Employees: 02 (2023.0)Legal category: Société à responsabilité limitée (sans autre indication)Size: PMECreation date: 2008-03-12 (18 years)Status: ActiveBusiness sector: Entreposage et stockage non frigorifiqueLocation: VILLEMAURY (28200), Eure-et-Loir
SARL FRIGESTOCK : revenue, balance sheet and financial ratios
SARL FRIGESTOCK is a French company
founded 18 years ago,
specialized in the sector Entreposage et stockage non frigorifique.
Based in VILLEMAURY (28200),
this company of category PME
shows in 2021 a revenue of 732 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - SARL FRIGESTOCK (SIREN 503212532)
Indicator
2025
2024
2023
2021
2020
2018
2017
2016
Revenue
N/C
N/C
N/C
732 329 €
670 198 €
647 326 €
N/C
N/C
Net income
198 577 €
221 547 €
200 367 €
90 869 €
116 401 €
81 556 €
88 103 €
30 430 €
EBITDA
N/C
N/C
N/C
201 690 €
212 692 €
212 600 €
N/C
N/C
Net margin
N/C
N/C
N/C
12.4%
17.4%
12.6%
N/C
N/C
Revenue and income statement
In 2025, SARL FRIGESTOCK generates positive net income of 199 k€. Net income represents the final profit after all expenses (operating, financial, exceptional) and corporate tax. Change over 2016-2025: 30 k€ -> 199 k€.
Net income (2025)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
198 577 €
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 158%. 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 32%. The balance between equity and debt is satisfactory.
Debt ratio (2025)
?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low 50-100% : Moderate > 100% : High
157.502%
Financial autonomy (2025)
?
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
32.482%
Asset age ratio (2025)
?
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
2020
2021
2023
2024
2025
Debt ratio
138.705
97.959
67.668
56.048
39.773
111.388
105.259
157.502
Financial autonomy
29.42
38.972
48.58
52.343
59.55
39.916
44.062
32.482
Repayment capacity
None
None
1.47
1.956
1.594
None
None
None
Cash flow / Revenue
None%
None%
27.443%
26.129%
23.866%
None%
None%
None%
Sector positioning
Debt ratio
157.52025
2023
2024
2025
Q1: 0.36
Med: 41.05
Q3: 94.7
Watch
In 2025, the debt ratio of SARL FRIGESTOCK (157.50) ranks in the top 25% of the sector. This ratio measures the weight of debt relative to equity. A high ratio may indicate excessive dependence on external financing.
Financial autonomy
32.48%2025
2023
2024
2025
Q1: 17.83%
Med: 37.48%
Q3: 58.98%
Average-11 pts over 3 years
In 2025, the financial autonomy of SARL FRIGESTOCK (32.5%) ranks below the median of the sector. This ratio represents the share of equity in total financing. An improvement would strengthen the competitive position.
Liquidity ratios
The liquidity ratio (= Current assets / Current liabilities) stands at 161.88. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months.
Liquidity ratio (2025)
?
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
161.878
Liquidity indicators evolution SARL FRIGESTOCK
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2018
2020
2021
2023
2024
2025
Liquidity ratio
185.754
267.644
353.157
311.089
361.092
167.166
246.285
161.878
Interest coverage
None
None
2.094
1.826
1.474
None
None
None
Sector positioning
Liquidity ratio
161.882025
2023
2024
2025
Q1: 108.74
Med: 185.86
Q3: 322.43
Average-8 pts over 3 years
In 2025, the liquidity ratio of SARL FRIGESTOCK (161.88) 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.
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 (2025)
?
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 (2025)
?
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 (2025)
?
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 (2025)
?
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 FRIGESTOCK
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2020
2021
2023
2024
2025
Operating WCR
0 €
0 €
32 062 €
13 645 €
87 967 €
0 €
0 €
0 €
Inventory turnover (days)
0
0
3
24
7
0
0
0
Customer payment term (days)
491
415
84
42
94
0
0
0
Supplier payment term (days)
93
10
14
65
33
0
0
0
Positioning of SARL FRIGESTOCK in its sector
Comparison with sector Entreposage et stockage non frigorifique
Valuation estimate
Based on 77 transactions of similar company sales
(all years),
the value of SARL FRIGESTOCK is estimated at
237 126 €
(range 86 236€ - 887 684€).
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 value2025
77 tx
86k€237k€887k€
237 126 €Range: 86 236€ - 887 684€
NAF 5 all-time
Valuation method used
Net Income Multiple
198 577 €
×
1.2x
=237 126 €
Range: 86 236€ - 887 684€
Only this financial indicator is available for this company.
How is this estimate calculated?
This estimate is based on the analysis of 77 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 (Entreposage et stockage non frigorifique)
Compare SARL FRIGESTOCK with other companies in the same sector:
Yes, SARL FRIGESTOCK generated a net profit of 199 k€ in 2025.
Where is the headquarters of SARL FRIGESTOCK ?
The headquarters of SARL FRIGESTOCK is located in VILLEMAURY (28200), in the department Eure-et-Loir.
Where to find the tax return of SARL FRIGESTOCK ?
The tax return of SARL FRIGESTOCK 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 FRIGESTOCK operate?
SARL FRIGESTOCK operates in the sector Entreposage et stockage non frigorifique (NAF code 52.10B). 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