Employees: 02 (2023.0)Legal category: SA (autres)Size: GECreation date: 1974-01-01 (52 years)Status: ActiveBusiness sector: Services auxiliaires des transports par eauLocation: LA POSSESSION (97419), La Reunion
SAGA REUNION : revenue, balance sheet and financial ratios
SAGA REUNION is a French company
founded 52 years ago,
specialized in the sector Services auxiliaires des transports par eau.
Based in LA POSSESSION (97419),
this company of category GE
shows in 2023 a revenue of 1.9 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - SAGA REUNION (SIREN 310850755)
Indicator
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
1 934 731 €
2 079 164 €
1 758 597 €
797 697 €
1 828 519 €
1 905 913 €
4 325 710 €
12 953 733 €
Net income
180 258 €
-59 167 €
71 522 €
-128 056 €
16 681 €
-59 255 €
15 981 €
231 154 €
EBITDA
121 222 €
-50 958 €
70 524 €
-146 456 €
-1 264 €
-85 938 €
-2 059 €
103 088 €
Net margin
9.3%
-2.8%
4.1%
-16.1%
0.9%
-3.1%
0.4%
1.8%
Revenue and income statement
Im Jahr 2023 erzielt SAGA REUNION einen Umsatz von 1.9 Mio€. Der Umsatz geht im Zeitraum 2016-2023 zurück (CAGR: -23.8%). Leichter Rückgang von -7% vs 2022. Nach Abzug des Verbrauchs (0 €) beträgt die Bruttomarge 1.9 Mio€, d.h. eine Rate von 100%. Dieses Verhältnis misst die Fähigkeit, aus der Geschäftstätigkeit Wert zu schaffen. EBITDA (= Bruttomarge - Personalkosten - Steuern) erreicht 121 k€, was 6.3% des Umsatzes entspricht. Positiver Schereneffekt: EBITDA-Marge verbessert sich um +8.7 Punkte. Die operative Marge bleibt fragil und erfordert Kostenwachsamkeit. Das Nettoergebnis beträgt 180 k€, d.h. 9.3% des Umsatzes.
Revenue (2023)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
1 934 731 €
Gross margin (2023)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
1 934 731 €
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
121 222 €
EBIT (2023)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
147 401 €
Net income (2023)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
180 258 €
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
6.3%
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
Die Verschuldungsquote (= Finanzschulden / Eigenkapital x 100) beträgt 0%. Dieses niedrige Niveau spiegelt eine solide Finanzstruktur wider. Die finanzielle Autonomie (= Eigenkapital / Bilanzsumme x 100) erreicht 64%. Diese hohe Autonomie bedeutet, dass das Unternehmen den Großteil seiner Vermögenswerte durch Eigenkapital finanziert. Der Cashflow beträgt 8.7% des Umsatzes. Zufriedenstellendes Niveau, das eine teilweise Finanzierung des Wachstums ermöglicht.
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
0.0%
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
63.67%
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
8.745%
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
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
Debt ratio
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
Financial autonomy
53.181
67.555
73.282
72.448
76.244
48.098
63.278
63.67
Repayment capacity
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
Cash flow / Revenue
-0.53%
-0.766%
-6.374%
-0.531%
-17.982%
4.202%
-3.371%
8.745%
Sector positioning
Verschuldungsgrad
0.02023
2021
2022
2023
Q1: 0.0
Med: 2.09
Q3: 35.2
Ausgezeichnet
Im Jahr 2023 liegt in den unteren 25% der Branche, was positiv ist das verschuldungsgrad von SAGA REUNION (0.00). Dieses Verhältnis misst das Gewicht der Schulden im Verhältnis zum Eigenkapital. Ein niedriges Verhältnis zeigt eine solide Finanzstruktur mit geringer Abhängigkeit von Gläubigern.
Finanzielle Autonomie
63.67%2023
2021
2022
2023
Q1: 9.43%
Med: 39.44%
Q3: 62.91%
Ausgezeichnet+11 pts over 3 years
Im Jahr 2023 liegt in den oberen 25% der Branche das finanzielle autonomie von SAGA REUNION (63.7%). Dieses Verhältnis stellt den Anteil des Eigenkapitals an der Gesamtfinanzierung dar. Hohe Autonomie spiegelt finanzielle Unabhängigkeit und Fähigkeit wider, Schocks zu absorbieren.
