SAS MONTUS BOUSCASSE : revenue, balance sheet and financial ratios
SAS MONTUS BOUSCASSE is a French company
founded 40 years ago,
specialized in the sector Activités des sociétés holding.
Based in MAUMUSSON-LAGUIAN (32400),
this company of category PME
shows in 2024 a revenue of 558 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - SAS MONTUS BOUSCASSE (SIREN 332945229)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
557 822 €
N/C
464 522 €
413 707 €
481 469 €
420 905 €
315 685 €
487 144 €
434 228 €
Net income
-15 039 €
25 591 €
-12 910 €
-22 165 €
-17 198 €
50 597 €
90 751 €
136 529 €
136 078 €
EBITDA
7 801 €
N/C
-27 486 €
-35 860 €
-47 562 €
-23 040 €
20 282 €
30 246 €
10 766 €
Net margin
-2.7%
N/C
-2.8%
-5.4%
-3.6%
12.0%
28.7%
28.0%
31.3%
Revenue and income statement
In 2024, SAS MONTUS BOUSCASSE achieves revenue of 558 k€. Revenue is growing positively over 9 years (CAGR: +3.2%). After deducting consumption (0 €), gross margin stands at 558 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 8 k€, representing 1.4% of revenue. The operating margin remains fragile, requiring cost vigilance. Net income is negative at -15 k€ (-2.7% 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
557 822 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
557 822 €
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
7 801 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
12 182 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
-15 039 €
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
1.4%
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 12%. 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
12.455%
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
69.504%
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
-1.182%
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
-153.741
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 MONTUS BOUSCASSE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Debt ratio
1.302
1.65
2.94
4.482
0.0
0.0
0.0
0.105
12.455
Financial autonomy
86.341
79.518
81.486
78.63
79.119
76.435
76.094
75.925
69.504
Repayment capacity
1.697
10.315
2.708
7.792
0.0
0.0
0.0
None
-153.741
Cash flow / Revenue
23.681%
2.639%
27.949%
11.176%
-29.281%
-6.738%
-4.096%
None%
-1.182%
Sector positioning
Debt ratio
12.462024
2022
2023
2024
Q1: 0.01
Med: 8.77
Q3: 62.6
Average+27 pts over 3 years
In 2024, the debt ratio of SAS MONTUS BOUSCASSE (12.46) 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
69.5%2024
2022
2023
2024
Q1: 15.71%
Med: 62.26%
Q3: 91.3%
Good-6 pts over 3 years
In 2024, the financial autonomy of SAS MONTUS BOUSCASSE (69.5%) 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
-153.74 years2024
2022
2024
Q1: 0.0 years
Med: 0.09 years
Q3: 3.07 years
Excellent
In 2024, the repayment capacity of SAS MONTUS BOUSCASSE (-153.74) 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 127.98. 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 244.0x. Operating income very largely covers interest expenses: high safety margin.
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
127.982
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
243.956
Liquidity indicators evolution SAS MONTUS BOUSCASSE
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
385.862
91.425
102.406
110.934
90.689
90.427
88.816
90.16
127.982
Interest coverage
126.231
17.053
1.548
0.0
0.0
0.0
0.0
None
243.956
Sector positioning
Liquidity ratio
127.982024
2022
2023
2024
Q1: 138.65
Med: 681.09
Q3: 3914.52
Average
In 2024, the liquidity ratio of SAS MONTUS BOUSCASSE (127.98) 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
243.96x2024
2022
2024
Q1: -74.77x
Med: 0.0x
Q3: 0.0x
Excellent+25 pts over 2 years
In 2024, the interest coverage of SAS MONTUS BOUSCASSE (244.0x) ranks in the top 25% of the sector. This ratio indicates how many times operating income covers interest expenses. High coverage means financial charges weigh little on profitability.
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: 79 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 122 days. Excellent situation: suppliers finance 43 days of the operating cycle (retail model). Overall, WCR represents 556 days of revenue, i.e. 861 k€ to permanently finance. Notable WCR improvement over the period (-84%), 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
861 311 €
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
79 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
122 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
556 j
WCR and payment terms evolution SAS MONTUS BOUSCASSE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
5 501 365 €
-44 462 €
153 552 €
288 114 €
-125 687 €
-174 493 €
-115 285 €
0 €
861 311 €
Inventory turnover (days)
0
0
0
0
0
0
0
0
0
Customer payment term (days)
152
174
86
149
139
37
46
0
79
Supplier payment term (days)
329
208
264
223
251
218
259
0
122
Positioning of SAS MONTUS BOUSCASSE 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 MONTUS BOUSCASSE is estimated at
146 738 €
(range 80 612€ - 187 046€).
With an EBITDA of 7 801€, the sector multiple of 4.8x is applied.
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
80k€146k€187k€
146 738 €Range: 80 612€ - 187 046€
NAF 5 année 2024
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
7 801 €×4.8x
Estimation37 724 €
6 386€ - 65 010€
Revenue Multiple30%
557 822 €×0.59x
Estimation328 430 €
204 325€ - 390 441€
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 MONTUS BOUSCASSE with other companies in the same sector:
Frequently asked questions about SAS MONTUS BOUSCASSE
What is the revenue of SAS MONTUS BOUSCASSE ?
The revenue of SAS MONTUS BOUSCASSE in 2024 is 558 k€.
Is SAS MONTUS BOUSCASSE profitable?
SAS MONTUS BOUSCASSE recorded a net loss in 2024.
Where is the headquarters of SAS MONTUS BOUSCASSE ?
The headquarters of SAS MONTUS BOUSCASSE is located in MAUMUSSON-LAGUIAN (32400), in the department Gers.
Where to find the tax return of SAS MONTUS BOUSCASSE ?
The tax return of SAS MONTUS BOUSCASSE 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 MONTUS BOUSCASSE operate?
SAS MONTUS BOUSCASSE 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