Employees: NN (None)Legal category: SCA (commandite par actions)Size: PMECreation date: 2014-01-10 (12 years)Status: ActiveBusiness sector: Promotion immobilière de logementsLocation: BEZIERS (34500), Herault
SAINT DREZERY AMENAGEMENT : revenue, balance sheet and financial ratios
SAINT DREZERY AMENAGEMENT is a French company
founded 12 years ago,
specialized in the sector Promotion immobilière de logements.
Based in BEZIERS (34500),
this company of category PME
shows in 2020 a revenue of 634 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - SAINT DREZERY AMENAGEMENT (SIREN 799760525)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
N/C
N/C
N/C
N/C
633 554 €
3 734 823 €
1 445 273 €
3 954 593 €
2 183 922 €
Net income
38 474 €
-21 331 €
8 975 €
-37 259 €
150 872 €
817 451 €
211 054 €
300 498 €
162 306 €
EBITDA
39 906 €
-14 804 €
8 968 €
-37 297 €
86 645 €
1 285 519 €
28 356 €
473 104 €
472 248 €
Net margin
N/C
N/C
N/C
N/C
23.8%
21.9%
14.6%
7.6%
7.4%
Revenue and income statement
In 2024, SAINT DREZERY AMENAGEMENT generates positive net income of 38 k€. Net income represents the final profit after all expenses (operating, financial, exceptional) and corporate tax. Change over 2016-2024: 162 k€ -> 38 k€.
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
39 906 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
39 907 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
38 474 €
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 -58237%. 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 -0%. Low autonomy: the company heavily depends on external financing (banks, suppliers). Debt repayment capacity (= Financial debt / Cash flow) indicates it would take 2.1 years of cash flow to repay all financial debt. This short period demonstrates excellent debt sustainability.
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
-58236.879%
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
-0.134%
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
2.134
Solvency indicators evolution SAINT DREZERY AMENAGEMENT
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Debt ratio
310.223
100.915
419.782
1.5
1.226
-667.889
-1029.918
-467.906
-58236.879
Financial autonomy
3.441
14.285
9.932
35.773
23.73
-8.055
-6.427
-16.416
-0.134
Repayment capacity
1.165
1.424
-17.407
0.013
0.071
-4.707
19.834
-8.47
2.134
Cash flow / Revenue
18.142%
8.316%
-3.705%
25.15%
4.415%
None%
None%
None%
None%
Sector positioning
Debt ratio
-58236.882024
2022
2023
2024
Q1: 0.0
Med: 1.6
Q3: 105.23
Excellent
In 2024, the debt ratio of SAINT DREZERY AMENAGEMENT (-58236.88) 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
-0.13%2024
2022
2023
2024
Q1: 0.0%
Med: 12.23%
Q3: 54.65%
Average
In 2024, the financial autonomy of SAINT DREZERY AMENAGEMENT (-0.1%) 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
2.13 years2024
2022
2023
2024
Q1: -4.13 years
Med: 0.0 years
Q3: 1.24 years
Average
In 2024, the repayment capacity of SAINT DREZERY AMENAGEMENT (2.13) ranks above the median of the sector. This ratio indicates the number of years needed to repay debt with cash flow. A reduction effort could improve financial strength.
Liquidity ratios
The liquidity ratio (= Current assets / Current liabilities) stands at 451.70. 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 3.6x. Financial charges are adequately covered by operations.
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
451.699
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
3.588
Liquidity indicators evolution SAINT DREZERY AMENAGEMENT
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
117.02
142.301
213.285
157.009
131.615
184.3
248.557
252.498
451.699
Interest coverage
0.0
0.0
0.0
0.0
0.0
0.0
0.0
-18.036
3.588
Sector positioning
Liquidity ratio
451.72024
2022
2023
2024
Q1: 134.25
Med: 341.1
Q3: 1144.53
Good+15 pts over 3 years
In 2024, the liquidity ratio of SAINT DREZERY AMENAGEMENT (451.70) 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
3.59x2024
2022
2023
2024
Q1: -13.11x
Med: 0.0x
Q3: 2.3x
Excellent+25 pts over 3 years
In 2024, the interest coverage of SAINT DREZERY AMENAGEMENT (3.6x) 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.
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
0 €
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
-176 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 and payment terms evolution SAINT DREZERY AMENAGEMENT
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
4 386 669 €
2 323 640 €
888 698 €
377 740 €
138 108 €
0 €
0 €
0 €
0 €
Inventory turnover (days)
673
200
212
58
10
0
0
0
0
Customer payment term (days)
66
25
0
0
0
0
0
0
0
Supplier payment term (days)
238
402
3846
163
-4483
1000
-46479
2044
-176
Positioning of SAINT DREZERY AMENAGEMENT in its sector
Comparison with sector Promotion immobilière de logements
Valuation estimate
Based on 80 transactions of similar company sales
(all years),
the value of SAINT DREZERY AMENAGEMENT is estimated at
54 416 €
(range 19 829€ - 158 016€).
With an EBITDA of 39 906€, the sector multiple of 1.0x is applied.
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
80 tx
19k€54k€158k€
54 416 €Range: 19 829€ - 158 016€
NAF 5 all-time
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
39 906 €×1.0x
Estimation40 040 €
16 535€ - 121 780€
Net Income Multiple20%
38 474 €×2.3x
Estimation90 356 €
28 068€ - 248 606€
How is this estimate calculated?
This estimate is based on the analysis of 80 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 (Promotion immobilière de logements)
Compare SAINT DREZERY AMENAGEMENT with other companies in the same sector:
Frequently asked questions about SAINT DREZERY AMENAGEMENT
What is the revenue of SAINT DREZERY AMENAGEMENT ?
The revenue of SAINT DREZERY AMENAGEMENT in 2020 is 634 k€.
Is SAINT DREZERY AMENAGEMENT profitable?
Yes, SAINT DREZERY AMENAGEMENT generated a net profit of 38 k€ in 2024.
Where is the headquarters of SAINT DREZERY AMENAGEMENT ?
The headquarters of SAINT DREZERY AMENAGEMENT is located in BEZIERS (34500), in the department Herault.
Where to find the tax return of SAINT DREZERY AMENAGEMENT ?
The tax return of SAINT DREZERY AMENAGEMENT 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 DREZERY AMENAGEMENT operate?
SAINT DREZERY AMENAGEMENT operates in the sector Promotion immobilière de logements (NAF code 41.10A). 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