Employees: 01 (2023.0)Legal category: SCA (commandite par actions)Size: NoneCreation date: 2021-12-01 (4 years)Status: ActiveBusiness sector: Activités de soutien aux culturesLocation: PRADES-SALARS (12290), Aveyron
SAS ENTREPRISE JOULIE : revenue, balance sheet and financial ratios
SAS ENTREPRISE JOULIE is a French company
founded 4 years ago,
specialized in the sector Activités de soutien aux cultures.
Based in PRADES-SALARS (12290),
this company of category PME
shows in 2023 a revenue of 333 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - SAS ENTREPRISE JOULIE (SIREN 908252505)
Indicator
2023
2022
Revenue
332 937 €
487 603 €
Net income
27 677 €
222 422 €
EBITDA
85 408 €
243 516 €
Net margin
8.3%
45.6%
Revenue and income statement
In 2023, SAS ENTREPRISE JOULIE achieves revenue of 333 k€. Significant drop of -32% vs 2022. After deducting consumption (86 k€), gross margin stands at 247 k€, i.e. a rate of 74%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches 85 k€, representing 25.7% of revenue. Warning negative scissor effect: despite revenue change (-32%), EBITDA varies by -65%, reducing margin by 24.3 pts. This reflects costs rising faster than revenue. This high EBITDA margin provides strong self-financing capacity and resilience to uncertainties. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 28 k€, i.e. 8.3% of revenue. This profit can be retained or distributed to shareholders.
Revenue (2023)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
332 937 €
Gross margin (2023)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
247 252 €
EBITDA (2023)
?
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
85 408 €
EBIT (2023)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
46 640 €
Net income (2023)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
27 677 €
EBITDA margin (2023)
?
EBITDA margin
Definition
Measures the company's operating profitability.
Formula
(EBE / CA) x 100
Interpretation
> 10% : Good profitability 5-10% : Average < 5% : Low
24.2%
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 83%. Debt level is high: negotiating margin with banks is reduced. Financial autonomy (= Equity / Total assets x 100) reaches 43%. This high autonomy means the company finances most of its assets through equity, a sign of strength. Debt repayment capacity (= Financial debt / Cash flow) indicates it would take 3.0 years of cash flow to repay all financial debt. This short period demonstrates excellent debt sustainability. Cash flow represents 20.0% of revenue. Cash flow measures resources generated by operations, available for investment and debt repayment. This high level provides strong self-financing capacity.
Debt ratio (2023)
?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low 50-100% : Moderate > 100% : High
83.29%
Financial autonomy (2023)
?
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
42.752%
Cash flow / Revenue (2023)
?
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
19.956%
Repayment capacity (2023)
?
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
2.963
Asset age ratio (2023)
?
Asset age ratio
Definition
Measures the degree of wear of tangible assets.
Formula
Accumulated depreciation / Gross fixed assets x 100
Solvency indicators evolution SAS ENTREPRISE JOULIE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2022
2023
Debt ratio
45.673
83.29
Financial autonomy
27.643
42.752
Repayment capacity
0.428
2.963
Cash flow / Revenue
49.129%
19.956%
Sector positioning
Debt ratio
83.292023
2022
2023
Q1: 21.86
Med: 127.12
Q3: 396.44
Good+11 pts over 2 years
In 2023, the debt ratio of SAS ENTREPRISE JOULIE (83.29) 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
42.75%2023
2022
2023
Q1: 10.46%
Med: 26.68%
Q3: 49.11%
Good+19 pts over 2 years
In 2023, the financial autonomy of SAS ENTREPRISE JOULIE (42.8%) 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
2.96 years2023
2022
2023
Q1: 0.0 years
Med: 2.18 years
Q3: 4.92 years
Average+28 pts over 2 years
In 2023, the repayment capacity of SAS ENTREPRISE JOULIE (2.96) 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 635.72. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months. The interest coverage ratio (= EBIT / Interest expenses) is 3.8x. Financial charges are adequately covered by operations.
Liquidity ratio (2023)
?
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
635.719
Interest coverage (2023)
?
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
3.792
Liquidity indicators evolution SAS ENTREPRISE JOULIE
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2022
2023
Liquidity ratio
695.145
635.719
Interest coverage
0.37
3.792
Sector positioning
Liquidity ratio
635.722023
2022
2023
Q1: 107.32
Med: 190.81
Q3: 353.37
Excellent
In 2023, the liquidity ratio of SAS ENTREPRISE JOULIE (635.72) 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
3.79x2023
2022
2023
Q1: 0.0x
Med: 2.31x
Q3: 5.94x
Good+31 pts over 2 years
In 2023, the interest coverage of SAS ENTREPRISE JOULIE (3.8x) 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. Average customer payment term: 174 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 19 days. The gap of 155 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 240 days of revenue, i.e. 222 k€ to permanently finance.
Operating WCR (2023)
?
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
222 056 €
Customer credit (2023)
?
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
174 j
Supplier credit (2023)
?
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
19 j
Inventory turnover (2023)
?
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 (2023)
?
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
240 j
WCR and payment terms evolution SAS ENTREPRISE JOULIE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2022
2023
Operating WCR
203 969 €
222 056 €
Inventory turnover (days)
0
0
Customer payment term (days)
110
174
Supplier payment term (days)
7
19
Positioning of SAS ENTREPRISE JOULIE 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 SAS ENTREPRISE JOULIE is estimated at
163 304 €
(range 59 810€ - 279 404€).
With an EBITDA of 85 408€, the sector multiple of 2.7x is applied.
The price/revenue ratio is 0.37x
(conservative valuation).
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 value2023
50 tx
59k€163k€279k€
163 304 €Range: 59 810€ - 279 404€
NAF 5 all-time
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
85 408 €×2.7x
Estimation233 770 €
87 012€ - 365 930€
Revenue Multiple30%
332 937 €×0.37x
Estimation122 158 €
39 455€ - 225 695€
Net Income Multiple20%
27 677 €×1.8x
Estimation48 861 €
22 339€ - 143 655€
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 SAS ENTREPRISE JOULIE with other companies in the same sector:
Frequently asked questions about SAS ENTREPRISE JOULIE
What is the revenue of SAS ENTREPRISE JOULIE ?
The revenue of SAS ENTREPRISE JOULIE in 2023 is 333 k€.
Is SAS ENTREPRISE JOULIE profitable?
Yes, SAS ENTREPRISE JOULIE generated a net profit of 28 k€ in 2023.
Where is the headquarters of SAS ENTREPRISE JOULIE ?
The headquarters of SAS ENTREPRISE JOULIE is located in PRADES-SALARS (12290), in the department Aveyron.
Where to find the tax return of SAS ENTREPRISE JOULIE ?
The tax return of SAS ENTREPRISE JOULIE 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 ENTREPRISE JOULIE operate?
SAS ENTREPRISE JOULIE 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