Employees: 03 (2023.0)Legal category: SCA (commandite par actions)Size: ETICreation date: 1995-12-01 (30 years)Status: ActiveBusiness sector: Activités des sociétés holdingLocation: BRIORD (01470), Ain
SAINT DIDIER A.A : revenue, balance sheet and financial ratios
SAINT DIDIER A.A is a French company
founded 30 years ago,
specialized in the sector Activités des sociétés holding.
Based in BRIORD (01470),
this company of category ETI
shows in 2024 a revenue of 690 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - SAINT DIDIER A.A (SIREN 403416399)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
690 000 €
914 000 €
1 304 000 €
1 180 000 €
953 000 €
939 000 €
923 000 €
772 025 €
780 000 €
Net income
3 711 643 €
3 827 785 €
43 935 €
225 855 €
22 927 €
9 771 €
-23 013 €
6 868 €
-9 779 €
EBITDA
25 701 €
29 987 €
39 835 €
209 786 €
18 374 €
5 228 €
-28 844 €
5 132 €
-11 197 €
Net margin
537.9%
418.8%
3.4%
19.1%
2.4%
1.0%
-2.5%
0.9%
-1.3%
Revenue and income statement
In 2024, SAINT DIDIER A.A achieves revenue of 690 k€. Activity remains stable over the period (CAGR: -1.5%). Significant drop of -25% vs 2023. After deducting consumption (0 €), gross margin stands at 690 k€, i.e. a rate of 100%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches 26 k€, representing 3.7% of revenue. The operating margin remains fragile, requiring cost vigilance. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 3.7 M€, i.e. 537.9% 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
690 000 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
690 000 €
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
25 701 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
29 397 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
3 711 643 €
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
3.7%
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 1%. 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 98%. This high autonomy means the company finances most of its assets through equity, a sign of strength. Debt repayment capacity (= Financial debt / Cash flow) indicates it would take 0.1 years of cash flow to repay all financial debt. This short period demonstrates excellent debt sustainability. Cash flow represents 537.5% 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
1.384%
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
97.922%
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
537.458%
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
0.084
Solvency indicators evolution SAINT DIDIER A.A
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Debt ratio
0.07
0.171
0.032
1.431
1.437
0.958
0.205
0.113
1.384
Financial autonomy
98.191
98.294
98.586
97.378
96.831
97.489
97.768
98.728
97.922
Repayment capacity
-2.816
34.117
-0.2
21.347
9.145
0.628
0.472
0.006
0.084
Cash flow / Revenue
-0.467%
0.094%
-2.493%
1.041%
2.406%
19.14%
4.956%
416.88%
537.458%
Sector positioning
Debt ratio
1.382024
2022
2023
2024
Q1: 0.01
Med: 8.77
Q3: 62.6
Good
In 2024, the debt ratio of SAINT DIDIER A.A (1.38) ranks below the median of the sector. This ratio measures the weight of debt relative to equity. This controlled position reflects prudent management.
Financial autonomy
97.92%2024
2022
2023
2024
Q1: 15.71%
Med: 62.26%
Q3: 91.3%
Excellent
In 2024, the financial autonomy of SAINT DIDIER A.A (97.9%) ranks in the top 25% of the sector. This ratio represents the share of equity in total financing. High autonomy reflects financial independence and ability to absorb shocks.
Repayment capacity
0.08 years2024
2022
2023
2024
Q1: 0.0 years
Med: 0.09 years
Q3: 3.07 years
Good-6 pts over 3 years
In 2024, the repayment capacity of SAINT DIDIER A.A (0.08) ranks below the median of the sector. This ratio indicates the number of years needed to repay debt with cash flow. This controlled position reflects prudent management.
Liquidity ratios
The liquidity ratio (= Current assets / Current liabilities) stands at 3585.45. 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 33.8x. Operating income very largely covers interest expenses: high safety margin.
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
3585.447
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
33.808
Liquidity indicators evolution SAINT DIDIER A.A
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
766.679
843.59
909.667
1115.896
805.765
829.821
690.98
1865.573
3585.447
Interest coverage
-4.483
9.275
-1.314
34.124
13.595
0.953
1.481
5.392
33.808
Sector positioning
Liquidity ratio
3585.452024
2022
2023
2024
Q1: 138.65
Med: 681.09
Q3: 3914.52
Good+20 pts over 3 years
In 2024, the liquidity ratio of SAINT DIDIER A.A (3585.45) ranks above the median of the sector. This ratio measures the ability to cover short-term debt with current assets. This comfortable position offers an appreciable safety margin.
Interest coverage
33.81x2024
2022
2023
2024
Q1: -74.77x
Med: 0.0x
Q3: 0.0x
Excellent
In 2024, the interest coverage of SAINT DIDIER A.A (33.8x) ranks in the top 25% of the sector. This ratio indicates how many times operating income covers interest expenses. High coverage means financial charges weigh little on profitability.
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: 0 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 107 days. Excellent situation: suppliers finance 107 days of the operating cycle (retail model). Overall, WCR represents 2922 days of revenue, i.e. 5.6 M€ to permanently finance. Over 2016-2024, WCR increased by +266%, 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
5 600 275 €
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
0 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
107 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
2922 j
WCR and payment terms evolution SAINT DIDIER A.A
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
1 531 132 €
1 542 259 €
1 568 435 €
1 845 295 €
1 752 424 €
1 664 980 €
1 413 549 €
3 766 064 €
5 600 275 €
Inventory turnover (days)
0
0
0
0
0
0
0
0
0
Customer payment term (days)
0
0
0
0
0
67
12
17
0
Supplier payment term (days)
46
35
56
58
43
127
84
97
107
Positioning of SAINT DIDIER A.A 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 SAINT DIDIER A.A is estimated at
1 267 790 €
(range 777 552€ - 5 796 030€).
With an EBITDA of 25 701€, the sector multiple of 4.8x is applied.
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
777k€1267k€5796k€
1 267 790 €Range: 777 552€ - 5 796 030€
NAF 5 année 2024
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
25 701 €×4.8x
Estimation124 286 €
21 039€ - 214 181€
Revenue Multiple30%
690 000 €×0.59x
Estimation406 252 €
252 740€ - 482 958€
Net Income Multiple20%
3 711 643 €×1.5x
Estimation5 418 858 €
3 456 056€ - 27 720 263€
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 SAINT DIDIER A.A with other companies in the same sector:
The revenue of SAINT DIDIER A.A in 2024 is 690 k€.
Is SAINT DIDIER A.A profitable?
Yes, SAINT DIDIER A.A generated a net profit of 3.7 M€ in 2024.
Where is the headquarters of SAINT DIDIER A.A ?
The headquarters of SAINT DIDIER A.A is located in BRIORD (01470), in the department Ain.
Where to find the tax return of SAINT DIDIER A.A ?
The tax return of SAINT DIDIER A.A 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 DIDIER A.A operate?
SAINT DIDIER A.A 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