Employees: 02 (2023.0)Legal category: SCA (commandite par actions)Size: ETICreation date: 1996-01-02 (30 years)Status: ActiveBusiness sector: Réparation et maintenance navaleLocation: SAINT-CYR-SUR-MER (83270), Var
SAINT CYR MARINE : revenue, balance sheet and financial ratios
SAINT CYR MARINE is a French company
founded 30 years ago,
specialized in the sector Réparation et maintenance navale.
Based in SAINT-CYR-SUR-MER (83270),
this company of category ETI
shows in 2020 a revenue of 1.0 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - SAINT CYR MARINE (SIREN 403842743)
Indicator
2023
2022
2021
2020
2018
2017
2016
Revenue
N/C
N/C
N/C
1 024 651 €
502 387 €
449 974 €
751 278 €
Net income
59 950 €
47 706 €
15 671 €
32 798 €
-13 287 €
-71 660 €
110 €
EBITDA
N/C
N/C
N/C
63 429 €
16 337 €
-53 012 €
34 158 €
Net margin
N/C
N/C
N/C
3.2%
-2.6%
-15.9%
0.0%
Revenue and income statement
In 2023, SAINT CYR MARINE generates positive net income of 60 k€. Net income represents the final profit after all expenses (operating, financial, exceptional) and corporate tax. Change over 2016-2023: 110 € -> 60 k€.
Net income (2023)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
59 950 €
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 293%. Critical situation: debt significantly exceeds equity, severely limiting borrowing capacity and exposing the company to default risk. Financial autonomy (= Equity / Total assets x 100) reaches 16%. Low autonomy: the company heavily depends on external financing (banks, suppliers).
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
292.745%
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
16.308%
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
2020
2021
2022
2023
Debt ratio
119.368
57.685
256.962
239.77
370.004
294.109
292.745
Financial autonomy
23.977
6.668
2.44
4.08
5.707
8.119
16.308
Repayment capacity
5.189
-0.236
2.682
0.83
None
None
None
Cash flow / Revenue
2.815%
-11.06%
1.349%
5.106%
None%
None%
None%
Sector positioning
Debt ratio
292.752023
2021
2022
2023
Q1: 5.78
Med: 32.41
Q3: 101.23
Watch
In 2023, the debt ratio of SAINT CYR MARINE (292.75) ranks in the top 25% of the sector. This ratio measures the weight of debt relative to equity. A high ratio may indicate excessive dependence on external financing.
Financial autonomy
16.31%2023
2021
2022
2023
Q1: 14.8%
Med: 32.26%
Q3: 53.22%
Average
In 2023, the financial autonomy of SAINT CYR MARINE (16.3%) ranks below the median of the sector. This ratio represents the share of equity in total financing. An improvement would strengthen the competitive position.
Liquidity ratios
The liquidity ratio (= Current assets / Current liabilities) stands at 357.46. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months.
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
357.457
Liquidity indicators evolution SAINT CYR MARINE
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2018
2020
2021
2022
2023
Liquidity ratio
149.548
80.715
84.533
106.769
120.043
166.17
357.457
Interest coverage
30.274
-6.602
57.954
3.566
None
None
None
Sector positioning
Liquidity ratio
357.462023
2021
2022
2023
Q1: 127.97
Med: 204.51
Q3: 312.94
Excellent+51 pts over 3 years
In 2023, the liquidity ratio of SAINT CYR MARINE (357.46) ranks in the top 25% of the sector. This ratio measures the ability to cover short-term debt with current assets. A ratio above 1 ensures comfortable coverage of short-term maturities.
Working capital requirement (WCR) and payment terms
Working capital requirement (WCR) measures the cash timing gap between customer collections and supplier/inventory payments.
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
0 €
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
0 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
0 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 and payment terms evolution SAINT CYR MARINE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2020
2021
2022
2023
Operating WCR
139 918 €
-45 659 €
-32 188 €
48 599 €
0 €
0 €
0 €
Inventory turnover (days)
83
84
84
49
0
0
0
Customer payment term (days)
30
44
34
36
0
0
0
Supplier payment term (days)
37
28
31
46
0
0
0
Positioning of SAINT CYR MARINE in its sector
Comparison with sector Réparation et maintenance navale
Valuation estimate
Indicative estimate only : the number of comparable transactions in this sector is limited (25 transactions).
This range of 291 157€ to 1 124 871€ is provided for information purposes only and requires in-depth analysis to be confirmed.
Estimated enterprise value2023
Indicative
291k€429k€1124k€
429 900 €Range: 291 157€ - 1 124 871€
NAF 5 all-time
How is this estimate calculated?
This estimate is based on the analysis of 25 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 (Réparation et maintenance navale)
Compare SAINT CYR MARINE with other companies in the same sector:
The revenue of SAINT CYR MARINE in 2020 is 1.0 M€.
Is SAINT CYR MARINE profitable?
Yes, SAINT CYR MARINE generated a net profit of 60 k€ in 2023.
Where is the headquarters of SAINT CYR MARINE ?
The headquarters of SAINT CYR MARINE is located in SAINT-CYR-SUR-MER (83270), in the department Var.
Where to find the tax return of SAINT CYR MARINE ?
The tax return of SAINT CYR MARINE 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 CYR MARINE operate?
SAINT CYR MARINE operates in the sector Réparation et maintenance navale (NAF code 33.15Z). 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