Employees: NN (None)Legal category: SCA (commandite par actions)Size: PMECreation date: 2017-05-19 (8 years)Status: ActiveBusiness sector: Activités des sociétés holdingLocation: CHAMPAGNE-AU-MONT-D'OR (69410), Rhone
SAGA INITIATIVES : revenue, balance sheet and financial ratios
SAGA INITIATIVES is a French company
founded 8 years ago,
specialized in the sector Activités des sociétés holding.
Based in CHAMPAGNE-AU-MONT-D'OR (69410),
this company of category PME
shows in 2023 a revenue of 317 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - SAGA INITIATIVES (SIREN 829921865)
Indicator
2023
2022
2021
2020
2019
2018
Revenue
316 756 €
301 756 €
323 261 €
272 589 €
N/C
N/C
Net income
88 535 €
92 182 €
95 594 €
73 643 €
107 750 €
282 975 €
EBITDA
149 092 €
134 240 €
142 529 €
114 910 €
N/C
N/C
Net margin
28.0%
30.5%
29.6%
27.0%
N/C
N/C
Revenue and income statement
En 2023, SAGA INITIATIVES alcanza unos ingresos de 317 k€. En el período 2020-2023, la empresa muestra un fuerte crecimiento con una TCAC de +5.1%. Vs 2022: +5%. Tras deducir el consumo (0 €), el margen bruto se sitúa en 317 k€, es decir, una tasa del 100%. El EBITDA alcanza 149 k€, representando el 47.1% de los ingresos. Efecto tijera positivo: el margen EBITDA mejora en +2.6 puntos. Este alto margen EBITDA proporciona una fuerte capacidad de autofinanciación. El resultado neto asciende a 89 k€, es decir, el 28.0% de los ingresos.
Revenue (2023)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
316 756 €
Gross margin (2023)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
316 756 €
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
149 092 €
EBIT (2023)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
146 405 €
Net income (2023)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
88 535 €
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
47.1%
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
El ratio de endeudamiento (= Deuda financiera / Fondos propios x 100) se sitúa en 106%. El nivel de deuda es alto: el margen de negociación con los bancos se reduce. La autonomía financiera (= Fondos propios / Total activo x 100) alcanza el 47%. Esta alta autonomía significa que la empresa financia la mayoría de sus activos con fondos propios. La capacidad de reembolso indica que se necesitarían 10.0 años de flujo de caja. Más allá de 7 años, los bancos generalmente consideran el riesgo crediticio como alto. El flujo de caja representa el 28.8% de los ingresos. Este alto nivel proporciona una fuerte capacidad de autofinanciación.
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
105.523%
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
47.22%
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
28.806%
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
10.012
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
2018
2019
2020
2021
2022
2023
Debt ratio
173.193
124.494
97.866
75.328
97.675
105.523
Financial autonomy
32.456
43.426
49.184
54.76
47.84
47.22
Repayment capacity
None
None
7.631
5.245
7.971
10.012
Cash flow / Revenue
None%
None%
27.729%
30.43%
31.559%
28.806%
Sector positioning
Ratio de endeudamiento
105.522023
2021
2022
2023
Q1: 0.03
Med: 10.87
Q3: 70.22
Average
En 2023, el ratio de endeudamiento de SAGA INITIATIVES (105.52) se sitúa por encima de la mediana del sector. Este ratio mide el peso de la deuda en relación con el patrimonio. Un esfuerzo de reducción podría mejorar la solidez financiera.
Autonomía financiera
47.22%2023
2021
2022
2023
Q1: 17.2%
Med: 61.39%
Q3: 90.77%
Average
En 2023, el autonomía financiera de SAGA INITIATIVES (47.2%) se sitúa por debajo de la mediana del sector. Este ratio representa la parte del patrimonio en la financiación total. Una mejora fortalecería la posición competitiva.