Rückzahlungsfähigkeit
0.0 ans2023
2021
2022
2023
Q1: 0.0 ans
Med: 0.0 ans
Q3: 0.96 ans
Ausgezeichnet-25 pts over 3 years
Im Jahr 2023 liegt in den unteren 25% der Branche, was positiv ist das rückzahlungsfähigkeit von SAGA REUNION (0.0 an). Dieses Verhältnis gibt die Anzahl der Jahre an, die zur Rückzahlung der Schulden mit dem Cashflow benötigt werden. Eine kurze Kapazität spiegelt kontrollierte Schulden und gute Cashflow-Generierung wider.
Liquidity ratios
Die Liquiditätsquote beträgt 272.93. Das Unternehmen verfügt über 2€ liquide Mittel für jeden 1€ kurzfristiger Schulden. Der Zinsdeckungsgrad (= EBIT / Zinsaufwendungen) beträgt 14.5x. Das Betriebsergebnis deckt die Zinsaufwendungen sehr weitgehend.
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
272.925
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
14.453
Liquidity indicators evolution SAGA REUNION
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
Liquidity ratio
212.108
305.292
370.187
358.711
415.314
192.326
269.553
272.925
Interest coverage
19.215
-174.162
-40.583
-1521.677
-1.619
29.532
-50.208
14.453
Sector positioning
Liquiditätsquote
272.932023
2021
2022
2023
Q1: 96.23
Med: 171.02
Q3: 357.32
Gut+9 pts over 3 years
Im Jahr 2023 liegt über dem Median der Branche das liquiditätsquote von SAGA REUNION (272.93). Dieses Verhältnis misst die Fähigkeit, kurzfristige Schulden mit Umlaufvermögen zu decken. Diese komfortable Position bietet eine nennenswerte Sicherheitsmarge.
Zinsdeckung
14.45x2023
2021
2022
2023
Q1: 0.0x
Med: 0.01x
Q3: 2.0x
Ausgezeichnet
Im Jahr 2023 liegt in den oberen 25% der Branche das zinsdeckung von SAGA REUNION (14.4x). Dieses Verhältnis gibt an, wie oft das Betriebsergebnis die Zinsaufwendungen deckt. Hohe Deckung bedeutet, dass Finanzaufwendungen die Rentabilität wenig belasten.
Working capital requirement (WCR) and payment terms
Der Betriebskapitalbedarf (WCR) misst die zeitliche Lücke. Durchschnittliche Kundenzahlungsfrist: 30 Tage. Lieferantenfrist: 130 Tage. Ausgezeichnete Situation: Lieferanten finanzieren 100 Tage des Betriebszyklus. Der WCR repräsentiert 373 Tage Umsatz. Bemerkenswerte WCR-Verbesserung über den Zeitraum (-26%), Freisetzung von Liquidität.
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
2 002 292 €
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
30 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
130 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
373 j
WCR and payment terms evolution SAGA REUNION
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
Operating WCR
2 712 253 €
2 037 885 €
1 839 606 €
1 576 037 €
1 330 439 €
2 307 701 €
1 786 397 €
2 002 292 €
Inventory turnover (days)
0
0
0
0
0
0
0
0
Customer payment term (days)
22
34
55
48
56
111
31
30
Supplier payment term (days)
31
47
86
80
122
254
96
130
Positioning of SAGA REUNION in its sector
Comparison with sector Services auxiliaires des transports par eau
Valuation estimate
Based on 205 transactions of similar company sales
(all years),
the value of SAGA REUNION is estimated at
170 931 €
(range 85 853€ - 493 549€).
With an EBITDA of 121 222€, the sector multiple of 0.9x is applied.
The price/revenue ratio is 0.15x
(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 value2023
205 transactions
85k€170k€493k€
170 931 €Range: 85 853€ - 493 549€
NAF 4 all-time
Aggregated at NAF sub-class level
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
121 222 €×0.9x
Estimation112 302 €
39 666€ - 258 679€
Revenue Multiple30%
1 934 731 €×0.15x
Estimation289 688 €
185 883€ - 902 884€
Net Income Multiple20%
180 258 €×0.8x
Estimation139 371 €
51 279€ - 466 723€
How is this estimate calculated?
This estimate is based on the analysis of 205 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 (Services auxiliaires des transports par eau)
Compare SAGA REUNION with other companies in the same sector:
Yes, SAGA REUNION generated a net profit of 180 k€ in 2023.
Where is the headquarters of SAGA REUNION ?
The headquarters of SAGA REUNION is located in LA POSSESSION (97419), in the department La Reunion.
Where to find the tax return of SAGA REUNION ?
The tax return of SAGA REUNION 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 REUNION operate?
SAGA REUNION operates in the sector Services auxiliaires des transports par eau (NAF code 52.22Z). 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