SAS NICOLAS FOREY : revenue, balance sheet and financial ratios
SAS NICOLAS FOREY is a French company
founded 20 years ago,
specialized in the sector Gestion de fonds.
Based in TRAVES (70360),
this company of category PME
shows in 2017 a revenue of 1.6 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - SAS NICOLAS FOREY (SIREN 490014230)
Indicator
2021
2020
2019
2018
2017
2016
Revenue
N/C
N/C
N/C
N/C
1 636 446 €
1 593 438 €
Net income
110 640 €
107 093 €
127 161 €
137 168 €
132 750 €
141 074 €
EBITDA
N/C
N/C
N/C
N/C
201 492 €
193 650 €
Net margin
N/C
N/C
N/C
N/C
8.1%
8.9%
Revenue and income statement
In 2021, SAS NICOLAS FOREY generates positive net income of 111 k€. Net income represents the final profit after all expenses (operating, financial, exceptional) and corporate tax. Change over 2016-2021: 141 k€ -> 111 k€.
Net income (2021)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
110 640 €
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 1%. 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 97%. This high autonomy means the company finances most of its assets through equity, a sign of strength.
Debt ratio (2021)
?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low 50-100% : Moderate > 100% : High
0.881%
Financial autonomy (2021)
?
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
96.54%
Solvency indicators evolution SAS NICOLAS FOREY
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
Debt ratio
29.256
14.498
3.916
1.801
0.414
0.881
Financial autonomy
74.432
83.8
92.823
91.145
90.874
96.54
Repayment capacity
2.544
1.264
None
None
None
None
Cash flow / Revenue
8.152%
8.627%
None%
None%
None%
None%
Sector positioning
Debt ratio
0.882021
2019
2020
2021
Q1: 0.02
Med: 16.89
Q3: 133.03
Good
In 2021, the debt ratio of SAS NICOLAS FOREY (0.88) 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
96.54%2021
2019
2020
2021
Q1: 13.27%
Med: 52.52%
Q3: 87.72%
Excellent
In 2021, the financial autonomy of SAS NICOLAS FOREY (96.5%) ranks in the top 25% of the sector. This ratio represents the share of equity in total financing. High autonomy reflects financial independence and ability to absorb shocks.
Liquidity ratios
The liquidity ratio (= Current assets / Current liabilities) stands at 3798.55. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months.
Liquidity ratio (2021)
?
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
3798.546
Liquidity indicators evolution SAS NICOLAS FOREY
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2018
2019
2020
2021
Liquidity ratio
347.233
279.152
334.146
268.309
268.79
3798.546
Interest coverage
5.948
3.771
None
None
None
None
Sector positioning
Liquidity ratio
3798.552021
2019
2020
2021
Q1: 95.51
Med: 362.13
Q3: 2062.09
Excellent+34 pts over 3 years
In 2021, the liquidity ratio of SAS NICOLAS FOREY (3798.55) 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.
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 (2021)
?
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 (2021)
?
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 (2021)
?
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 (2021)
?
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 NICOLAS FOREY
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
Operating WCR
66 383 €
80 840 €
0 €
0 €
0 €
0 €
Inventory turnover (days)
19
20
0
0
0
0
Customer payment term (days)
2
1
0
0
0
0
Supplier payment term (days)
7
10
0
0
0
0
Positioning of SAS NICOLAS FOREY in its sector
Comparison with sector Gestion de fonds
Valuation estimate
Based on 76 transactions of similar company sales
in 2021,
the value of SAS NICOLAS FOREY is estimated at
1 209 690 €
(range 288 098€ - 1 519 049€).
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 value2021
76 tx
288k€1209k€1519k€
1 209 690 €Range: 288 098€ - 1 519 049€
NAF 5 année 2021
Valuation method used
Net Income Multiple
110 640 €
×
10.9x
=1 209 690 €
Range: 288 098€ - 1 519 050€
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 76 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 (Gestion de fonds)
Compare SAS NICOLAS FOREY with other companies in the same sector:
Frequently asked questions about SAS NICOLAS FOREY
What is the revenue of SAS NICOLAS FOREY ?
The revenue of SAS NICOLAS FOREY in 2017 is 1.6 M€.
Is SAS NICOLAS FOREY profitable?
Yes, SAS NICOLAS FOREY generated a net profit of 111 k€ in 2021.
Where is the headquarters of SAS NICOLAS FOREY ?
The headquarters of SAS NICOLAS FOREY is located in TRAVES (70360), in the department Haute-Saone.
Where to find the tax return of SAS NICOLAS FOREY ?
The tax return of SAS NICOLAS FOREY 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 NICOLAS FOREY operate?
SAS NICOLAS FOREY operates in the sector Gestion de fonds (NAF code 66.30Z). 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