Employees: NN (None)Legal category: SCA (commandite par actions)Size: PMECreation date: 2011-06-23 (14 years)Status: ActiveBusiness sector: Activités des marchands de biens immobiliersLocation: DIVONNE-LES-BAINS (01220), Ain
SAS DE LA COMBE : revenue, balance sheet and financial ratios
SAS DE LA COMBE is a French company
founded 14 years ago,
specialized in the sector Activités des marchands de biens immobiliers.
Based in DIVONNE-LES-BAINS (01220),
this company of category PME
shows in 2019 a revenue of 17 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - SAS DE LA COMBE (SIREN 533546016)
Indicator
2022
2019
2018
2017
Revenue
N/C
17 347 €
16 000 €
29 900 €
Net income
808 433 €
-34 027 €
-32 417 €
-66 595 €
EBITDA
N/C
-2 334 €
-3 €
1 438 €
Net margin
N/C
-196.2%
-202.6%
-222.7%
Revenue and income statement
In 2022, SAS DE LA COMBE generates positive net income of 808 k€. Net income represents the final profit after all expenses (operating, financial, exceptional) and corporate tax.
Net income (2022)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
808 433 €
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 301%. 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 23%. The balance between equity and debt is satisfactory.
Debt ratio (2022)
?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low 50-100% : Moderate > 100% : High
301.439%
Financial autonomy (2022)
?
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
22.815%
Solvency indicators evolution SAS DE LA COMBE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2017
2018
2019
2022
Debt ratio
2796.89
4152.242
6570.761
301.439
Financial autonomy
3.444
2.286
1.492
22.815
Repayment capacity
0.0
-10.792
-10.483
None
Cash flow / Revenue
-222.726%
-202.7%
-196.155%
None%
Sector positioning
Debt ratio
301.442022
2018
2019
2022
Q1: 0.0
Med: 24.48
Q3: 282.47
Average
In 2022, the debt ratio of SAS DE LA COMBE (301.44) 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
22.82%2022
2018
2019
2022
Q1: 0.51%
Med: 24.67%
Q3: 68.95%
Average+21 pts over 3 years
In 2022, the financial autonomy of SAS DE LA COMBE (22.8%) 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
-10.48 years2019
2018
2019
Q1: -5.68 years
Med: 0.0 years
Q3: 2.87 years
Excellent
In 2019, the repayment capacity of SAS DE LA COMBE (-10.48) 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 1189.02. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months.
Liquidity ratio (2022)
?
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
1189.016
Liquidity indicators evolution SAS DE LA COMBE
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2017
2018
2019
2022
Liquidity ratio
103.534
112.254
111.806
1189.016
Interest coverage
3601.46
-1130633.333
-1140.317
None
Sector positioning
Liquidity ratio
1189.022022
2018
2019
2022
Q1: 150.23
Med: 466.6
Q3: 2295.26
Good+35 pts over 3 years
In 2022, the liquidity ratio of SAS DE LA COMBE (1189.02) 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
-1140.32x2019
2018
2019
Q1: -2.34x
Med: 0.0x
Q3: 3.89x
Watch+23 pts over 2 years
In 2019, the interest coverage of SAS DE LA COMBE (-1140.3x) ranks in the bottom 25% of the sector. This ratio indicates how many times operating income covers interest expenses. Low coverage may indicate fragility to rate or income variations.
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 (2022)
?
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 (2022)
?
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 (2022)
?
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 (2022)
?
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 SAS DE LA COMBE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2017
2018
2019
2022
Operating WCR
3 540 646 €
3 846 523 €
3 921 410 €
0 €
Inventory turnover (days)
42639
85304
80142
0
Customer payment term (days)
0
0
35
0
Supplier payment term (days)
22
127
59
0
Positioning of SAS DE LA COMBE in its sector
Comparison with sector Activités des marchands de biens immobiliers
Valuation estimate
Indicative estimate only : the number of comparable transactions in this sector is limited (40 transactions).
This range of 919 713€ to 8 187 907€ is provided for information purposes only and requires in-depth analysis to be confirmed.
Estimated enterprise value2022
Indicative
919k€5467k€8187k€
5 467 386 €Range: 919 713€ - 8 187 907€
NAF 5 année 2022
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 40 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 marchands de biens immobiliers)
Compare SAS DE LA COMBE with other companies in the same sector:
Yes, SAS DE LA COMBE generated a net profit of 808 k€ in 2022.
Where is the headquarters of SAS DE LA COMBE ?
The headquarters of SAS DE LA COMBE is located in DIVONNE-LES-BAINS (01220), in the department Ain.
Where to find the tax return of SAS DE LA COMBE ?
The tax return of SAS DE LA COMBE 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 SAS DE LA COMBE operate?
SAS DE LA COMBE operates in the sector Activités des marchands de biens immobiliers (NAF code 68.10Z). 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