SAS HOLDING CAILLE : revenue, balance sheet and financial ratios
SAS HOLDING CAILLE is a French company
founded 25 years ago,
specialized in the sector Activités des sièges sociaux.
Based in LAON (02000),
this company of category PME
shows in 2024 a revenue of 1.9 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - SAS HOLDING CAILLE (SIREN 433951845)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
1 901 080 €
2 349 434 €
2 677 881 €
2 275 073 €
2 181 005 €
2 032 297 €
1 925 332 €
1 902 898 €
N/C
Net income
-2 204 611 €
2 992 494 €
248 038 €
936 495 €
36 961 €
348 829 €
39 281 €
589 004 €
310 840 €
EBITDA
-452 728 €
-729 692 €
-160 617 €
-36 492 €
-103 635 €
-103 104 €
-48 241 €
-52 925 €
-1 924 253 €
Net margin
-116.0%
127.4%
9.3%
41.2%
1.7%
17.2%
2.0%
31.0%
N/C
Revenue and income statement
In 2024, SAS HOLDING CAILLE achieves revenue of 1.9 M€. Activity remains stable over the period (CAGR: -0.0%). Significant drop of -19% vs 2023. After deducting consumption (12 k€), gross margin stands at 1.9 M€, i.e. a rate of 99%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches -453 k€, representing -23.8% of revenue. Positive scissor effect: EBITDA margin improves by +7.2 pts, sign of improved operational efficiency. Negative EBITDA means operations do not cover current expenses: concerning situation. Net income is negative at -2.2 M€ (-116.0% 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
1 901 080 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
1 889 067 €
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
-452 728 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
-639 019 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
-2 204 611 €
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
-23.7%
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 118%. Debt level is high: negotiating margin with banks is reduced. Financial autonomy (= Equity / Total assets x 100) reaches 40%. 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
118.047%
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
40.185%
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
-17.174%
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
-15.025
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
2021
2022
2023
2024
Debt ratio
82.22
91.275
91.253
150.072
201.023
141.06
134.925
70.575
118.047
Financial autonomy
48.842
49.39
48.413
36.158
30.849
39.114
39.854
52.414
40.185
Repayment capacity
42.035
6.695
57.204
13.143
28.359
5.968
11.339
41.11
-15.025
Cash flow / Revenue
3340.479%
27.663%
3.236%
17.148%
10.003%
41.673%
18.746%
5.149%
-17.174%
Sector positioning
Debt ratio
118.052024
2022
2023
2024
Q1: 0.06
Med: 14.7
Q3: 89.68
Average
In 2024, the debt ratio of SAS HOLDING CAILLE (118.05) 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
40.19%2024
2022
2023
2024
Q1: 11.6%
Med: 51.93%
Q3: 85.2%
Average
In 2024, the financial autonomy of SAS HOLDING CAILLE (40.2%) 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
-15.03 years2024
2022
2023
2024
Q1: 0.0 years
Med: 0.21 years
Q3: 3.74 years
Excellent-50 pts over 3 years
In 2024, the repayment capacity of SAS HOLDING CAILLE (-15.03) 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 377.43. 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
377.432
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
-127.529
Liquidity indicators evolution SAS HOLDING CAILLE
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
162.475
545.487
429.498
345.402
570.934
756.189
560.471
724.511
377.432
Interest coverage
-3.778
-115.488
-99.038
-63.42
-31.103
-177.085
-50.061
-32.93
-127.529
Sector positioning
Liquidity ratio
377.432024
2022
2023
2024
Q1: 116.89
Med: 458.52
Q3: 2176.32
Average-10 pts over 3 years
In 2024, the liquidity ratio of SAS HOLDING CAILLE (377.43) 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
-127.53x2024
2022
2023
2024
Q1: -45.38x
Med: 0.0x
Q3: 2.91x
Average
In 2024, the interest coverage of SAS HOLDING CAILLE (-127.5x) 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: 269 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 72 days. The gap of 197 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 948 days of revenue, i.e. 5.0 M€ to permanently finance.
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
5 006 323 €
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
269 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
72 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
948 j
WCR and payment terms evolution SAS HOLDING CAILLE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
0 €
1 549 054 €
1 565 199 €
2 171 144 €
3 474 385 €
3 927 322 €
3 703 563 €
4 380 473 €
5 006 323 €
Inventory turnover (days)
0
0
0
8
8
5
0
0
0
Customer payment term (days)
0
30
57
88
105
115
131
98
269
Supplier payment term (days)
134
50
59
130
79
56
43
161
72
Positioning of SAS HOLDING CAILLE in its sector
Comparison with sector Activités des sièges sociaux
Valuation estimate
Based on 103 transactions of similar company sales
in 2024,
the value of SAS HOLDING CAILLE is estimated at
717 882 €
(range 342 163€ - 1 449 873€).
The price/revenue ratio is 0.38x
(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.
Estimated enterprise value2024
103 transactions
342k€717k€1449k€
717 882 €Range: 342 163€ - 1 449 873€
NAF 5 année 2024
Valuation method used
Revenue Multiple
1 901 080 €
×
0.38x
=717 882 €
Range: 342 164€ - 1 449 874€
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 103 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 sièges sociaux)
Compare SAS HOLDING CAILLE with other companies in the same sector:
Frequently asked questions about SAS HOLDING CAILLE
What is the revenue of SAS HOLDING CAILLE ?
The revenue of SAS HOLDING CAILLE in 2024 is 1.9 M€.
Is SAS HOLDING CAILLE profitable?
SAS HOLDING CAILLE recorded a net loss in 2024.
Where is the headquarters of SAS HOLDING CAILLE ?
The headquarters of SAS HOLDING CAILLE is located in LAON (02000), in the department Aisne.
Where to find the tax return of SAS HOLDING CAILLE ?
The tax return of SAS HOLDING CAILLE 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 HOLDING CAILLE operate?
SAS HOLDING CAILLE operates in the sector Activités des sièges sociaux (NAF code 70.10Z). 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