SANZ SAINT HERBLAIN : revenue, balance sheet and financial ratios
SANZ SAINT HERBLAIN is a French company
founded 17 years ago,
specialized in the sector Supermarchés.
Based in ST-HERBLAIN (44800),
this company of category PME
shows in 2024 a revenue of 15.5 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - SANZ SAINT HERBLAIN (SIREN 511585150)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
15 535 556 €
15 244 602 €
14 107 917 €
14 927 235 €
14 933 344 €
13 870 675 €
13 052 322 €
13 001 815 €
13 171 134 €
Net income
124 431 €
145 990 €
-1 618 €
194 616 €
218 357 €
47 439 €
-50 183 €
14 306 €
56 656 €
EBITDA
145 729 €
87 652 €
-73 845 €
361 382 €
408 235 €
144 549 €
-36 873 €
54 622 €
114 381 €
Net margin
0.8%
1.0%
-0.0%
1.3%
1.5%
0.3%
-0.4%
0.1%
0.4%
Revenue and income statement
In 2024, SANZ SAINT HERBLAIN achieves revenue of 15.5 M€. Revenue is growing positively over 9 years (CAGR: +2.1%). Vs 2023: +2%. After deducting consumption (11.0 M€), gross margin stands at 4.6 M€, i.e. a rate of 29%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches 146 k€, representing 0.9% of revenue. The operating margin remains fragile, requiring cost vigilance. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 124 k€, i.e. 0.8% 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
15 535 556 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
4 560 454 €
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
145 729 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
164 921 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
124 431 €
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
0.9%
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 99%. Debt level is high: negotiating margin with banks is reduced. Financial autonomy (= Equity / Total assets x 100) reaches 23%. The balance between equity and debt is satisfactory. Debt repayment capacity (= Financial debt / Cash flow) indicates it would take 6.9 years of cash flow to repay all financial debt. This ratio remains within usual banking standards. Cash flow represents 0.6% 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
99.229%
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
22.652%
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
0.61%
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
6.892
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
2020
2021
2022
2023
2024
Debt ratio
43.912
85.613
310.304
241.72
154.596
101.815
140.783
117.569
99.229
Financial autonomy
23.357
20.855
12.348
14.865
20.251
24.709
19.441
21.196
22.652
Repayment capacity
1.907
6.059
137.598
7.089
3.485
2.43
-11.963
22.889
6.892
Cash flow / Revenue
0.92%
0.527%
0.069%
1.141%
1.975%
2.076%
-0.484%
0.218%
0.61%
Sector positioning
Debt ratio
99.232024
2022
2023
2024
Q1: 1.09
Med: 38.53
Q3: 110.8
Average
In 2024, the debt ratio of SANZ SAINT HERBLAIN (99.23) 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
22.65%2024
2022
2023
2024
Q1: 14.11%
Med: 32.0%
Q3: 48.07%
Average
In 2024, the financial autonomy of SANZ SAINT HERBLAIN (22.6%) 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
6.89 years2024
2022
2023
2024
Q1: 0.0 years
Med: 0.94 years
Q3: 3.03 years
Average+50 pts over 3 years
In 2024, the repayment capacity of SANZ SAINT HERBLAIN (6.89) 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 122.27. 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 20.5x. Operating income very largely covers interest expenses: high safety margin.
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
122.27
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
20.524
Liquidity indicators evolution SANZ SAINT HERBLAIN
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
112.945
118.051
111.078
119.116
121.003
117.654
118.895
122.185
122.27
Interest coverage
4.125
8.475
-21.658
7.716
2.336
2.399
-12.886
29.606
20.524
Sector positioning
Liquidity ratio
122.272024
2022
2023
2024
Q1: 106.02
Med: 141.77
Q3: 201.68
Average
In 2024, the liquidity ratio of SANZ SAINT HERBLAIN (122.27) 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
20.52x2024
2022
2023
2024
Q1: 0.0x
Med: 1.64x
Q3: 7.03x
Excellent+50 pts over 3 years
In 2024, the interest coverage of SANZ SAINT HERBLAIN (20.5x) 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. Average customer payment term: 1 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 32 days. Excellent situation: suppliers finance 31 days of the operating cycle (retail model). Inventory turnover is 18 days (= Average inventory / Cost of goods x 360). Fast turnover, sign of good inventory management. Overall, WCR represents 18 days of revenue, i.e. 770 k€ 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
769 631 €
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
32 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
18 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
18 j
WCR and payment terms evolution SANZ SAINT HERBLAIN
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
833 733 €
748 124 €
896 956 €
754 149 €
650 646 €
760 095 €
702 292 €
713 295 €
769 631 €
Inventory turnover (days)
20
18
19
17
16
16
17
18
18
Customer payment term (days)
1
1
1
2
1
1
1
1
1
Supplier payment term (days)
35
33
33
34
33
32
34
33
32
Positioning of SANZ SAINT HERBLAIN in its sector
Comparison with sector Supermarchés
Valuation estimate
Based on 551 transactions of similar company sales
in 2024,
the value of SANZ SAINT HERBLAIN is estimated at
1 561 043 €
(range 768 083€ - 3 029 171€).
With an EBITDA of 145 729€, 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
768k€1561k€3029k€
1 561 043 €Range: 768 083€ - 3 029 171€
NAF 5 année 2024
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
145 729 €×4.7x
Estimation688 997 €
240 123€ - 1 467 563€
Revenue Multiple30%
15 535 556 €×0.23x
Estimation3 571 885 €
1 942 066€ - 6 559 941€
Net Income Multiple20%
124 431 €×5.8x
Estimation724 896 €
327 009€ - 1 637 039€
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 SAINT HERBLAIN with other companies in the same sector:
Frequently asked questions about SANZ SAINT HERBLAIN
What is the revenue of SANZ SAINT HERBLAIN ?
The revenue of SANZ SAINT HERBLAIN in 2024 is 15.5 M€.
Is SANZ SAINT HERBLAIN profitable?
Yes, SANZ SAINT HERBLAIN generated a net profit of 124 k€ in 2024.
Where is the headquarters of SANZ SAINT HERBLAIN ?
The headquarters of SANZ SAINT HERBLAIN is located in ST-HERBLAIN (44800), in the department Loire-Atlantique.
Where to find the tax return of SANZ SAINT HERBLAIN ?
The tax return of SANZ SAINT HERBLAIN 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 SAINT HERBLAIN operate?
SANZ SAINT HERBLAIN 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