Employees: 12 (2023.0)Legal category: Société à responsabilité limitée (sans autre indication)Size: PMECreation date: 1989-11-25 (36 years)Status: ActiveBusiness sector: Transports routiers de fret interurbainsLocation: DOULLENS (80600), Somme
SARL BRIOIS FRERES : revenue, balance sheet and financial ratios
SARL BRIOIS FRERES is a French company
founded 36 years ago,
specialized in the sector Transports routiers de fret interurbains.
Based in DOULLENS (80600),
this company of category PME
shows in 2022 a revenue of 3.9 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - SARL BRIOIS FRERES (SIREN 352827786)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
N/C
N/C
3 933 045 €
N/C
N/C
N/C
N/C
N/C
3 357 277 €
Net income
61 755 €
61 971 €
-6 844 €
54 519 €
-28 252 €
41 711 €
90 658 €
100 498 €
46 686 €
EBITDA
N/C
N/C
4 936 €
N/C
N/C
N/C
N/C
N/C
4 349 €
Net margin
N/C
N/C
-0.2%
N/C
N/C
N/C
N/C
N/C
1.4%
Revenue and income statement
In 2024, SARL BRIOIS FRERES generates positive net income of 62 k€. Net income represents the final profit after all expenses (operating, financial, exceptional) and corporate tax. Change over 2016-2024: 47 k€ -> 62 k€.
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
61 755 €
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 170%. Critical situation: debt significantly exceeds equity, severely limiting borrowing capacity and exposing the company to default risk. Financial autonomy (= Equity / Total assets x 100) reaches 17%. 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
169.594%
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
16.691%
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
87.658
62.805
19.501
0.238
64.053
69.71
93.848
139.252
169.594
Financial autonomy
18.178
24.392
30.757
35.501
26.502
22.917
17.708
16.627
16.691
Repayment capacity
-19.802
None
None
None
None
None
-5.877
None
None
Cash flow / Revenue
-0.202%
None%
None%
None%
None%
None%
-0.816%
None%
None%
Sector positioning
Debt ratio
169.592024
2022
2023
2024
Q1: 3.42
Med: 30.72
Q3: 89.85
Average
In 2024, the debt ratio of SARL BRIOIS FRERES (169.59) 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
16.69%2024
2022
2023
2024
Q1: 17.96%
Med: 34.26%
Q3: 52.09%
Average
In 2024, the financial autonomy of SARL BRIOIS FRERES (16.7%) 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
-5.88 years2022
2022
Q1: 0.0 years
Med: 0.26 years
Q3: 2.26 years
Excellent
In 2022, the repayment capacity of SARL BRIOIS FRERES (-5.88) 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 98.90. 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
98.903
Liquidity indicators evolution SARL BRIOIS FRERES
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
105.127
122.455
121.319
126.669
149.185
132.192
118.005
101.66
98.903
Interest coverage
146.861
None
None
None
None
None
141.998
None
None
Sector positioning
Liquidity ratio
98.92024
2022
2023
2024
Q1: 122.42
Med: 168.88
Q3: 241.43
Watch
In 2024, the liquidity ratio of SARL BRIOIS FRERES (98.90) ranks in the bottom 25% of the sector. This ratio measures the ability to cover short-term debt with current assets. A ratio below 1 may signal potential cash flow tensions.
Interest coverage
142.0x2022
2022
Q1: 0.0x
Med: 0.18x
Q3: 2.3x
Excellent
In 2022, the interest coverage of SARL BRIOIS FRERES (142.0x) 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.
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
0 €
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
0 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
0 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
0 j
WCR and payment terms evolution SARL BRIOIS FRERES
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
370 308 €
0 €
0 €
0 €
0 €
0 €
346 462 €
0 €
0 €
Inventory turnover (days)
9
0
0
0
0
0
11
0
0
Customer payment term (days)
47
310
333
269
282
310
42
0
0
Supplier payment term (days)
49
309
279
220
257
353
43
0
0
Positioning of SARL BRIOIS FRERES in its sector
Comparison with sector Transports routiers de fret interurbains
Valuation estimate
Based on 71 transactions of similar company sales
in 2024,
the value of SARL BRIOIS FRERES is estimated at
208 819 €
(range 27 093€ - 570 066€).
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
71 tx
27k€208k€570k€
208 819 €Range: 27 093€ - 570 066€
NAF 5 année 2024
Valuation method used
Net Income Multiple
61 755 €
×
3.4x
=208 819 €
Range: 27 093€ - 570 067€
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 71 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 (Transports routiers de fret interurbains)
Compare SARL BRIOIS FRERES with other companies in the same sector:
Frequently asked questions about SARL BRIOIS FRERES
What is the revenue of SARL BRIOIS FRERES ?
The revenue of SARL BRIOIS FRERES in 2022 is 3.9 M€.
Is SARL BRIOIS FRERES profitable?
Yes, SARL BRIOIS FRERES generated a net profit of 62 k€ in 2024.
Where is the headquarters of SARL BRIOIS FRERES ?
The headquarters of SARL BRIOIS FRERES is located in DOULLENS (80600), in the department Somme.
Where to find the tax return of SARL BRIOIS FRERES ?
The tax return of SARL BRIOIS FRERES 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 SARL BRIOIS FRERES operate?
SARL BRIOIS FRERES operates in the sector Transports routiers de fret interurbains (NAF code 49.41A). 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