Employees: NN (None)Legal category: SCA (commandite par actions)Size: ETICreation date: 2001-04-12 (25 years)Status: ActiveBusiness sector: Location de logementsLocation: FORCELLES-SAINT-GORGON (54330), Meurthe-et-Moselle
SAS DU FAUBOURG : revenue, balance sheet and financial ratios
SAS DU FAUBOURG is a French company
founded 25 years ago,
specialized in the sector Location de logements.
Based in FORCELLES-SAINT-GORGON (54330),
this company of category ETI
shows in 2024 a revenue of 142 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - SAS DU FAUBOURG (SIREN 437688724)
Indicator
2024
2023
2022
2021
2020
2019
2019
2018
2017
2016
Revenue
142 402 €
142 193 €
142 242 €
135 029 €
135 144 €
70 803 €
132 103 €
128 911 €
126 862 €
132 379 €
Net income
78 911 €
90 788 €
71 890 €
54 789 €
55 101 €
24 083 €
50 775 €
43 426 €
39 955 €
42 314 €
EBITDA
129 182 €
125 249 €
124 818 €
114 373 €
118 728 €
55 363 €
116 596 €
113 106 €
108 332 €
116 033 €
Net margin
55.4%
63.8%
50.5%
40.6%
40.8%
34.0%
38.4%
33.7%
31.5%
32.0%
Revenue and income statement
Im Jahr 2024 erzielt SAS DU FAUBOURG einen Umsatz von 142 k€. Der Umsatz wächst über 10 Jahre positiv (CAGR: +0.9%). Vs 2023: +0%. Nach Abzug des Verbrauchs (0 €) beträgt die Bruttomarge 142 k€, d.h. eine Rate von 100%. Dieses Verhältnis misst die Fähigkeit, aus der Geschäftstätigkeit Wert zu schaffen. EBITDA (= Bruttomarge - Personalkosten - Steuern) erreicht 129 k€, was 90.7% des Umsatzes entspricht. Positiver Schereneffekt: EBITDA-Marge verbessert sich um +2.6 Punkte. Diese hohe EBITDA-Marge bietet starke Selbstfinanzierungskapazität. Das Nettoergebnis beträgt 79 k€, d.h. 55.4% des Umsatzes.
Revenue (2024)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
142 402 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
142 402 €
EBITDA (2024)
?
Gross Operating Surplus (EBITDA)
Definition
Resources generated by current operations, before depreciation and financial expenses.
Formula
Value added - Personnel expenses - Taxes
Interpretation
Positive = profitable activity
129 182 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
95 707 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
78 911 €
EBITDA margin (2024)
?
EBITDA margin
Definition
Measures the company's operating profitability.
Formula
(EBE / CA) x 100
Interpretation
> 10% : Good profitability 5-10% : Average < 5% : Low
90.7%
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
Die Verschuldungsquote (= Finanzschulden / Eigenkapital x 100) beträgt 0%. Dieses niedrige Niveau spiegelt eine solide Finanzstruktur wider. Die finanzielle Autonomie (= Eigenkapital / Bilanzsumme x 100) erreicht 99%. Diese hohe Autonomie bedeutet, dass das Unternehmen den Großteil seiner Vermögenswerte durch Eigenkapital finanziert. Die Schuldenrückzahlungskapazität zeigt, dass es 0.0 Jahre Cashflow braucht. Diese kurze Periode zeigt eine ausgezeichnete Schuldentragfähigkeit. Der Cashflow beträgt 78.9% des Umsatzes. Dieses hohe Niveau bietet eine starke Selbstfinanzierungskapazität.
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
0.21%
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
99.193%
Cash flow / Revenue (2024)
?
Cash flow / Revenue
Definition
Self-financing capacity relative to revenue.
Formula
(CAF / CA) x 100
Interpretation
The higher the ratio, the more cash the company generates
78.918%
Repayment capacity (2024)
?
Repayment capacity
Definition
Number of years needed to repay debts with cash flow.
Formula
Financial debt / Cash flow
Interpretation
< 3 years : Excellent 3-5 years : Fair > 5 years : Warning
0.031
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
2019
2020
2021
2022
2023
2024
Debt ratio
31.281
22.354
16.777
11.372
8.783
3.755
0.866
0.234
0.22
0.21
Financial autonomy
75.028
81.079
84.817
88.956
91.074
95.36
97.991
98.7
97.854
99.193
Repayment capacity
4.042
3.152
2.321
1.514
2.463
0.51
0.123
0.031
0.028
0.031
Cash flow / Revenue
65.8%
65.155%
67.794%
71.649%
64.674%
72.897%
72.728%
76.72%
86.975%
78.918%
Sector positioning
Verschuldungsgrad
0.212024
2022
2023
2024
Q1: -228.42
Med: 0.0
Q3: 66.96
Average
Im Jahr 2024 liegt über dem Median der Branche das verschuldungsgrad von SAS DU FAUBOURG (0.21). Dieses Verhältnis misst das Gewicht der Schulden im Verhältnis zum Eigenkapital. Eine Reduzierung könnte die finanzielle Stärke verbessern.
Finanzielle Autonomie
99.19%2024
2022
2023
2024
Q1: 0.0%
Med: 9.05%
Q3: 61.96%
Ausgezeichnet
Im Jahr 2024 liegt in den oberen 25% der Branche das finanzielle autonomie von SAS DU FAUBOURG (99.2%). Dieses Verhältnis stellt den Anteil des Eigenkapitals an der Gesamtfinanzierung dar. Hohe Autonomie spiegelt finanzielle Unabhängigkeit und Fähigkeit wider, Schocks zu absorbieren.
