SAGESSE RETRAITE SANTE : revenue, balance sheet and financial ratios
SAGESSE RETRAITE SANTE is a French company
founded 31 years ago,
specialized in the sector Activités des sociétés holding.
Based in ANTIBES (06600),
this company of category GE
shows in 2024 a revenue of 2.6 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - SAGESSE RETRAITE SANTE (SIREN 395358666)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
2 603 355 €
2 329 774 €
2 180 855 €
3 378 835 €
2 027 869 €
2 067 800 €
1 873 309 €
1 729 928 €
2 042 008 €
Net income
-31 712 951 €
-1 316 058 €
-10 456 202 €
225 202 741 €
95 863 252 €
8 171 €
6 707 612 €
37 714 787 €
38 044 252 €
EBITDA
-2 750 084 €
-2 577 053 €
-4 662 459 €
-3 197 590 €
-2 097 245 €
-2 255 763 €
-2 700 321 €
-1 722 127 €
-1 385 802 €
Net margin
-1218.2%
-56.5%
-479.5%
6665.1%
4727.3%
0.4%
358.1%
2180.1%
1863.1%
Revenue and income statement
In 2024, SAGESSE RETRAITE SANTE achieves revenue of 2.6 M€. Revenue is growing positively over 9 years (CAGR: +3.1%). Vs 2023, growth of +12% (2.3 M€ -> 2.6 M€). After deducting consumption (79 k€), gross margin stands at 2.5 M€, i.e. a rate of 97%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches -2.8 M€, representing -105.6% of revenue. Positive scissor effect: EBITDA margin improves by +5.0 pts, sign of improved operational efficiency. Negative EBITDA means operations do not cover current expenses: concerning situation. Net income is negative at -31.7 M€ (-1218.2% of revenue), which will impact equity.
Revenue (2024)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
2 603 355 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
2 524 435 €
EBITDA (2024)
?
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
-2 750 084 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
-2 728 987 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
-31 712 951 €
EBITDA margin (2024)
?
EBITDA margin
Definition
Measures the company's operating profitability.
Formula
(EBE / CA) x 100
Interpretation
> 10% : Good profitability 5-10% : Average < 5% : Low
-105.6%
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 14%. 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 78%. This high autonomy means the company finances most of its assets through equity, a sign of strength.
Debt ratio (2024)
?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low 50-100% : Moderate > 100% : High
14.231%
Financial autonomy (2024)
?
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
78.257%
Cash flow / Revenue (2024)
?
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
-28.378%
Repayment capacity (2024)
?
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
-108.348
Asset age ratio (2024)
?
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
2024
Debt ratio
7.677
9.243
11.233
16.123
12.454
10.478
13.22
13.359
14.231
Financial autonomy
88.043
89.257
88.334
71.897
75.377
82.881
80.674
80.338
78.257
Repayment capacity
0.855
2.404
20.337
32.082
4.403
-58.082
-16.05
3342.593
-108.348
Cash flow / Revenue
1276.987%
718.196%
92.798%
75.292%
558.966%
-33.15%
-228.669%
1.028%
-28.378%
Sector positioning
Debt ratio
14.232024
2022
2023
2024
Q1: 0.01
Med: 8.77
Q3: 62.6
Average
In 2024, the debt ratio of SAGESSE RETRAITE SANTE (14.23) 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
78.26%2024
2022
2023
2024
Q1: 15.71%
Med: 62.26%
Q3: 91.3%
Good
In 2024, the financial autonomy of SAGESSE RETRAITE SANTE (78.3%) ranks above the median of the sector. This ratio represents the share of equity in total financing. This comfortable position offers an appreciable safety margin.
Repayment capacity
-108.35 years2024
2022
2023
2024
Q1: 0.0 years
Med: 0.09 years
Q3: 3.07 years
Excellent
In 2024, the repayment capacity of SAGESSE RETRAITE SANTE (-108.35) 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 118.68. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months.
Liquidity ratio (2024)
?
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
118.68
Interest coverage (2024)
?
Interest coverage
Definition
Ability to cover interest charges with operating income.
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Liquidity ratio
228.971
800.451
583.914
89.373
132.353
206.22
167.906
131.148
118.68
Interest coverage
-468.035
-45.424
-73.851
-151.409
-217.54
-94.046
-165.663
-369.737
-1464.078
Sector positioning
Liquidity ratio
118.682024
2022
2023
2024
Q1: 138.65
Med: 681.09
Q3: 3914.52
Average
In 2024, the liquidity ratio of SAGESSE RETRAITE SANTE (118.68) ranks below the median of the sector. This ratio measures the ability to cover short-term debt with current assets. An improvement would strengthen the competitive position.
Interest coverage
-1464.08x2024
2022
2023
2024
Q1: -74.77x
Med: 0.0x
Q3: 0.0x
Average
In 2024, the interest coverage of SAGESSE RETRAITE SANTE (-1464.1x) 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: 85 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 111 days. Favorable situation: supplier credit is longer than customer credit by 26 days. Overall, WCR represents 390 days of revenue, i.e. 2.8 M€ to permanently finance. Over 2016-2024, WCR increased by +139%, requiring additional financing.
Operating WCR (2024)
?
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
2 818 184 €
Customer credit (2024)
?
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
85 j
Supplier credit (2024)
?
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
111 j
Inventory turnover (2024)
?
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 (2024)
?
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
390 j
WCR and payment terms evolution SAGESSE RETRAITE SANTE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
-7 148 805 €
-1 419 856 €
23 248 308 €
-49 449 679 €
-30 822 554 €
-7 798 993 €
10 615 094 €
4 790 085 €
2 818 184 €
Inventory turnover (days)
0
0
0
0
0
0
0
0
0
Customer payment term (days)
227
80
66
44
48
6
60
99
85
Supplier payment term (days)
97
77
26
52
52
25
48
36
111
Positioning of SAGESSE RETRAITE SANTE in its sector
Comparison with sector Activités des sociétés holding
Valuation estimate
Based on 54 transactions of similar company sales
in 2024,
the value of SAGESSE RETRAITE SANTE is estimated at
1 532 781 €
(range 953 584€ - 1 822 188€).
The price/revenue ratio is 0.59x
(in line with sector norms).
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 value2024
54 tx
953k€1532k€1822k€
1 532 781 €Range: 953 584€ - 1 822 188€
NAF 5 année 2024
Valuation method used
Revenue Multiple
2 603 355 €
×
0.59x
=1 532 782 €
Range: 953 584€ - 1 822 189€
Only this financial indicator is available for this company.
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 54 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 SAGESSE RETRAITE SANTE with other companies in the same sector:
Frequently asked questions about SAGESSE RETRAITE SANTE
What is the revenue of SAGESSE RETRAITE SANTE ?
The revenue of SAGESSE RETRAITE SANTE in 2024 is 2.6 M€.
Is SAGESSE RETRAITE SANTE profitable?
SAGESSE RETRAITE SANTE recorded a net loss in 2024.
Where is the headquarters of SAGESSE RETRAITE SANTE ?
The headquarters of SAGESSE RETRAITE SANTE is located in ANTIBES (06600), in the department Alpes-Maritimes.
Where to find the tax return of SAGESSE RETRAITE SANTE ?
The tax return of SAGESSE RETRAITE SANTE 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 SAGESSE RETRAITE SANTE operate?
SAGESSE RETRAITE SANTE 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