Employees: 11 (2023.0)Legal category: Société à responsabilité limitée (sans autre indication)Size: ETICreation date: 1988-10-25 (37 years)Status: ActiveBusiness sector: SupérettesLocation: SAINT-SAULGE (58330), Nievre
SAINT SAULGE DISTRIBUTION : revenue, balance sheet and financial ratios
SAINT SAULGE DISTRIBUTION is a French company
founded 37 years ago,
specialized in the sector Supérettes.
Based in SAINT-SAULGE (58330),
this company of category ETI
shows in 2024 a revenue of 2.1 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - SAINT SAULGE DISTRIBUTION (SIREN 348537135)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
2 137 730 €
2 181 620 €
2 799 786 €
2 483 042 €
2 586 237 €
2 823 128 €
2 992 310 €
3 036 127 €
3 027 043 €
Net income
-158 804 €
-164 488 €
-112 486 €
-102 017 €
-10 083 €
-28 276 €
-6 243 €
6 936 €
46 200 €
EBITDA
-141 834 €
-160 490 €
-118 741 €
-49 487 €
20 027 €
1 670 €
21 478 €
35 686 €
94 644 €
Net margin
-7.4%
-7.5%
-4.0%
-4.1%
-0.4%
-1.0%
-0.2%
0.2%
1.5%
Revenue and income statement
In 2024, SAINT SAULGE DISTRIBUTION achieves revenue of 2.1 M€. Activity remains stable over the period (CAGR: -4.3%). Slight decline of -2% vs 2023. After deducting consumption (1.7 M€), gross margin stands at 428 k€, i.e. a rate of 20%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches -142 k€, representing -6.6% of revenue. Negative EBITDA means operations do not cover current expenses: concerning situation. Net income is negative at -159 k€ (-7.4% 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
2 137 730 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
427 909 €
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
-141 834 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
-189 051 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
-158 804 €
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
-6.6%
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 -128%. 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 -149%. Low autonomy: the company heavily depends on external financing (banks, suppliers).
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
-127.669%
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
-148.687%
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
-6.084%
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
-5.006
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 SAULGE DISTRIBUTION
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Debt ratio
27.708
59.594
190.145
480.93
454.98
-291.223
-161.454
-134.037
-127.669
Financial autonomy
39.269
31.561
12.299
5.698
3.335
-25.279
-61.04
-97.494
-148.687
Repayment capacity
1.099
5.584
18.285
-5.408
-266.07
-3.539
-3.198
-3.717
-5.006
Cash flow / Revenue
2.063%
0.543%
0.168%
-0.633%
-0.007%
-3.049%
-3.581%
-5.804%
-6.084%
Sector positioning
Debt ratio
-127.672024
2022
2023
2024
Q1: 0.25
Med: 23.83
Q3: 85.22
Excellent
In 2024, the debt ratio of SAINT SAULGE DISTRIBUTION (-127.67) 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
-148.69%2024
2022
2023
2024
Q1: 10.71%
Med: 34.3%
Q3: 54.75%
Watch
In 2024, the financial autonomy of SAINT SAULGE DISTRIBUTION (-148.7%) ranks in the bottom 25% of the sector. This ratio represents the share of equity in total financing. Low autonomy may limit investment capacity and increase vulnerability.
Repayment capacity
-5.01 years2024
2022
2023
2024
Q1: 0.0 years
Med: 0.06 years
Q3: 1.83 years
Excellent
In 2024, the repayment capacity of SAINT SAULGE DISTRIBUTION (-5.01) 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 130.05. 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
130.05
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
-8.533
Liquidity indicators evolution SAINT SAULGE DISTRIBUTION
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
170.819
165.418
127.051
122.432
103.85
167.687
137.995
111.775
130.05
Interest coverage
0.518
1.331
3.338
29.641
1.753
-1.926
-2.557
-5.277
-8.533
Sector positioning
Liquidity ratio
130.052024
2022
2023
2024
Q1: 96.57
Med: 149.63
Q3: 227.74
Average
In 2024, the liquidity ratio of SAINT SAULGE DISTRIBUTION (130.05) 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
-8.53x2024
2022
2023
2024
Q1: -0.19x
Med: 0.19x
Q3: 4.71x
Watch
In 2024, the interest coverage of SAINT SAULGE DISTRIBUTION (-8.5x) ranks in the bottom 25% of the sector. This ratio indicates how many times operating income covers interest expenses. Low coverage may indicate fragility to rate or income variations.
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: 3 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 21 days. Favorable situation: supplier credit is longer than customer credit by 18 days. Inventory turnover is 35 days (= Average inventory / Cost of goods x 360). Fast turnover, sign of good inventory management. Overall, WCR represents 24 days of revenue, i.e. 143 k€ to permanently finance. Notable WCR improvement over the period (-59%), freeing up cash.
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
142 800 €
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
3 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
21 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
35 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
24 j
WCR and payment terms evolution SAINT SAULGE DISTRIBUTION
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
351 016 €
287 461 €
178 132 €
205 778 €
164 123 €
186 849 €
163 787 €
153 368 €
142 800 €
Inventory turnover (days)
21
22
20
26
25
31
27
35
35
Customer payment term (days)
4
4
4
3
3
4
3
3
3
Supplier payment term (days)
29
21
25
24
27
14
16
28
21
Positioning of SAINT SAULGE DISTRIBUTION in its sector
Comparison with sector Supérettes
Valuation estimate
Based on 551 transactions of similar company sales
in 2024,
the value of SAINT SAULGE DISTRIBUTION is estimated at
491 499 €
(range 267 233€ - 902 663€).
The price/revenue ratio is 0.23x
(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.
Estimated enterprise value2024
551 transactions
267k€491k€902k€
491 499 €Range: 267 233€ - 902 663€
NAF 5 année 2024
Valuation method used
Revenue Multiple
2 137 730 €
×
0.23x
=491 500 €
Range: 267 233€ - 902 664€
Only this financial indicator is available for this company.
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 551 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 (Supérettes)
Compare SAINT SAULGE DISTRIBUTION with other companies in the same sector:
Frequently asked questions about SAINT SAULGE DISTRIBUTION
What is the revenue of SAINT SAULGE DISTRIBUTION ?
The revenue of SAINT SAULGE DISTRIBUTION in 2024 is 2.1 M€.
Is SAINT SAULGE DISTRIBUTION profitable?
SAINT SAULGE DISTRIBUTION recorded a net loss in 2024.
Where is the headquarters of SAINT SAULGE DISTRIBUTION ?
The headquarters of SAINT SAULGE DISTRIBUTION is located in SAINT-SAULGE (58330), in the department Nievre.
Where to find the tax return of SAINT SAULGE DISTRIBUTION ?
The tax return of SAINT SAULGE DISTRIBUTION 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 SAULGE DISTRIBUTION operate?
SAINT SAULGE DISTRIBUTION operates in the sector Supérettes (NAF code 47.11C). 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