Employees: 21 (2023.0)Legal category: SCA (commandite par actions)Size: ETICreation date: 1989-05-29 (36 years)Status: ActiveBusiness sector: Fabrication d'autres articles en caoutchoucLocation: VIEUX-THANN (68800), Haut-Rhin
SACRED EUROPE : revenue, balance sheet and financial ratios
SACRED EUROPE is a French company
founded 36 years ago,
specialized in the sector Fabrication d'autres articles en caoutchouc.
Based in VIEUX-THANN (68800),
this company of category ETI
shows in 2023 a revenue of 7.8 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - SACRED EUROPE (SIREN 350859559)
Indicator
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
7 789 212 €
6 455 980 €
5 813 095 €
6 760 104 €
8 961 044 €
8 815 630 €
8 205 339 €
7 223 754 €
Net income
213 216 €
107 513 €
35 578 €
-274 411 €
64 500 €
-156 981 €
-14 753 €
122 712 €
EBITDA
817 594 €
463 166 €
216 271 €
1 472 €
236 824 €
122 906 €
83 203 €
531 486 €
Net margin
2.7%
1.7%
0.6%
-4.1%
0.7%
-1.8%
-0.2%
1.7%
Revenue and income statement
In 2023, SACRED EUROPE achieves revenue of 7.8 M€. Revenue is growing positively over 8 years (CAGR: +1.1%). Vs 2022, growth of +21% (6.5 M€ -> 7.8 M€). After deducting consumption (3.3 M€), gross margin stands at 4.5 M€, i.e. a rate of 58%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches 818 k€, representing 10.5% of revenue. Positive scissor effect: EBITDA margin improves by +3.3 pts, sign of improved operational efficiency. This level of operating margin is satisfactory for the sector. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 213 k€, i.e. 2.7% 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
7 789 212 €
Gross margin (2023)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
4 521 432 €
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
817 594 €
EBIT (2023)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
343 973 €
Net income (2023)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
213 216 €
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
10.5%
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 44%. Debt remains under control: the company retains capacity to raise new debt if needed. Financial autonomy (= Equity / Total assets x 100) reaches 21%. The balance between equity and debt is satisfactory. Cash flow represents 8.1% of revenue. Cash flow measures resources generated by operations, available for investment and debt repayment. Satisfactory level allowing partial financing of growth.
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
44.251%
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
21.039%
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
8.142%
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
-0.149
Asset age ratio (2023)
?
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
Debt ratio
85.203
123.527
119.381
105.602
458.226
204.299
95.606
44.251
Financial autonomy
17.758
16.101
10.561
11.623
4.678
8.066
13.552
21.039
Repayment capacity
0.826
4.643
1.505
-3.443
-0.853
-3.918
1.051
-0.149
Cash flow / Revenue
6.82%
1.512%
2.928%
2.002%
-0.44%
2.686%
5.204%
8.142%
Sector positioning
Debt ratio
44.252023
2021
2022
2023
Q1: 1.69
Med: 16.54
Q3: 48.06
Average
In 2023, the debt ratio of SACRED EUROPE (44.25) 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
21.04%2023
2021
2022
2023
Q1: 34.52%
Med: 53.62%
Q3: 68.02%
Watch
In 2023, the financial autonomy of SACRED EUROPE (21.0%) ranks in the bottom 25% of the sector. This ratio represents the share of equity in total financing. Low autonomy may limit investment capacity and increase vulnerability.
Repayment capacity
-0.15 years2023
2021
2022
2023
Q1: 0.0 years
Med: 0.41 years
Q3: 1.3 years
Excellent
In 2023, the repayment capacity of SACRED EUROPE (-0.15) 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 80.00. 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 5.7x. 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
80.0
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
5.704
Liquidity indicators evolution SACRED EUROPE
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
Liquidity ratio
88.834
85.088
79.798
58.06
56.61
49.334
79.131
80.0
Interest coverage
4.309
21.962
14.912
10.107
1835.258
8.621
6.735
5.704
Sector positioning
Liquidity ratio
80.02023
2021
2022
2023
Q1: 183.6
Med: 270.01
Q3: 388.63
Watch
In 2023, the liquidity ratio of SACRED EUROPE (80.00) 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
5.7x2023
2021
2022
2023
Q1: 0.0x
Med: 0.85x
Q3: 6.15x
Good
In 2023, the interest coverage of SACRED EUROPE (5.7x) 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: 26 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 52 days. Favorable situation: supplier credit is longer than customer credit by 26 days. Inventory turnover is 24 days (= Average inventory / Cost of goods x 360). Fast turnover, sign of good inventory management. Overall, WCR represents 12 days of revenue, i.e. 256 k€ to permanently finance. Notable WCR improvement over the period (-20%), 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
255 954 €
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
26 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
52 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
24 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
12 j
WCR and payment terms evolution SACRED EUROPE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
Operating WCR
320 879 €
834 155 €
699 079 €
251 268 €
105 796 €
-391 105 €
-122 857 €
255 954 €
Inventory turnover (days)
18
28
30
40
20
41
23
24
Customer payment term (days)
36
30
29
22
32
31
35
26
Supplier payment term (days)
55
67
68
48
78
50
63
52
Positioning of SACRED EUROPE in its sector
Comparison with sector Fabrication d'autres articles en caoutchouc
Valuation estimate
Based on 80 transactions of similar company sales
(all years),
the value of SACRED EUROPE is estimated at
1 072 740 €
(range 458 027€ - 2 074 788€).
With an EBITDA of 817 594€, the sector multiple of 1.3x is applied.
The price/revenue ratio is 0.21x
(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
80 tx
458k€1072k€2074k€
1 072 740 €Range: 458 027€ - 2 074 788€
Section all-time
Aggregated at NAF section level
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
817 594 €×1.3x
Estimation1 032 518 €
410 776€ - 2 326 680€
Revenue Multiple30%
7 789 212 €×0.21x
Estimation1 599 900 €
760 805€ - 2 175 587€
Net Income Multiple20%
213 216 €×1.8x
Estimation382 560 €
121 990€ - 1 293 862€
How is this estimate calculated?
This estimate is based on the analysis of 80 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 d'autres articles en caoutchouc)
Compare SACRED EUROPE with other companies in the same sector:
Yes, SACRED EUROPE generated a net profit of 213 k€ in 2023.
Where is the headquarters of SACRED EUROPE ?
The headquarters of SACRED EUROPE is located in VIEUX-THANN (68800), in the department Haut-Rhin.
Where to find the tax return of SACRED EUROPE ?
The tax return of SACRED EUROPE 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 SACRED EUROPE operate?
SACRED EUROPE operates in the sector Fabrication d'autres articles en caoutchouc (NAF code 22.19Z). 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