Employees: 11 (2023.0)Legal category: Société à responsabilité limitée (sans autre indication)Size: NoneCreation date: 1990-03-01 (36 years)Status: ActiveBusiness sector: Activités de soutien aux culturesLocation: CORPS-NUDS (35150), Ille-et-Vilaine
SARL SAFFRAY : revenue, balance sheet and financial ratios
SARL SAFFRAY is a French company
founded 36 years ago,
specialized in the sector Activités de soutien aux cultures.
Based in CORPS-NUDS (35150),
this company of category PME
shows in 2022 a revenue of 2.8 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - SARL SAFFRAY (SIREN 353964778)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
N/C
N/C
2 756 691 €
N/C
2 231 067 €
2 266 981 €
N/C
N/C
N/C
Net income
79 346 €
52 124 €
58 541 €
-49 613 €
82 325 €
131 879 €
125 887 €
126 427 €
155 914 €
EBITDA
N/C
N/C
610 477 €
N/C
611 266 €
605 773 €
N/C
N/C
N/C
Net margin
N/C
N/C
2.1%
N/C
3.7%
5.8%
N/C
N/C
N/C
Revenue and income statement
In 2024, SARL SAFFRAY generates positive net income of 79 k€. Net income represents the final profit after all expenses (operating, financial, exceptional) and corporate tax. Change over 2016-2024: 156 k€ -> 79 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
79 346 €
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 245%. 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 27%. The balance between equity and debt is satisfactory.
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
245.228%
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
26.523%
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
388.983
237.861
242.968
246.263
478.004
642.668
543.252
274.514
245.228
Financial autonomy
18.466
22.344
22.435
20.339
15.068
12.436
13.336
22.644
26.523
Repayment capacity
None
None
None
3.724
4.78
None
5.007
None
None
Cash flow / Revenue
None%
None%
None%
25.717%
26.611%
None%
21.364%
None%
None%
Sector positioning
Debt ratio
245.232024
2022
2023
2024
Q1: 22.12
Med: 130.61
Q3: 377.99
Average-13 pts over 3 years
In 2024, the debt ratio of SARL SAFFRAY (245.23) 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
26.52%2024
2022
2023
2024
Q1: 10.98%
Med: 27.37%
Q3: 48.44%
Average+19 pts over 3 years
In 2024, the financial autonomy of SARL SAFFRAY (26.5%) 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
5.01 years2022
2022
Q1: 0.04 years
Med: 2.31 years
Q3: 4.9 years
Average
In 2022, the repayment capacity of SARL SAFFRAY (5.01) 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 425.06. 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
425.057
Liquidity indicators evolution SARL SAFFRAY
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
318.721
162.546
147.127
101.633
213.883
423.09
261.843
241.331
425.057
Interest coverage
None
None
None
2.445
2.909
None
3.226
None
None
Sector positioning
Liquidity ratio
425.062024
2022
2023
2024
Q1: 107.3
Med: 189.85
Q3: 351.98
Excellent+13 pts over 3 years
In 2024, the liquidity ratio of SARL SAFFRAY (425.06) ranks in the top 25% of the sector. This ratio measures the ability to cover short-term debt with current assets. A ratio above 1 ensures comfortable coverage of short-term maturities.
Interest coverage
3.23x2022
2022
Q1: 0.0x
Med: 2.14x
Q3: 5.28x
Good
In 2022, the interest coverage of SARL SAFFRAY (3.2x) 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.
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 SAFFRAY
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
0 €
0 €
0 €
-639 833 €
114 164 €
0 €
187 372 €
0 €
0 €
Inventory turnover (days)
0
0
0
6
6
0
15
0
0
Customer payment term (days)
672
902
0
88
71
0
49
697
0
Supplier payment term (days)
353
499
0
43
33
0
32
276
0
Positioning of SARL SAFFRAY 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 SAFFRAY is estimated at
140 077 €
(range 64 041€ - 411 837€).
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
64k€140k€411k€
140 077 €Range: 64 041€ - 411 837€
NAF 5 all-time
Valuation method used
Net Income Multiple
79 346 €
×
1.8x
=140 078 €
Range: 64 042€ - 411 837€
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 SAFFRAY with other companies in the same sector:
Yes, SARL SAFFRAY generated a net profit of 79 k€ in 2024.
Where is the headquarters of SARL SAFFRAY ?
The headquarters of SARL SAFFRAY is located in CORPS-NUDS (35150), in the department Ille-et-Vilaine.
Where to find the tax return of SARL SAFFRAY ?
The tax return of SARL SAFFRAY 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 SAFFRAY operate?
SARL SAFFRAY 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