Employees: 02 (2023.0)Legal category: SCA (commandite par actions)Size: PMECreation date: 2004-01-01 (22 years)Status: ActiveBusiness sector: Commerces de détail de charbons et combustiblesLocation: CRANSAC (12110), Aveyron
SAS ETS BORIES : revenue, balance sheet and financial ratios
SAS ETS BORIES is a French company
founded 22 years ago,
specialized in the sector Commerces de détail de charbons et combustibles.
Based in CRANSAC (12110),
this company of category PME
shows in 2020 a revenue of 4.2 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - SAS ETS BORIES (SIREN 451761076)
Indicator
2025
2024
2023
2022
2021
2020
2019
2018
2017
Revenue
N/C
N/C
N/C
N/C
N/C
4 197 816 €
4 087 136 €
3 651 293 €
2 960 387 €
Net income
97 446 €
-23 318 €
107 042 €
25 058 €
28 992 €
164 885 €
19 347 €
99 309 €
25 839 €
EBITDA
N/C
N/C
N/C
N/C
N/C
232 943 €
36 251 €
138 084 €
56 967 €
Net margin
N/C
N/C
N/C
N/C
N/C
3.9%
0.5%
2.7%
0.9%
Revenue and income statement
In 2025, SAS ETS BORIES generates positive net income of 97 k€. Net income represents the final profit after all expenses (operating, financial, exceptional) and corporate tax. Change over 2017-2025: 26 k€ -> 97 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
97 446 €
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 36%. Debt remains under control: the company retains capacity to raise new debt if needed. Financial autonomy (= Equity / Total assets x 100) reaches 22%. The balance between equity and debt is satisfactory.
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
36.354%
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
21.743%
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
63.13
70.287
164.909
49.988
265.543
147.969
80.143
91.576
36.354
Financial autonomy
22.285
21.838
14.462
38.324
15.3
14.707
21.889
16.348
21.743
Repayment capacity
1.01
1.093
3.641
0.64
None
None
None
None
None
Cash flow / Revenue
1.835%
2.845%
0.905%
4.234%
None%
None%
None%
None%
None%
Sector positioning
Debt ratio
36.352025
2023
2024
2025
Q1: 4.54
Med: 22.2
Q3: 50.85
Average-13 pts over 3 years
In 2025, the debt ratio of SAS ETS BORIES (36.35) 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
21.74%2025
2023
2024
2025
Q1: 32.57%
Med: 49.49%
Q3: 63.13%
Watch-6 pts over 3 years
In 2025, the financial autonomy of SAS ETS BORIES (21.7%) ranks in the bottom 25% of the sector. This ratio represents the share of equity in total financing. Low autonomy may limit investment capacity and increase vulnerability.
Liquidity ratios
The liquidity ratio (= Current assets / Current liabilities) stands at 120.40. 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
120.396
Liquidity indicators evolution SAS ETS BORIES
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
118.921
121.037
113.897
169.804
171.854
113.44
126.483
110.911
120.396
Interest coverage
5.7
1.725
6.449
1.263
None
None
None
None
None
Sector positioning
Liquidity ratio
120.42025
2023
2024
2025
Q1: 161.86
Med: 207.47
Q3: 344.85
Watch
In 2025, the liquidity ratio of SAS ETS BORIES (120.40) ranks in the bottom 25% of the sector. This ratio measures the ability to cover short-term debt with current assets. A ratio below 1 may signal potential cash flow tensions.
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 SAS ETS BORIES
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2017
2018
2019
2020
2021
2022
2023
2024
2025
Operating WCR
200 418 €
342 090 €
312 870 €
155 529 €
0 €
0 €
0 €
0 €
0 €
Inventory turnover (days)
2
5
3
4
0
0
0
0
0
Customer payment term (days)
21
26
21
14
0
0
0
0
0
Supplier payment term (days)
25
43
27
16
0
0
0
0
0
Positioning of SAS ETS BORIES in its sector
Comparison with sector Commerces de détail de charbons et combustibles
Valuation estimate
Based on 83 transactions of similar company sales
in 2025,
the value of SAS ETS BORIES is estimated at
360 883 €
(range 136 347€ - 531 664€).
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
83 tx
136k€360k€531k€
360 883 €Range: 136 347€ - 531 664€
NAF 5 année 2025
Valuation method used
Net Income Multiple
97 446 €
×
3.7x
=360 884 €
Range: 136 347€ - 531 665€
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 83 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 (Commerces de détail de charbons et combustibles)
Compare SAS ETS BORIES with other companies in the same sector:
Yes, SAS ETS BORIES generated a net profit of 97 k€ in 2025.
Where is the headquarters of SAS ETS BORIES ?
The headquarters of SAS ETS BORIES is located in CRANSAC (12110), in the department Aveyron.
Where to find the tax return of SAS ETS BORIES ?
The tax return of SAS ETS BORIES 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 ETS BORIES operate?
SAS ETS BORIES operates in the sector Commerces de détail de charbons et combustibles (NAF code 47.78B). 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