Employees: 11 (2023.0)Legal category: Société à responsabilité limitée (sans autre indication)Size: PMECreation date: 1987-06-22 (38 years)Status: ActiveBusiness sector: Activités des agences de publicitéLocation: BARBERAZ (73000), Savoie
Les données financières de cette entreprise sont partiellement disponibles (liasse simplifiée ou données confidentielles). Certaines sections ne sont pas affichées.
SARL SAVOIE PUB'DIFFUSION : revenue, balance sheet and financial ratios
SARL SAVOIE PUB'DIFFUSION is a French company
founded 38 years ago,
specialized in the sector Activités des agences de publicité.
Based in BARBERAZ (73000),
this company of category PME
shows in 2023 a revenue of 1.6 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - SARL SAVOIE PUB'DIFFUSION (SIREN 341901791)
Indicator
2025
2024
2023
2022
2021
2020
2019
2018
2017
Revenue
N/C
N/C
1 638 268 €
N/C
N/C
N/C
N/C
N/C
N/C
Net income
309 855 €
657 945 €
200 579 €
54 520 €
62 781 €
47 325 €
80 671 €
67 352 €
71 977 €
EBITDA
N/C
N/C
284 573 €
N/C
N/C
N/C
N/C
N/C
N/C
Net margin
N/C
N/C
12.2%
N/C
N/C
N/C
N/C
N/C
N/C
Revenue and income statement
In 2025, SARL SAVOIE PUB'DIFFUSION generates positive net income of 310 k€. Net income represents the final profit after all expenses (operating, financial, exceptional) and corporate tax. Change over 2017-2025: 72 k€ -> 310 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
309 855 €
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 24%. This very low level reflects a solid financial structure, offering significant room for future investments or acquisitions. Financial autonomy (= Equity / Total assets x 100) reaches 55%. This high autonomy means the company finances most of its assets through equity, a sign of strength.
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
24.0%
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
55.114%
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
2017
2018
2019
2020
2021
2022
2023
2024
2025
Debt ratio
28.123
23.686
25.756
119.436
115.534
106.183
49.121
16.677
24.0
Financial autonomy
46.57
46.043
48.756
32.218
33.534
33.894
40.512
53.688
55.114
Repayment capacity
None
None
None
None
None
None
0.928
None
None
Cash flow / Revenue
None%
None%
None%
None%
None%
None%
13.016%
None%
None%
Sector positioning
Debt ratio
24.02025
2023
2024
2025
Q1: 0.04
Med: 9.23
Q3: 45.97
Average-12 pts over 3 years
In 2025, the debt ratio of SARL SAVOIE PUB'DIFFUSION (24.00) 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
55.11%2025
2023
2024
2025
Q1: 18.02%
Med: 39.91%
Q3: 65.06%
Good+7 pts over 3 years
In 2025, the financial autonomy of SARL SAVOIE PUB'DIFFUSION (55.1%) ranks above the median of the sector. This ratio represents the share of equity in total financing. This comfortable position offers an appreciable safety margin.
Repayment capacity
0.93 years2023
2023
Q1: 0.0 years
Med: 0.0 years
Q3: 1.06 years
Average
In 2023, the repayment capacity of SARL SAVOIE PUB'DIFFUSION (0.93) 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 304.48. 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
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2017
2018
2019
2020
2021
2022
2023
2024
2025
Liquidity ratio
213.294
194.615
211.395
297.658
320.265
297.815
232.415
259.408
304.482
Interest coverage
None
None
None
None
None
None
1.06
None
None
Sector positioning
Liquidity ratio
304.482025
2023
2024
2025
Q1: 140.75
Med: 218.9
Q3: 392.94
Good+9 pts over 3 years
In 2025, the liquidity ratio of SARL SAVOIE PUB'DIFFUSION (304.48) ranks above the median of the sector. This ratio measures the ability to cover short-term debt with current assets. This comfortable position offers an appreciable safety margin.
Interest coverage
1.06x2023
2023
Q1: 0.0x
Med: 0.0x
Q3: 1.65x
Good
In 2023, the interest coverage of SARL SAVOIE PUB'DIFFUSION (1.1x) 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 (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 SAVOIE PUB'DIFFUSION
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2017
2018
2019
2020
2021
2022
2023
2024
2025
Operating WCR
0 €
0 €
0 €
0 €
0 €
0 €
213 417 €
0 €
0 €
Inventory turnover (days)
0
0
0
0
0
0
5
0
0
Customer payment term (days)
0
0
0
0
0
0
38
0
0
Supplier payment term (days)
0
0
0
0
0
0
80
0
0
Positioning of SARL SAVOIE PUB'DIFFUSION in its sector
Comparison with sector Activités des agences de publicité
Valuation estimate
Based on 68 transactions of similar company sales
(all years),
the value of SARL SAVOIE PUB'DIFFUSION is estimated at
902 537 €
(range 433 403€ - 3 395 817€).
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
68 tx
433k€902k€3395k€
902 537 €Range: 433 403€ - 3 395 817€
NAF 5 all-time
Valuation method used
Net Income Multiple
309 855 €
×
2.9x
=902 537 €
Range: 433 403€ - 3 395 817€
Only this financial indicator is available for this company.
How is this estimate calculated?
This estimate is based on the analysis of 68 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 des agences de publicité)
Compare SARL SAVOIE PUB'DIFFUSION with other companies in the same sector:
Frequently asked questions about SARL SAVOIE PUB'DIFFUSION
What is the revenue of SARL SAVOIE PUB'DIFFUSION ?
The revenue of SARL SAVOIE PUB'DIFFUSION in 2023 is 1.6 M€.
Is SARL SAVOIE PUB'DIFFUSION profitable?
Yes, SARL SAVOIE PUB'DIFFUSION generated a net profit of 310 k€ in 2025.
Where is the headquarters of SARL SAVOIE PUB'DIFFUSION ?
The headquarters of SARL SAVOIE PUB'DIFFUSION is located in BARBERAZ (73000), in the department Savoie.
Where to find the tax return of SARL SAVOIE PUB'DIFFUSION ?
The tax return of SARL SAVOIE PUB'DIFFUSION 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 SAVOIE PUB'DIFFUSION operate?
SARL SAVOIE PUB'DIFFUSION operates in the sector Activités des agences de publicité (NAF code 73.11Z). 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