Rückzahlungsfähigkeit
0.03 ans2024
2022
2023
2024
Q1: 0.0 ans
Med: 0.2 ans
Q3: 16.03 ans
Gut
Im Jahr 2024 liegt unter dem Median der Branche das rückzahlungsfähigkeit von SAS DU FAUBOURG (0.0 an). Dieses Verhältnis gibt die Anzahl der Jahre an, die zur Rückzahlung der Schulden mit dem Cashflow benötigt werden. Diese kontrollierte Position spiegelt umsichtiges Management wider.
Liquidity ratios
Die Liquiditätsquote beträgt 7566.08. Das Unternehmen verfügt über 2€ liquide Mittel für jeden 1€ kurzfristiger Schulden.
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
7566.083
Interest coverage (2024)
?
Interest coverage
Definition
Ability to cover interest charges with operating income.
Formula
EBIT / Interest expenses
Interpretation
> 3 : Comfortable 1.5-3 : Acceptable < 1.5 : Risk
0.0
Liquidity indicators evolution SAS DU FAUBOURG
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2018
2019
2019
2020
2021
2022
2023
2024
Liquidity ratio
103.828
175.041
356.116
415.516
98.967
2433.147
2567.252
3298.28
2136.375
7566.083
Interest coverage
11.502
9.179
6.604
4.814
3.784
2.28
0.812
0.043
0.0
0.0
Sector positioning
Liquiditätsquote
7566.082024
2022
2023
2024
Q1: 9.92
Med: 137.87
Q3: 790.92
Ausgezeichnet
Im Jahr 2024 liegt in den oberen 25% der Branche das liquiditätsquote von SAS DU FAUBOURG (7566.08). Dieses Verhältnis misst die Fähigkeit, kurzfristige Schulden mit Umlaufvermögen zu decken. Ein Verhältnis über 1 gewährleistet komfortable Deckung kurzfristiger Fälligkeiten.
Zinsdeckung
0.0x2024
2022
2023
2024
Q1: 0.0x
Med: 0.0x
Q3: 18.69x
Average-25 pts over 3 years
Im Jahr 2024 liegt unter dem Median der Branche das zinsdeckung von SAS DU FAUBOURG (0.0x). Dieses Verhältnis gibt an, wie oft das Betriebsergebnis die Zinsaufwendungen deckt. Eine Verbesserung würde die Wettbewerbsposition stärken.
Working capital requirement (WCR) and payment terms
Der Betriebskapitalbedarf (WCR) misst die zeitliche Lücke. Durchschnittliche Kundenzahlungsfrist: 0 Tage. Lieferantenfrist: 362 Tage. Ausgezeichnete Situation: Lieferanten finanzieren 362 Tage des Betriebszyklus. Der WCR repräsentiert 1628 Tage Umsatz. Im Zeitraum 2016-2024 stieg der WCR um +4601%.
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
644 133 €
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
362 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 in days of revenue (2024)
?
WCR in days of revenue
Definition
Expresses working capital requirement in days of revenue.
Formula
(Operating WCR / Revenue) x 360
Interpretation
The fewer days, the better the working capital management
1628 j
WCR and payment terms evolution SAS DU FAUBOURG
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2019
2020
2021
2022
2023
2024
Operating WCR
-14 311 €
-599 €
-5 405 €
-5 573 €
-2 099 €
308 484 €
398 377 €
480 060 €
619 798 €
644 133 €
Inventory turnover (days)
0
0
0
0
0
0
0
0
0
0
Customer payment term (days)
6
5
0
0
0
0
0
18
0
0
Supplier payment term (days)
199
216
311
293
375
286
301
227
472
362
Positioning of SAS DU FAUBOURG in its sector
Comparison with sector Location de logements
Valuation estimate
Based on 169 transactions of similar company sales
in 2024,
the value of SAS DU FAUBOURG is estimated at
503 703 €
(range 141 247€ - 904 968€).
With an EBITDA of 129 182€, the sector multiple of 5.6x is applied.
The price/revenue ratio is 0.81x
(in line with sector norms).
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.
Estimated enterprise value2024
169 transactions
141k€503k€904k€
503 703 €Range: 141 247€ - 904 968€
NAF 5 année 2024
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
129 182 €×5.6x
Estimation723 397 €
191 488€ - 1 291 174€
Revenue Multiple30%
142 402 €×0.81x
Estimation114 865 €
43 894€ - 214 196€
Net Income Multiple20%
78 911 €×6.8x
Estimation537 726 €
161 677€ - 975 611€
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 169 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 (Location de logements)
Compare SAS DU FAUBOURG with other companies in the same sector:
Yes, SAS DU FAUBOURG generated a net profit of 79 k€ in 2024.
Where is the headquarters of SAS DU FAUBOURG ?
The headquarters of SAS DU FAUBOURG is located in FORCELLES-SAINT-GORGON (54330), in the department Meurthe-et-Moselle.
Where to find the tax return of SAS DU FAUBOURG ?
The tax return of SAS DU FAUBOURG 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 DU FAUBOURG operate?
SAS DU FAUBOURG operates in the sector Location de logements (NAF code 68.20A). 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