Employees: 22 (2023.0)Legal category: Société à responsabilité limitée (sans autre indication)Size: PMECreation date: 2009-03-19 (17 years)Status: ActiveBusiness sector: SupermarchésLocation: COUERON (44220), Loire-Atlantique
SANZ COUERON : revenue, balance sheet and financial ratios
SANZ COUERON is a French company
founded 17 years ago,
specialized in the sector Supermarchés.
Based in COUERON (44220),
this company of category PME
shows in 2024 a revenue of 38.2 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - SANZ COUERON (SIREN 511585168)
Indicator
2024
2023
2022
2021
2019
2018
2017
2016
Revenue
38 195 321 €
37 916 124 €
36 020 583 €
34 228 264 €
34 741 187 €
33 649 912 €
32 167 034 €
30 998 592 €
Net income
458 900 €
475 535 €
206 748 €
215 920 €
416 121 €
633 670 €
598 270 €
504 311 €
EBITDA
687 722 €
939 963 €
348 762 €
433 930 €
633 577 €
936 920 €
943 951 €
887 347 €
Net margin
1.2%
1.3%
0.6%
0.6%
1.2%
1.9%
1.9%
1.6%
Revenue and income statement
In 2024, SANZ COUERON achieves revenue of 38.2 M€. Revenue is growing positively over 8 years (CAGR: +2.6%). Vs 2023: +1%. After deducting consumption (29.3 M€), gross margin stands at 8.9 M€, i.e. a rate of 23%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches 688 k€, representing 1.8% of revenue. The operating margin remains fragile, requiring cost vigilance. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 459 k€, i.e. 1.2% 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
38 195 321 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
8 864 869 €
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
687 722 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
600 102 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
458 900 €
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
1.8%
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 40%. Debt remains under control: the company retains capacity to raise new debt if needed. Financial autonomy (= Equity / Total assets x 100) reaches 29%. The balance between equity and debt is satisfactory. Debt repayment capacity (= Financial debt / Cash flow) indicates it would take 1.3 years of cash flow to repay all financial debt. This short period demonstrates excellent debt sustainability. Cash flow represents 1.4% of revenue. Cash flow measures resources generated by operations, available for investment and debt repayment.
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
40.398%
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
28.506%
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
1.364%
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
1.287
Asset age ratio (2024)
?
Asset age ratio
Definition
Measures the degree of wear of tangible assets.
Formula
Accumulated depreciation / Gross fixed assets x 100
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2021
2022
2023
2024
Debt ratio
43.147
9.937
8.457
10.368
95.815
107.021
52.107
40.398
Financial autonomy
32.881
36.19
36.869
35.115
22.637
21.817
25.38
28.506
Repayment capacity
1.377
0.319
0.233
0.425
4.832
5.126
1.383
1.287
Cash flow / Revenue
1.985%
1.937%
2.213%
1.309%
0.814%
0.771%
1.551%
1.364%
Sector positioning
Debt ratio
40.42024
2022
2023
2024
Q1: 1.06
Med: 38.51
Q3: 110.68
Average-20 pts over 3 years
In 2024, the debt ratio of SANZ COUERON (40.40) 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
28.51%2024
2022
2023
2024
Q1: 14.13%
Med: 31.97%
Q3: 48.03%
Average+8 pts over 3 years
In 2024, the financial autonomy of SANZ COUERON (28.5%) 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
1.29 years2024
2022
2023
2024
Q1: 0.0 years
Med: 0.93 years
Q3: 3.03 years
Average-21 pts over 3 years
In 2024, the repayment capacity of SANZ COUERON (1.29) 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 127.44. 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 2.8x. 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
127.443
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
2.778
Liquidity indicators evolution SANZ COUERON
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2018
2019
2021
2022
2023
2024
Liquidity ratio
145.318
125.476
124.177
116.246
128.919
134.519
123.392
127.443
Interest coverage
2.16
1.051
0.743
0.96
2.453
2.765
2.589
2.778
Sector positioning
Liquidity ratio
127.442024
2022
2023
2024
Q1: 106.02
Med: 141.65
Q3: 201.68
Average
In 2024, the liquidity ratio of SANZ COUERON (127.44) 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
2.78x2024
2022
2023
2024
Q1: 0.0x
Med: 1.64x
Q3: 7.03x
Good-10 pts over 3 years
In 2024, the interest coverage of SANZ COUERON (2.8x) 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: 1 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 26 days. Favorable situation: supplier credit is longer than customer credit by 25 days. Inventory turnover is 15 days (= Average inventory / Cost of goods x 360). Fast turnover, sign of good inventory management. Overall, WCR represents 12 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
1 245 549 €
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
1 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
26 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
15 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
12 j
WCR and payment terms evolution SANZ COUERON
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2021
2022
2023
2024
Operating WCR
1 176 707 €
1 095 288 €
1 200 292 €
1 238 871 €
845 780 €
1 082 779 €
811 784 €
1 245 549 €
Inventory turnover (days)
16
16
15
15
15
14
15
15
Customer payment term (days)
1
1
0
1
1
0
1
1
Supplier payment term (days)
29
29
28
27
29
27
27
26
Positioning of SANZ COUERON in its sector
Comparison with sector Supermarchés
Valuation estimate
Based on 551 transactions of similar company sales
in 2024,
the value of SANZ COUERON is estimated at
4 794 957 €
(range 2 240 208€ - 9 508 757€).
With an EBITDA of 687 722€, the sector multiple of 4.7x is applied.
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
2240k€4794k€9508k€
4 794 957 €Range: 2 240 208€ - 9 508 757€
NAF 5 année 2024
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
687 722 €×4.7x
Estimation3 251 504 €
1 133 186€ - 6 925 700€
Revenue Multiple30%
38 195 321 €×0.23x
Estimation8 781 745 €
4 774 715€ - 16 128 104€
Net Income Multiple20%
458 900 €×5.8x
Estimation2 673 408 €
1 206 006€ - 6 037 381€
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 (Supermarchés)
Compare SANZ COUERON with other companies in the same sector:
Yes, SANZ COUERON generated a net profit of 459 k€ in 2024.
Where is the headquarters of SANZ COUERON ?
The headquarters of SANZ COUERON is located in COUERON (44220), in the department Loire-Atlantique.
Where to find the tax return of SANZ COUERON ?
The tax return of SANZ COUERON 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 SANZ COUERON operate?
SANZ COUERON operates in the sector Supermarchés (NAF code 47.11D). 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