Capacidad de reembolso
10.01 ans2023
2021
2022
2023
Q1: 0.0 ans
Med: 0.09 ans
Q3: 3.23 ans
Average
En 2023, el capacidad de reembolso de SAGA INITIATIVES (10.0 ans) se sitúa por encima de la mediana del sector. Este ratio indica el número de años necesarios para pagar la deuda con flujo de caja. Un esfuerzo de reducción podría mejorar la solidez financiera.
Liquidity ratios
El ratio de liquidez se sitúa en 620.93. La empresa tiene 2€ de activos líquidos por cada 1€ de deuda a corto plazo. El ratio de cobertura de intereses (= EBIT / Gastos financieros) es de 23.4x. El resultado de explotación cubre muy ampliamente los gastos financieros.
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
620.933
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
23.382
Liquidity indicators evolution SAGA INITIATIVES
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2018
2019
2020
2021
2022
2023
Liquidity ratio
268.159
1008.05
932.707
708.125
143.362
620.933
Interest coverage
None
None
14.772
10.993
10.676
23.382
Sector positioning
Ratio de liquidez
620.932023
2021
2022
2023
Q1: 126.86
Med: 619.0
Q3: 3548.33
Bueno
En 2023, el ratio de liquidez de SAGA INITIATIVES (620.93) se sitúa por encima de la mediana del sector. Este ratio mide la capacidad de cubrir deuda a corto plazo con activos corrientes. Esta posición cómoda ofrece un margen de seguridad apreciable.
Cobertura de intereses
23.38x2023
2021
2022
2023
Q1: -65.31x
Med: 0.0x
Q3: 0.0x
Excelente
En 2023, el cobertura de intereses de SAGA INITIATIVES (23.4x) se sitúa en el top 25% del sector. Este ratio indica cuántas veces el resultado operativo cubre los gastos de intereses. Alta cobertura significa que los gastos financieros pesan poco en la rentabilidad.
Working capital requirement (WCR) and payment terms
El fondo de maniobra operativo (FM) mide el desfase temporal de tesorería. Plazo medio de cobro a clientes: 150 días. Plazo proveedores: 40 días. El desfase de 110 días pesa sobre la tesorería. El FM representa 124 días de ingresos.
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
109 230 €
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
150 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
40 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
124 j
WCR and payment terms evolution SAGA INITIATIVES
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2018
2019
2020
2021
2022
2023
Operating WCR
0 €
0 €
38 214 €
63 084 €
1 705 €
109 230 €
Inventory turnover (days)
0
0
0
0
0
0
Customer payment term (days)
0
0
61
103
85
150
Supplier payment term (days)
0
0
38
15
20
40
Positioning of SAGA INITIATIVES in its sector
Comparison with sector Activités des sociétés holding
Valuation estimate
Based on 63 transactions of similar company sales
in 2023,
the value of SAGA INITIATIVES is estimated at
528 635 €
(range 171 622€ - 892 556€).
With an EBITDA of 149 092€, the sector multiple of 4.6x is applied.
The price/revenue ratio is 0.24x
(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
63 tx
171k€528k€892k€
528 635 €Range: 171 622€ - 892 556€
NAF 5 année 2023
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
149 092 €×4.6x
Estimation681 231 €
249 602€ - 1 159 190€
Revenue Multiple30%
316 756 €×0.24x
Estimation76 173 €
55 709€ - 226 225€
Net Income Multiple20%
88 535 €×9.3x
Estimation825 839 €
150 545€ - 1 225 473€
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 63 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 sociétés holding)
Compare SAGA INITIATIVES with other companies in the same sector:
The revenue of SAGA INITIATIVES in 2023 is 317 k€.
Is SAGA INITIATIVES profitable?
Yes, SAGA INITIATIVES generated a net profit of 89 k€ in 2023.
Where is the headquarters of SAGA INITIATIVES ?
The headquarters of SAGA INITIATIVES is located in CHAMPAGNE-AU-MONT-D'OR (69410), in the department Rhone.
Where to find the tax return of SAGA INITIATIVES ?
The tax return of SAGA INITIATIVES 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 SAGA INITIATIVES operate?
SAGA INITIATIVES operates in the sector Activités des sociétés holding (NAF code 64.20Z). 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