Employees: 00 (2023.0)Legal category: Société à responsabilité limitée (sans autre indication)Size: NoneCreation date: 1999-11-20 (26 years)Status: ActiveBusiness sector: Activités de soutien aux culturesLocation: NOYANT-VILLAGES (49390), Maine-et-Loire
Les données financières de cette entreprise sont partiellement disponibles (liasse simplifiée ou données confidentielles). Certaines sections ne sont pas affichées.
SARL DU BAUGEOIS : revenue, balance sheet and financial ratios
SARL DU BAUGEOIS is a French company
founded 26 years ago,
specialized in the sector Activités de soutien aux cultures.
Based in NOYANT-VILLAGES (49390),
this company of category PME
shows in 2021 a revenue of 1.8 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - SARL DU BAUGEOIS (SIREN 428162499)
Indicator
2024
2021
2019
2018
2017
2016
Revenue
N/C
1 802 069 €
N/C
N/C
N/C
N/C
Net income
14 835 €
182 412 €
-72 357 €
-120 298 €
-79 154 €
-5 543 €
EBITDA
N/C
134 175 €
N/C
N/C
N/C
N/C
Net margin
N/C
10.1%
N/C
N/C
N/C
N/C
Revenue and income statement
In 2024, SARL DU BAUGEOIS generates positive net income of 15 k€. Net income represents the final profit after all expenses (operating, financial, exceptional) and corporate tax.
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
14 835 €
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 218%. 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 16%. 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
218.321%
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
16.271%
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
2024
Debt ratio
278.065
334.103
743.337
1737.274
684.755
218.321
Financial autonomy
15.164
11.551
6.249
2.887
6.455
16.271
Repayment capacity
None
None
None
None
7.353
None
Cash flow / Revenue
None%
None%
None%
None%
6.527%
None%
Sector positioning
Debt ratio
218.322024
2019
2021
2024
Q1: 22.12
Med: 130.61
Q3: 377.99
Average-16 pts over 3 years
In 2024, the debt ratio of SARL DU BAUGEOIS (218.32) 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
16.27%2024
2019
2021
2024
Q1: 10.98%
Med: 27.37%
Q3: 48.44%
Average+8 pts over 3 years
In 2024, the financial autonomy of SARL DU BAUGEOIS (16.3%) 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
7.35 years2021
2021
Q1: 0.16 years
Med: 2.31 years
Q3: 4.73 years
Average
In 2021, the repayment capacity of SARL DU BAUGEOIS (7.35) 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 97.58. 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
97.583
Liquidity indicators evolution SARL DU BAUGEOIS
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2018
2019
2021
2024
Liquidity ratio
162.721
120.708
126.161
110.414
103.53
97.583
Interest coverage
None
None
None
None
9.339
None
Sector positioning
Liquidity ratio
97.582024
2019
2021
2024
Q1: 107.3
Med: 189.85
Q3: 351.98
Watch
In 2024, the liquidity ratio of SARL DU BAUGEOIS (97.58) 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
9.34x2021
2021
Q1: 0.12x
Med: 2.28x
Q3: 5.36x
Excellent
In 2021, the interest coverage of SARL DU BAUGEOIS (9.3x) 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 DU BAUGEOIS
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2021
2024
Operating WCR
0 €
0 €
0 €
0 €
1 084 972 €
0 €
Inventory turnover (days)
0
0
0
0
42
0
Customer payment term (days)
0
0
0
0
131
0
Supplier payment term (days)
0
0
0
0
183
0
Positioning of SARL DU BAUGEOIS in its sector
Comparison with sector Activités de soutien aux cultures
Valuation estimate
Based on 50 transactions of similar company sales
(all years),
the value of SARL DU BAUGEOIS is estimated at
26 189 €
(range 11 973€ - 76 999€).
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
50 tx
11k€26k€76k€
26 189 €Range: 11 973€ - 76 999€
NAF 5 all-time
Valuation method used
Net Income Multiple
14 835 €
×
1.8x
=26 190 €
Range: 11 974€ - 77 000€
Only this financial indicator is available for this company.
How is this estimate calculated?
This estimate is based on the analysis of 50 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 (Activités de soutien aux cultures)
Compare SARL DU BAUGEOIS with other companies in the same sector:
The revenue of SARL DU BAUGEOIS in 2021 is 1.8 M€.
Is SARL DU BAUGEOIS profitable?
Yes, SARL DU BAUGEOIS generated a net profit of 15 k€ in 2024.
Where is the headquarters of SARL DU BAUGEOIS ?
The headquarters of SARL DU BAUGEOIS is located in NOYANT-VILLAGES (49390), in the department Maine-et-Loire.
Where to find the tax return of SARL DU BAUGEOIS ?
The tax return of SARL DU BAUGEOIS 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 DU BAUGEOIS operate?
SARL DU BAUGEOIS operates in the sector Activités de soutien aux cultures (NAF code 01.61Z). 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