SAINT CLAIR DAUPHINE : revenue, balance sheet and financial ratios
SAINT CLAIR DAUPHINE is a French company
founded 11 years ago,
specialized in the sector Services des traiteurs .
Based in SAINT-CLOUD (92210),
this company of category GE
shows in 2024 a revenue of 10.5 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - SAINT CLAIR DAUPHINE (SIREN 804004166)
Indicator
2024
2023
2022
2021
2020
2019
2017
2016
2015
Revenue
10 491 244 €
8 599 819 €
9 484 566 €
3 603 997 €
1 565 356 €
7 951 478 €
8 180 439 €
3 206 893 €
4 325 271 €
Net income
1 236 839 €
664 025 €
879 829 €
-427 787 €
-1 751 425 €
-550 011 €
469 272 €
-1 337 445 €
-1 744 137 €
EBITDA
2 119 105 €
1 185 683 €
1 766 594 €
180 673 €
-1 169 971 €
261 170 €
1 061 686 €
-805 346 €
-1 580 094 €
Net margin
11.8%
7.7%
9.3%
-11.9%
-111.9%
-6.9%
5.7%
-41.7%
-40.3%
Revenue and income statement
In 2024, SAINT CLAIR DAUPHINE achieves revenue of 10.5 M€. Over the period 2015-2024, the company shows strong growth with a CAGR (compound annual growth rate) of +10.3%. Vs 2023, growth of +22% (8.6 M€ -> 10.5 M€). After deducting consumption (1.0 M€), gross margin stands at 9.5 M€, i.e. a rate of 90%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches 2.1 M€, representing 20.2% of revenue. Positive scissor effect: EBITDA margin improves by +6.4 pts, sign of improved operational efficiency. This high EBITDA margin provides strong self-financing capacity and resilience to uncertainties. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 1.2 M€, i.e. 11.8% of revenue. This profit can be retained or distributed to shareholders.
Revenue (2024)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
10 491 244 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
9 476 746 €
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
2 119 105 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
1 644 592 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
1 236 839 €
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
20.2%
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 24%. The balance between equity and debt is satisfactory. Cash flow represents 15.6% 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 (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
0.0%
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
24.329%
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
15.635%
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
0.0
Asset age ratio (2024)
?
Asset age ratio
Definition
Measures the degree of wear of tangible assets.
Formula
Accumulated depreciation / Gross fixed assets x 100
Solvency indicators evolution SAINT CLAIR DAUPHINE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2015
2016
2017
2019
2020
2021
2022
2023
2024
Debt ratio
0.0
-101.539
-84.747
-51.673
-21.041
-18.572
-27.048
-73.69
0.0
Financial autonomy
-38.615
-17.065
-20.988
-32.623
-85.884
-87.226
-58.115
-73.284
24.329
Repayment capacity
0.0
-2.298
1.432
10.55
-0.641
4.235
0.523
1.729
0.0
Cash flow / Revenue
-36.518%
-28.763%
11.708%
1.096%
-73.236%
4.258%
16.585%
11.951%
15.635%
Sector positioning
Debt ratio
0.02024
2022
2023
2024
Q1: 0.0
Med: 20.78
Q3: 90.47
Excellent
In 2024, the debt ratio of SAINT CLAIR DAUPHINE (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
24.33%2024
2022
2023
2024
Q1: 2.86%
Med: 27.08%
Q3: 52.13%
Average+22 pts over 3 years
In 2024, the financial autonomy of SAINT CLAIR DAUPHINE (24.3%) 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 years2024
2022
2023
2024
Q1: 0.0 years
Med: 0.12 years
Q3: 1.9 years
Excellent-28 pts over 3 years
In 2024, the repayment capacity of SAINT CLAIR DAUPHINE (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 112.15. 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 0.9x. Danger: operating income does not cover interest charges, unsustainable situation.
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
112.146
Interest coverage (2024)
?
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
0.896
Liquidity indicators evolution SAINT CLAIR DAUPHINE
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2015
2016
2017
2019
2020
2021
2022
2023
2024
Liquidity ratio
50.661
54.768
37.52
28.547
14.91
26.714
45.576
49.637
112.146
Interest coverage
0.0
-4.552
4.931
18.509
-2.629
13.316
1.074
8.069
0.896
Sector positioning
Liquidity ratio
112.152024
2022
2023
2024
Q1: 91.94
Med: 160.86
Q3: 294.23
Average+8 pts over 3 years
In 2024, the liquidity ratio of SAINT CLAIR DAUPHINE (112.15) 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
0.9x2024
2022
2023
2024
Q1: 0.0x
Med: 0.0x
Q3: 2.38x
Good
In 2024, the interest coverage of SAINT CLAIR DAUPHINE (0.9x) 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: 10 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 87 days. Excellent situation: suppliers finance 77 days of the operating cycle (retail model). Overall, WCR represents 75 days of revenue, i.e. 2.2 M€ to permanently finance. Over 2015-2024, WCR increased by +270%, 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
2 173 576 €
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
10 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
87 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
75 j
WCR and payment terms evolution SAINT CLAIR DAUPHINE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2015
2016
2017
2019
2020
2021
2022
2023
2024
Operating WCR
-1 280 496 €
-4 817 042 €
-5 087 988 €
-3 353 456 €
-4 171 674 €
-3 335 139 €
-2 974 644 €
-186 444 €
2 173 576 €
Inventory turnover (days)
0
0
0
0
0
0
0
0
0
Customer payment term (days)
48
58
31
35
10
13
21
40
10
Supplier payment term (days)
53
121
65
68
276
310
136
100
87
Positioning of SAINT CLAIR DAUPHINE in its sector
Comparison with sector Services des traiteurs
Valuation estimate
Indicative estimate only : the number of comparable transactions in this sector is limited (23 transactions).
This range of 9 565 649€ to 27 796 898€ is provided for information purposes only and requires in-depth analysis to be confirmed.
Estimated enterprise value2024
Indicative
9565k€15617k€27796k€
15 617 285 €Range: 9 565 649€ - 27 796 898€
NAF 5 année 2024
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 23 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 des traiteurs )
Compare SAINT CLAIR DAUPHINE with other companies in the same sector:
Frequently asked questions about SAINT CLAIR DAUPHINE
What is the revenue of SAINT CLAIR DAUPHINE ?
The revenue of SAINT CLAIR DAUPHINE in 2024 is 10.5 M€.
Is SAINT CLAIR DAUPHINE profitable?
Yes, SAINT CLAIR DAUPHINE generated a net profit of 1.2 M€ in 2024.
Where is the headquarters of SAINT CLAIR DAUPHINE ?
The headquarters of SAINT CLAIR DAUPHINE is located in SAINT-CLOUD (92210), in the department Hauts-de-Seine.
Where to find the tax return of SAINT CLAIR DAUPHINE ?
The tax return of SAINT CLAIR DAUPHINE 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 SAINT CLAIR DAUPHINE operate?
SAINT CLAIR DAUPHINE operates in the sector Services des traiteurs (NAF code 56.21Z). 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