in 2025 a revenue of 3.3 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - SACMA FURANIA (SIREN 323529974)
Indicator
2025
2024
2023
2022
2021
2020
2019
2018
2017
Revenue
3 348 036 €
3 351 767 €
3 567 529 €
3 251 800 €
2 442 005 €
2 944 367 €
3 376 548 €
3 349 850 €
3 163 418 €
Net income
334 €
50 432 €
24 175 €
22 438 €
-38 647 €
-49 116 €
51 149 €
72 482 €
64 607 €
EBITDA
-22 791 €
76 587 €
-15 693 €
59 352 €
-97 730 €
-97 135 €
64 114 €
130 168 €
127 382 €
Net margin
0.0%
1.5%
0.7%
0.7%
-1.6%
-1.7%
1.5%
2.2%
2.0%
Revenue and income statement
In 2025, SACMA FURANIA achieves revenue of 3.3 M€. Revenue is growing positively over 9 years (CAGR: +0.7%). Slight decline of -0% vs 2024. After deducting consumption (1.0 M€), gross margin stands at 2.3 M€, i.e. a rate of 70%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches -23 k€, representing -0.7% of revenue. Warning negative scissor effect: despite revenue change (-0%), EBITDA varies by -130%, reducing margin by 3.0 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 334 €, i.e. 0.0% of revenue. This profit can be retained or distributed to shareholders.
Revenue (2025)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
3 348 036 €
Gross margin (2025)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
2 328 851 €
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
-22 791 €
EBIT (2025)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
-92 704 €
Net income (2025)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
334 €
EBITDA margin (2025)
?
EBITDA margin
Definition
Measures the company's operating profitability.
Formula
(EBE / CA) x 100
Interpretation
> 10% : Good profitability 5-10% : Average < 5% : Low
-0.7%
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 6%. 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 53%. 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 1.6 years of cash flow to repay all financial debt. This short period demonstrates excellent debt sustainability. Cash flow represents 1.0% of revenue. Cash flow measures resources generated by operations, available for investment and debt repayment.
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
5.962%
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
52.547%
Cash flow / Revenue (2025)
?
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
0.954%
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
1.632
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
2017
2018
2019
2020
2021
2022
2023
2024
2025
Debt ratio
33.576
33.161
56.473
49.277
39.065
36.655
35.718
21.163
5.962
Financial autonomy
45.282
47.527
43.248
43.289
45.92
46.491
46.683
52.077
52.547
Repayment capacity
4.047
3.68
5.563
-15.322
9.833
3.164
19.559
2.487
1.632
Cash flow / Revenue
1.924%
2.169%
2.578%
-0.889%
1.261%
2.837%
0.42%
2.203%
0.954%
Sector positioning
Debt ratio
5.962025
2023
2024
2025
Q1: 3.16
Med: 17.21
Q3: 48.03
Good-26 pts over 3 years
In 2025, the debt ratio of SACMA FURANIA (5.96) 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
52.55%2025
2023
2024
2025
Q1: 32.78%
Med: 55.34%
Q3: 65.48%
Average-9 pts over 3 years
In 2025, the financial autonomy of SACMA FURANIA (52.5%) 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
1.63 years2025
2023
2024
2025
Q1: 0.0 years
Med: 0.46 years
Q3: 2.38 years
Average-11 pts over 3 years
In 2025, the repayment capacity of SACMA FURANIA (1.63) 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.
Liquidity ratios
The liquidity ratio (= Current assets / Current liabilities) stands at 177.10. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months.
Liquidity ratio (2025)
?
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
177.103
Interest coverage (2025)
?
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
-45.702
Liquidity indicators evolution SACMA FURANIA
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2017
2018
2019
2020
2021
2022
2023
2024
2025
Liquidity ratio
197.565
218.785
214.089
192.215
185.019
198.147
206.589
211.823
177.103
Interest coverage
3.544
5.108
5.105
-3.534
-2.099
4.895
-20.385
11.802
-45.702
Sector positioning
Liquidity ratio
177.12025
2023
2024
2025
Q1: 178.52
Med: 259.34
Q3: 359.16
Watch-18 pts over 3 years
In 2025, the liquidity ratio of SACMA FURANIA (177.10) ranks in the bottom 25% of the sector. This ratio measures the ability to cover short-term debt with current assets. A ratio below 1 may signal potential cash flow tensions.
Interest coverage
-45.7x2025
2023
2024
2025
Q1: 0.0x
Med: 1.25x
Q3: 4.47x
Watch-13 pts over 3 years
In 2025, the interest coverage of SACMA FURANIA (-45.7x) ranks in the bottom 25% of the sector. This ratio indicates how many times operating income covers interest expenses. Low coverage may indicate fragility to rate or income variations.
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: 78 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 87 days. Favorable situation: supplier credit is longer than customer credit by 9 days. Inventory turnover is 30 days (= Average inventory / Cost of goods x 360). Fast turnover, sign of good inventory management. Overall, WCR represents 96 days of revenue, i.e. 894 k€ to permanently finance. Over 2017-2025, WCR increased by +21%, requiring additional financing.
Operating WCR (2025)
?
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
893 591 €
Customer credit (2025)
?
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
78 j
Supplier credit (2025)
?
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
87 j
Inventory turnover (2025)
?
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
30 j
WCR in days of revenue (2025)
?
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
96 j
WCR and payment terms evolution SACMA FURANIA
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2017
2018
2019
2020
2021
2022
2023
2024
2025
Operating WCR
737 614 €
757 904 €
668 455 €
722 253 €
576 167 €
762 027 €
737 908 €
780 962 €
893 591 €
Inventory turnover (days)
24
26
22
32
45
36
42
42
30
Customer payment term (days)
72
64
63
61
69
66
50
60
78
Supplier payment term (days)
66
59
63
76
77
60
50
60
87
Positioning of SACMA FURANIA in its sector
Comparison with sector Fabrication de meubles de bureau et de magasin
Valuation estimate
Indicative estimate only : the number of comparable transactions in this sector is limited (40 transactions).
This range of 340 011€ to 526 360€ is provided for information purposes only and requires in-depth analysis to be confirmed.
Estimated enterprise value2025
Indicative
340k€432k€526k€
432 303 €Range: 340 011€ - 526 360€
NAF 4 all-time
Aggregated at NAF sub-class level
How is this estimate calculated?
This estimate is based on the analysis of 40 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 (Fabrication de meubles de bureau et de magasin)
Compare SACMA FURANIA with other companies in the same sector:
Yes, SACMA FURANIA generated a net profit of 334€ in 2025.
Where is the headquarters of SACMA FURANIA ?
The headquarters of SACMA FURANIA is located in SAINT-ETIENNE (42100), in the department Loire.
Where to find the tax return of SACMA FURANIA ?
The tax return of SACMA FURANIA 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 SACMA FURANIA operate?
SACMA FURANIA operates in the sector Fabrication de meubles de bureau et de magasin (NAF code 31.01Z). 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