Employees: NN (None)Legal category: 5202Size: ETICreation date: 2006-10-31 (19 years)Status: ActiveBusiness sector: Promotion immobilière d'autres bâtimentsLocation: MONTPELLIER (34000), Herault
SAINTE LOUISE : revenue, balance sheet and financial ratios
SAINTE LOUISE is a French company
founded 19 years ago,
specialized in the sector Promotion immobilière d'autres bâtiments.
Based in MONTPELLIER (34000),
this company of category ETI
shows in 2024 a revenue of 988 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - SAINTE LOUISE (SIREN 494510928)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
2015
Revenue
988 292 €
1 965 000 €
3 786 043 €
2 950 377 €
2 787 917 €
3 260 615 €
2 069 205 €
N/C
N/C
Net income
105 709 €
1 168 030 €
499 654 €
126 068 €
73 296 €
605 072 €
168 629 €
-235 049 €
-44 095 €
EBITDA
94 309 €
1 572 785 €
743 705 €
227 165 €
153 712 €
745 145 €
282 696 €
-174 051 €
-43 758 €
Net margin
10.7%
59.4%
13.2%
4.3%
2.6%
18.6%
8.1%
N/C
N/C
Revenue and income statement
In 2024, SAINTE LOUISE achieves revenue of 988 k€. Revenue is declining over the period 2018-2024 (CAGR: -11.6%). Significant drop of -50% vs 2023. After deducting consumption (1 k€), gross margin stands at 987 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 94 k€, representing 9.5% of revenue. Warning negative scissor effect: despite revenue change (-50%), EBITDA varies by -94%, reducing margin by 70.5 pts. This reflects costs rising faster than revenue. This level of operating margin is satisfactory for the sector. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 106 k€, i.e. 10.7% 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
988 292 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
987 263 €
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
94 309 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
94 308 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
105 709 €
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
9.5%
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 1%. Low autonomy: the company heavily depends on external financing (banks, suppliers). Debt repayment capacity (= Financial debt / Cash flow) indicates it would take 0.0 years of cash flow to repay all financial debt. This short period demonstrates excellent debt sustainability. Cash flow represents 10.7% 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
0.827%
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
0.574%
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
10.696%
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
0.001
Solvency indicators evolution SAINTE LOUISE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2015
2017
2018
2019
2020
2021
2022
2023
2024
Debt ratio
-1162.393
-760.164
-1151.936
2319.598
1383.434
934.299
298.089
2.625
0.827
Financial autonomy
102.571
107.824
45.341
47.56
45.402
51.814
42.874
1.353
0.574
Repayment capacity
0.0
0.0
8.788
1.174
0.0
0.0
0.0
0.0
0.001
Cash flow / Revenue
None%
None%
8.149%
18.557%
2.629%
4.273%
13.197%
59.442%
10.696%
Sector positioning
Debt ratio
0.832024
2022
2023
2024
Q1: -0.39
Med: 1.1
Q3: 136.85
Good-30 pts over 3 years
In 2024, the debt ratio of SAINTE LOUISE (0.83) 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
0.57%2024
2022
2023
2024
Q1: -0.14%
Med: 9.3%
Q3: 49.18%
Average-43 pts over 3 years
In 2024, the financial autonomy of SAINTE LOUISE (0.6%) 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
0.0 years2024
2022
2023
2024
Q1: -8.35 years
Med: 0.0 years
Q3: 0.84 years
Good
In 2024, the repayment capacity of SAINTE LOUISE (0.00) 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 326.92. 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 0.5x. Danger: operating income does not cover interest charges, unsustainable situation.
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
326.921
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
0.479
Liquidity indicators evolution SAINTE LOUISE
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2015
2017
2018
2019
2020
2021
2022
2023
2024
Liquidity ratio
91.891
87.556
110.82
111.285
103.379
105.85
116.765
206.255
326.921
Interest coverage
-0.763
-35.046
40.23
9.174
34.455
19.088
10.421
2.029
0.479
Sector positioning
Liquidity ratio
326.922024
2022
2023
2024
Q1: 124.75
Med: 280.5
Q3: 1000.73
Good+29 pts over 3 years
In 2024, the liquidity ratio of SAINTE LOUISE (326.92) 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
0.48x2024
2022
2023
2024
Q1: -9.86x
Med: 0.0x
Q3: 5.47x
Good-23 pts over 3 years
In 2024, the interest coverage of SAINTE LOUISE (0.5x) ranks above the median of the sector. This ratio indicates how many times operating income covers interest expenses. This comfortable position offers an appreciable safety margin.
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: 19 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 1693 days. Excellent situation: suppliers finance 1674 days of the operating cycle (retail model). Inventory turnover is 52 days (= Average inventory / Cost of goods x 360). Overall, WCR represents 422 days of revenue, i.e. 1.2 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
1 159 652 €
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
19 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
1693 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
52 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
422 j
WCR and payment terms evolution SAINTE LOUISE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2015
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
0 €
0 €
1 040 003 €
836 576 €
196 771 €
-907 979 €
-2 579 696 €
-26 724 €
1 159 652 €
Inventory turnover (days)
0
0
1713
879
889
596
205
163
52
Customer payment term (days)
0
0
15
13
7
19
5
10
19
Supplier payment term (days)
1285
78
286
1828
797
1003
2209
-234
1693
Positioning of SAINTE LOUISE in its sector
Comparison with sector Promotion immobilière d'autres bâtiments
Valuation estimate
Based on 80 transactions of similar company sales
(all years),
the value of SAINTE LOUISE is estimated at
179 910 €
(range 64 788€ - 484 512€).
With an EBITDA of 94 309€, the sector multiple of 1.0x is applied.
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
64k€179k€484k€
179 910 €Range: 64 788€ - 484 512€
NAF 5 all-time
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
94 309 €×1.0x
Estimation94 627 €
39 076€ - 287 801€
Revenue Multiple30%
988 292 €×0.28x
Estimation276 486 €
99 421€ - 680 001€
Net Income Multiple20%
105 709 €×2.3x
Estimation248 258 €
77 119€ - 683 056€
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 d'autres bâtiments)
Compare SAINTE LOUISE with other companies in the same sector:
Yes, SAINTE LOUISE generated a net profit of 106 k€ in 2024.
Where is the headquarters of SAINTE LOUISE ?
The headquarters of SAINTE LOUISE is located in MONTPELLIER (34000), in the department Herault.
Where to find the tax return of SAINTE LOUISE ?
The tax return of SAINTE LOUISE 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 SAINTE LOUISE operate?
SAINTE LOUISE operates in the sector Promotion immobilière d'autres bâtiments (NAF code 41.10C). 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