Employees: NN (None)Legal category: SCA (commandite par actions)Size: PMECreation date: 2000-10-23 (25 years)Status: ActiveBusiness sector: Location de terrains et d'autres biens immobiliersLocation: COUERON (44220), Loire-Atlantique
SAS DU PORT LAUNAY : revenue, balance sheet and financial ratios
SAS DU PORT LAUNAY is a French company
founded 25 years ago,
specialized in the sector Location de terrains et d'autres biens immobiliers.
Based in COUERON (44220),
this company of category PME
shows in 2024 a revenue of 28 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - SAS DU PORT LAUNAY (SIREN 433543451)
Indicator
2024
2023
2022
2020
2019
2018
2017
2016
Revenue
27 587 €
282 829 €
310 012 €
306 959 €
301 485 €
346 920 €
309 040 €
393 241 €
Net income
-390 293 €
765 181 €
72 026 €
19 058 €
214 337 €
-130 648 €
-416 337 €
-149 231 €
EBITDA
-9 202 €
180 235 €
219 399 €
236 391 €
224 166 €
258 857 €
217 535 €
294 334 €
Net margin
-1414.8%
270.5%
23.2%
6.2%
71.1%
-37.7%
-134.7%
-37.9%
Revenue and income statement
In 2024, SAS DU PORT LAUNAY achieves revenue of 28 k€. Revenue is declining over the period 2016-2024 (CAGR: -28.3%). Significant drop of -90% vs 2023. After deducting consumption (0 €), gross margin stands at 28 k€, i.e. a rate of 100%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches -9 k€, representing -33.4% of revenue. Warning negative scissor effect: despite revenue change (-90%), EBITDA varies by -105%, reducing margin by 97.1 pts. This reflects costs rising faster than revenue. Negative EBITDA means operations do not cover current expenses: concerning situation. Net income is negative at -390 k€ (-1414.8% of revenue), which will impact equity.
Revenue (2024)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
27 587 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
27 587 €
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
-9 202 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
-232 255 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
-390 293 €
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
-33.4%
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 5%. 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 70%. This high autonomy means the company finances most of its assets through equity, a sign of strength.
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
4.656%
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
70.365%
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
-60.616%
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
-1.047
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
2022
2023
2024
Debt ratio
176.495
690.15
4125.262
304.867
254.67
84.895
3.53
4.656
Financial autonomy
31.775
11.775
2.154
22.641
26.34
44.798
77.378
70.365
Repayment capacity
8.348
26.917
9.227
2.231
4.186
1.699
-0.101
-1.047
Cash flow / Revenue
30.635%
12.734%
29.436%
107.293%
50.724%
64.64%
-143.727%
-60.616%
Sector positioning
Debt ratio
4.662024
2022
2023
2024
Q1: -21.14
Med: 5.94
Q3: 146.94
Good-12 pts over 3 years
In 2024, the debt ratio of SAS DU PORT LAUNAY (4.66) ranks below the median of the sector. This ratio measures the weight of debt relative to equity. This controlled position reflects prudent management.
Financial autonomy
70.36%2024
2022
2023
2024
Q1: 0.03%
Med: 27.48%
Q3: 73.8%
Good+20 pts over 3 years
In 2024, the financial autonomy of SAS DU PORT LAUNAY (70.4%) 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
-1.05 years2024
2022
2023
2024
Q1: -0.02 years
Med: 0.66 years
Q3: 10.6 years
Excellent-28 pts over 3 years
In 2024, the repayment capacity of SAS DU PORT LAUNAY (-1.05) 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 365.91. 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
365.906
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
-1854.488
Liquidity indicators evolution SAS DU PORT LAUNAY
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2018
2019
2020
2022
2023
2024
Liquidity ratio
756.919
242.996
213.937
305.367
564.613
336.022
502.403
365.906
Interest coverage
19.732
165.139
9.568
18.501
12.676
4.16
458.605
-1854.488
Sector positioning
Liquidity ratio
365.912024
2022
2023
2024
Q1: 83.3
Med: 307.78
Q3: 1321.87
Good
In 2024, the liquidity ratio of SAS DU PORT LAUNAY (365.91) 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
-1854.49x2024
2022
2023
2024
Q1: 0.0x
Med: 0.0x
Q3: 20.03x
Average-32 pts over 3 years
In 2024, the interest coverage of SAS DU PORT LAUNAY (-1854.5x) ranks below the median of the sector. This ratio indicates how many times operating income covers interest expenses. 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. Average customer payment term: 6117 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 1239 days. The gap of 4878 days means the company finances its customers for over a month before being paid relative to supplier payments. This weighs on cash flow. Overall, WCR represents 3414 days of revenue, i.e. 262 k€ to permanently finance. Notable WCR improvement over the period (-29%), freeing up cash.
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
261 585 €
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
6117 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
1239 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
3414 j
WCR and payment terms evolution SAS DU PORT LAUNAY
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2022
2023
2024
Operating WCR
366 556 €
65 065 €
45 263 €
88 079 €
137 613 €
299 487 €
294 320 €
261 585 €
Inventory turnover (days)
0
0
0
0
0
0
0
0
Customer payment term (days)
103
109
86
138
165
406
591
6117
Supplier payment term (days)
98
168
105
121
106
163
143
1239
Positioning of SAS DU PORT LAUNAY in its sector
Comparison with sector Location de terrains et d'autres biens immobiliers
Valuation estimate
Based on 169 transactions of similar company sales
in 2024,
the value of SAS DU PORT LAUNAY is estimated at
22 252 €
(range 8 503€ - 41 495€).
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
8k€22k€41k€
22 252 €Range: 8 503€ - 41 495€
NAF 5 année 2024
Valuation method used
Revenue Multiple
27 587 €
×
0.81x
=22 252 €
Range: 8 503€ - 41 495€
Only this financial indicator is available for this company.
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 terrains et d'autres biens immobiliers)
Compare SAS DU PORT LAUNAY with other companies in the same sector:
Frequently asked questions about SAS DU PORT LAUNAY
What is the revenue of SAS DU PORT LAUNAY ?
The revenue of SAS DU PORT LAUNAY in 2024 is 28 k€.
Is SAS DU PORT LAUNAY profitable?
SAS DU PORT LAUNAY recorded a net loss in 2024.
Where is the headquarters of SAS DU PORT LAUNAY ?
The headquarters of SAS DU PORT LAUNAY is located in COUERON (44220), in the department Loire-Atlantique.
Where to find the tax return of SAS DU PORT LAUNAY ?
The tax return of SAS DU PORT LAUNAY 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 PORT LAUNAY operate?
SAS DU PORT LAUNAY operates in the sector Location de terrains et d'autres biens immobiliers (NAF code 68.20B). 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