Employees: 11 (2023.0)Legal category: SCA (commandite par actions)Size: PMECreation date: 2015-03-25 (11 years)Status: ActiveBusiness sector: Travaux d'installation électrique dans tous locauxLocation: CAUDAN (56850), Morbihan
S.A.E.B.I. EXPORT : revenue, balance sheet and financial ratios
S.A.E.B.I. EXPORT is a French company
founded 11 years ago,
specialized in the sector Travaux d'installation électrique dans tous locaux.
Based in CAUDAN (56850),
this company of category PME
shows in 2025 a revenue of 5.2 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - S.A.E.B.I. EXPORT (SIREN 810457648)
Indicator
2025
2024
2023
2022
2021
2020
2019
2018
2017
Revenue
5 198 864 €
6 159 644 €
3 990 896 €
3 068 032 €
4 664 065 €
4 970 161 €
3 005 390 €
4 837 322 €
3 105 829 €
Net income
597 982 €
754 725 €
367 603 €
387 963 €
591 412 €
758 479 €
360 966 €
487 687 €
437 809 €
EBITDA
736 948 €
1 110 556 €
562 487 €
558 370 €
869 372 €
975 373 €
628 716 €
721 528 €
640 078 €
Net margin
11.5%
12.3%
9.2%
12.6%
12.7%
15.3%
12.0%
10.1%
14.1%
Revenue and income statement
In 2025, S.A.E.B.I. EXPORT achieves revenue of 5.2 M€. Over the period 2017-2025, the company shows strong growth with a CAGR (compound annual growth rate) of +6.7%. Significant drop of -16% vs 2024. After deducting consumption (1.7 M€), gross margin stands at 3.5 M€, i.e. a rate of 67%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches 737 k€, representing 14.2% of revenue. Warning negative scissor effect: despite revenue change (-16%), EBITDA varies by -34%, reducing margin by 3.9 pts. This reflects costs rising faster than revenue. This level of operating margin is satisfactory for the sector. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 598 k€, i.e. 11.5% 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
5 198 864 €
Gross margin (2025)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
3 457 368 €
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
736 948 €
EBIT (2025)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
703 883 €
Net income (2025)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
597 982 €
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
14.2%
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 32%. The balance between equity and debt is satisfactory. Cash flow represents 11.5% 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 (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
0.0%
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
31.807%
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
11.46%
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
0.0
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
74.993
42.498
60.688
53.318
13.617
14.363
8.771
8.098
0.0
Financial autonomy
10.613
22.182
17.79
24.011
47.34
34.896
29.135
27.561
31.807
Repayment capacity
0.938
0.899
1.457
1.404
0.464
0.826
0.517
0.29
0.0
Cash flow / Revenue
14.008%
9.941%
16.326%
13.267%
13.691%
13.401%
10.766%
14.004%
11.46%
Sector positioning
Debt ratio
0.02025
2023
2024
2025
Q1: 2.6
Med: 13.2
Q3: 37.17
Excellent-14 pts over 3 years
In 2025, the debt ratio of S.A.E.B.I. EXPORT (0.00) 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
31.81%2025
2023
2024
2025
Q1: 25.95%
Med: 46.8%
Q3: 62.59%
Average-13 pts over 3 years
In 2025, the financial autonomy of S.A.E.B.I. EXPORT (31.8%) 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
0.0 years2025
2023
2024
2025
Q1: 0.0 years
Med: 0.22 years
Q3: 1.22 years
Excellent-36 pts over 3 years
In 2025, the repayment capacity of S.A.E.B.I. EXPORT (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 136.85. 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 0.1x. Danger: operating income does not cover interest charges, unsustainable situation.
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
136.847
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
0.098
Liquidity indicators evolution S.A.E.B.I. EXPORT
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
115.676
136.24
123.568
141.421
166.496
146.052
131.083
131.853
136.847
Interest coverage
0.494
0.872
0.939
0.885
0.712
1.375
1.656
3.323
0.098
Sector positioning
Liquidity ratio
136.852025
2023
2024
2025
Q1: 171.8
Med: 237.22
Q3: 351.3
Watch
In 2025, the liquidity ratio of S.A.E.B.I. EXPORT (136.85) 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
0.1x2025
2023
2024
2025
Q1: 0.0x
Med: 0.31x
Q3: 2.85x
Average-39 pts over 3 years
In 2025, the interest coverage of S.A.E.B.I. EXPORT (0.1x) ranks below the median of the sector. This ratio indicates how many times operating income covers interest expenses. An improvement would strengthen the competitive position.
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: 48 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 25 days. The company must finance 23 days of gap between collections and payments. Inventory turnover is 409 days (= Average inventory / Cost of goods x 360). This high level ties up cash and potentially creates obsolescence risk. Overall, WCR represents 129 days of revenue, i.e. 1.9 M€ to permanently finance.
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
1 857 970 €
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
48 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
25 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
409 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
129 j
WCR and payment terms evolution S.A.E.B.I. EXPORT
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2017
2018
2019
2020
2021
2022
2023
2024
2025
Operating WCR
1 635 561 €
783 017 €
329 301 €
-359 442 €
546 535 €
907 125 €
1 708 782 €
280 449 €
1 857 970 €
Inventory turnover (days)
263
146
389
208
97
263
422
284
409
Customer payment term (days)
222
99
151
58
64
0
133
80
48
Supplier payment term (days)
127
30
30
37
76
59
64
61
25
Positioning of S.A.E.B.I. EXPORT in its sector
Comparison with sector Travaux d'installation électrique dans tous locaux
Valuation estimate
Based on 283 transactions of similar company sales
(all years),
the value of S.A.E.B.I. EXPORT is estimated at
839 133 €
(range 372 887€ - 2 557 883€).
With an EBITDA of 736 948€, the sector multiple of 1.0x is applied.
The price/revenue ratio is 0.18x
(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.
Estimated enterprise value2025
283 transactions
372k€839k€2557k€
839 133 €Range: 372 887€ - 2 557 883€
NAF 5 all-time
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
736 948 €×1.0x
Estimation769 417 €
285 932€ - 2 690 918€
Revenue Multiple30%
5 198 864 €×0.18x
Estimation933 013 €
563 191€ - 1 813 680€
Net Income Multiple20%
597 982 €×1.5x
Estimation872 603 €
304 819€ - 3 341 603€
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 283 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 (Travaux d'installation électrique dans tous locaux)
Compare S.A.E.B.I. EXPORT with other companies in the same sector:
Frequently asked questions about S.A.E.B.I. EXPORT
What is the revenue of S.A.E.B.I. EXPORT ?
The revenue of S.A.E.B.I. EXPORT in 2025 is 5.2 M€.
Is S.A.E.B.I. EXPORT profitable?
Yes, S.A.E.B.I. EXPORT generated a net profit of 598 k€ in 2025.
Where is the headquarters of S.A.E.B.I. EXPORT ?
The headquarters of S.A.E.B.I. EXPORT is located in CAUDAN (56850), in the department Morbihan.
Where to find the tax return of S.A.E.B.I. EXPORT ?
The tax return of S.A.E.B.I. EXPORT 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.A.E.B.I. EXPORT operate?
S.A.E.B.I. EXPORT operates in the sector Travaux d'installation électrique dans tous locaux (NAF code 43.21A). 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