Employees: NN (None)Legal category: SCA (commandite par actions)Size: GECreation date: 2019-04-01 (7 years)Status: ActiveBusiness sector: Supports juridiques de programmesLocation: BOULOGNE-BILLANCOURT (92100), Hauts-de-Seine
SAINT-OUEN VILLAGE : revenue, balance sheet and financial ratios
SAINT-OUEN VILLAGE is a French company
founded 7 years ago,
specialized in the sector Supports juridiques de programmes.
Based in BOULOGNE-BILLANCOURT (92100),
this company of category GE
shows in 2024 a revenue of 23.6 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - SAINT-OUEN VILLAGE (SIREN 849870837)
Indicator
2024
2023
2022
2021
2020
2019
Revenue
23 571 318 €
61 726 923 €
72 548 573 €
61 086 666 €
11 983 035 €
N/C
Net income
-2 678 138 €
-1 740 696 €
1 290 494 €
3 669 435 €
-1 438 833 €
-2 273 564 €
EBITDA
-728 200 €
4 883 078 €
6 579 105 €
5 366 160 €
160 134 €
-1 411 066 €
Net margin
-11.4%
-2.8%
1.8%
6.0%
-12.0%
N/C
Revenue and income statement
In 2024, SAINT-OUEN VILLAGE achieves revenue of 23.6 M€. Over the period 2020-2024, the company shows strong growth with a CAGR (compound annual growth rate) of +18.4%. Significant drop of -62% vs 2023. After deducting consumption (340 k€), gross margin stands at 23.2 M€, i.e. a rate of 99%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches -728 k€, representing -3.1% of revenue. Warning negative scissor effect: despite revenue change (-62%), EBITDA varies by -115%, reducing margin by 11.0 pts. This reflects costs rising faster than revenue. Negative EBITDA means operations do not cover current expenses: concerning situation. Net income is negative at -2.7 M€ (-11.4% 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
23 571 318 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
23 230 841 €
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
-728 200 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
-495 750 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
-2 678 138 €
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
-3.1%
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 10%. 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 28%. The balance between equity and debt is satisfactory.
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
10.096%
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
28.377%
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
-14.39%
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
-0.832
Solvency indicators evolution SAINT-OUEN VILLAGE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2019
2020
2021
2022
2023
2024
Debt ratio
-2566.332
-3489.143
2327.851
1574.282
0.038
10.096
Financial autonomy
-2.058
-1.509
2.507
3.268
18.554
28.377
Repayment capacity
-25.652
-90.001
31.453
26.312
0.028
-0.832
Cash flow / Revenue
None%
-12.007%
6.007%
5.153%
0.68%
-14.39%
Sector positioning
Debt ratio
10.12024
2022
2023
2024
Q1: -81.1
Med: 0.0
Q3: 70.45
Average-21 pts over 3 years
In 2024, the debt ratio of SAINT-OUEN VILLAGE (10.10) 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
28.38%2024
2022
2023
2024
Q1: -3.67%
Med: 2.66%
Q3: 36.27%
Good+19 pts over 3 years
In 2024, the financial autonomy of SAINT-OUEN VILLAGE (28.4%) 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
-0.83 years2024
2022
2023
2024
Q1: -4.86 years
Med: 0.0 years
Q3: 0.42 years
Good-29 pts over 3 years
In 2024, the repayment capacity of SAINT-OUEN VILLAGE (-0.83) 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 174.03. 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
174.033
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
-266.73
Liquidity indicators evolution SAINT-OUEN VILLAGE
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2019
2020
2021
2022
2023
2024
Liquidity ratio
203.099
221.98
499.873
346.054
148.746
174.033
Interest coverage
-60.803
976.808
31.037
37.173
103.095
-266.73
Sector positioning
Liquidity ratio
174.032024
2022
2023
2024
Q1: 116.12
Med: 259.63
Q3: 922.99
Average-17 pts over 3 years
In 2024, the liquidity ratio of SAINT-OUEN VILLAGE (174.03) 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
-266.73x2024
2022
2023
2024
Q1: -3.47x
Med: 0.0x
Q3: 0.32x
Average-50 pts over 3 years
In 2024, the interest coverage of SAINT-OUEN VILLAGE (-266.7x) 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: 428 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 369 days. The gap of 59 days means the company finances its customers for over a month before being paid relative to supplier payments. This weighs on cash flow. Inventory turnover is 954 days (= Average inventory / Cost of goods x 360). This high level ties up cash and potentially creates obsolescence risk. Overall, WCR represents 757 days of revenue, i.e. 49.6 M€ to permanently finance.
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
49 595 703 €
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
428 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
369 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
954 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
757 j
WCR and payment terms evolution SAINT-OUEN VILLAGE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2019
2020
2021
2022
2023
2024
Operating WCR
0 €
233 323 472 €
145 071 669 €
141 733 794 €
60 418 930 €
49 595 703 €
Inventory turnover (days)
0
6258
633
472
412
954
Customer payment term (days)
0
450
417
371
446
428
Supplier payment term (days)
27
338
-228
205
64
369
Positioning of SAINT-OUEN VILLAGE in its sector
Comparison with sector Supports juridiques de programmes
Valuation estimate
Based on 80 transactions of similar company sales
(all years),
the value of SAINT-OUEN VILLAGE is estimated at
6 594 341 €
(range 2 371 252€ - 16 218 396€).
The price/revenue ratio is 0.28x
(conservative valuation).
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
2371k€6594k€16218k€
6 594 341 €Range: 2 371 252€ - 16 218 396€
NAF 5 all-time
Valuation method used
Revenue Multiple
23 571 318 €
×
0.28x
=6 594 342 €
Range: 2 371 252€ - 16 218 396€
Only this financial indicator is available for this company.
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 (Supports juridiques de programmes)
Compare SAINT-OUEN VILLAGE with other companies in the same sector:
Frequently asked questions about SAINT-OUEN VILLAGE
What is the revenue of SAINT-OUEN VILLAGE ?
The revenue of SAINT-OUEN VILLAGE in 2024 is 23.6 M€.
Is SAINT-OUEN VILLAGE profitable?
SAINT-OUEN VILLAGE recorded a net loss in 2024.
Where is the headquarters of SAINT-OUEN VILLAGE ?
The headquarters of SAINT-OUEN VILLAGE is located in BOULOGNE-BILLANCOURT (92100), in the department Hauts-de-Seine.
Where to find the tax return of SAINT-OUEN VILLAGE ?
The tax return of SAINT-OUEN VILLAGE 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-OUEN VILLAGE operate?
SAINT-OUEN VILLAGE operates in the sector Supports juridiques de programmes (NAF code 41.10D). 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