SAS GROUPE THOMANN HANRY : revenue, balance sheet and financial ratios
SAS GROUPE THOMANN HANRY is a French company
founded 21 years ago,
specialized in the sector Activités des sociétés holding.
Based in UZES (30700),
this company of category PME
shows in 2024 a revenue of 437 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - SAS GROUPE THOMANN HANRY (SIREN 477509806)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
437 330 €
427 428 €
488 911 €
667 500 €
562 409 €
521 560 €
661 319 €
474 262 €
521 456 €
Net income
-687 438 €
-245 774 €
-457 665 €
-69 579 €
92 680 €
-46 163 €
-1 115 109 €
242 282 €
39 215 €
EBITDA
-121 098 €
-116 787 €
-128 286 €
-17 001 €
-110 327 €
-81 159 €
31 706 €
-100 493 €
-13 531 €
Net margin
-157.2%
-57.5%
-93.6%
-10.4%
16.5%
-8.9%
-168.6%
51.1%
7.5%
Revenue and income statement
In 2024, SAS GROUPE THOMANN HANRY achieves revenue of 437 k€. Activity remains stable over the period (CAGR: -2.2%). Vs 2023: +2%. After deducting consumption (0 €), gross margin stands at 437 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 -121 k€, representing -27.7% of revenue. Negative EBITDA means operations do not cover current expenses: concerning situation. Net income is negative at -687 k€ (-157.2% 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
437 330 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
437 330 €
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
-121 098 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
-197 153 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
-687 438 €
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
-27.7%
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
The debt ratio (= Financial debt / Equity x 100) stands at 66%. Debt remains under control: the company retains capacity to raise new debt if needed. Financial autonomy (= Equity / Total assets x 100) reaches 56%. 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
66.322%
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
55.889%
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
-41.653%
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
-3.923
Asset age ratio (2024)
?
Asset age ratio
Definition
Measures the degree of wear of tangible assets.
Formula
Accumulated depreciation / Gross fixed assets x 100
Solvency indicators evolution SAS GROUPE THOMANN HANRY
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Debt ratio
14.337
8.459
15.417
27.216
24.484
20.099
35.645
33.404
66.322
Financial autonomy
82.223
87.659
82.611
75.971
74.987
78.67
70.015
71.136
55.889
Repayment capacity
1.859
0.805
2.069
46.849
14.112
-2.796
17.655
3.109
-3.923
Cash flow / Revenue
51.231%
82.021%
29.202%
2.835%
7.829%
-26.224%
8.303%
44.358%
-41.653%
Sector positioning
Debt ratio
66.322024
2022
2023
2024
Q1: 0.01
Med: 8.77
Q3: 62.6
Average+17 pts over 3 years
In 2024, the debt ratio of SAS GROUPE THOMANN HANRY (66.32) 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
55.89%2024
2022
2023
2024
Q1: 15.71%
Med: 62.26%
Q3: 91.3%
Average-10 pts over 3 years
In 2024, the financial autonomy of SAS GROUPE THOMANN HANRY (55.9%) 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
-3.92 years2024
2022
2023
2024
Q1: 0.0 years
Med: 0.09 years
Q3: 3.07 years
Excellent-50 pts over 3 years
In 2024, the repayment capacity of SAS GROUPE THOMANN HANRY (-3.92) 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 295.27. 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
295.271
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
-526.942
Liquidity indicators evolution SAS GROUPE THOMANN HANRY
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Liquidity ratio
367.423
518.581
437.922
756.052
388.519
386.565
375.759
381.755
295.271
Interest coverage
-120.863
-173.814
1603.703
-11.825
-6.907
-40.692
-422.281
-275.456
-526.942
Sector positioning
Liquidity ratio
295.272024
2022
2023
2024
Q1: 138.65
Med: 681.09
Q3: 3914.52
Average-10 pts over 3 years
In 2024, the liquidity ratio of SAS GROUPE THOMANN HANRY (295.27) ranks below the median of the sector. This ratio measures the ability to cover short-term debt with current assets. An improvement would strengthen the competitive position.
Interest coverage
-526.94x2024
2022
2023
2024
Q1: -74.77x
Med: 0.0x
Q3: 0.0x
Average
In 2024, the interest coverage of SAS GROUPE THOMANN HANRY (-526.9x) 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: 232 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 52 days. The gap of 180 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 224 days of revenue, i.e. 272 k€ to permanently finance. Notable WCR improvement over the period (-60%), 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
272 242 €
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
232 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
52 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
224 j
WCR and payment terms evolution SAS GROUPE THOMANN HANRY
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
680 881 €
911 143 €
227 560 €
363 960 €
226 004 €
535 756 €
396 179 €
347 896 €
272 242 €
Inventory turnover (days)
0
0
0
0
0
0
0
0
0
Customer payment term (days)
197
79
70
111
111
74
223
288
232
Supplier payment term (days)
55
116
66
43
62
55
59
60
52
Positioning of SAS GROUPE THOMANN HANRY in its sector
Comparison with sector Activités des sociétés holding
Valuation estimate
Based on 54 transactions of similar company sales
in 2024,
the value of SAS GROUPE THOMANN HANRY is estimated at
257 487 €
(range 160 189€ - 306 104€).
The price/revenue ratio is 0.59x
(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. Medium reliability: estimate to be confirmed with in-depth analysis.
Estimated enterprise value2024
54 tx
160k€257k€306k€
257 487 €Range: 160 189€ - 306 104€
NAF 5 année 2024
Valuation method used
Revenue Multiple
437 330 €
×
0.59x
=257 488 €
Range: 160 190€ - 306 104€
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 54 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 sociétés holding)
Compare SAS GROUPE THOMANN HANRY with other companies in the same sector:
Frequently asked questions about SAS GROUPE THOMANN HANRY
What is the revenue of SAS GROUPE THOMANN HANRY ?
The revenue of SAS GROUPE THOMANN HANRY in 2024 is 437 k€.
Is SAS GROUPE THOMANN HANRY profitable?
SAS GROUPE THOMANN HANRY recorded a net loss in 2024.
Where is the headquarters of SAS GROUPE THOMANN HANRY ?
The headquarters of SAS GROUPE THOMANN HANRY is located in UZES (30700), in the department Gard.
Where to find the tax return of SAS GROUPE THOMANN HANRY ?
The tax return of SAS GROUPE THOMANN HANRY 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 GROUPE THOMANN HANRY operate?
SAS GROUPE THOMANN HANRY operates in the sector Activités des sociétés holding (NAF code 64.20Z). 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