Employees: 21 (2023.0)Legal category: SCA (commandite par actions)Size: PMECreation date: 1968-01-01 (58 years)Status: ActiveBusiness sector: Construction d'autres bâtimentsLocation: CHATILLON-LE-DUC (25870), Doubs
SAS PERRIN : revenue, balance sheet and financial ratios
SAS PERRIN is a French company
founded 58 years ago,
specialized in the sector Construction d'autres bâtiments.
Based in CHATILLON-LE-DUC (25870),
this company of category PME
shows in 2024 a revenue of 16.8 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
In 2024, SAS PERRIN generates positive net income of 421 k€. Net income represents the final profit after all expenses (operating, financial, exceptional) and corporate tax. Change over 2016-2024: 210 k€ -> 421 k€.
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
420 787 €
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 133%. Debt level is high: negotiating margin with banks is reduced. Financial autonomy (= Equity / Total assets x 100) reaches 20%. Low autonomy: the company heavily depends on external financing (banks, suppliers).
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
132.928%
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
19.85%
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
2024
2024
Debt ratio
1325.062
1064.688
1146.491
163.517
-662.303
-731.722
-1108.934
175.258
132.928
Financial autonomy
2.341
2.547
2.017
13.087
-6.307
-4.768
-2.628
15.792
19.85
Repayment capacity
37.775
-8.725
-5.333
116.673
-1.83
90.054
21.276
10.517
None
Cash flow / Revenue
0.355%
-1.327%
-2.052%
0.089%
-12.442%
0.216%
0.787%
1.09%
None%
Sector positioning
Debt ratio
132.932024
2022
2024
2024
Q1: 0.03
Med: 12.73
Q3: 55.62
Average+50 pts over 3 years
In 2024, the debt ratio of SAS PERRIN (132.93) 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
19.85%2024
2022
2024
2024
Q1: 6.61%
Med: 24.84%
Q3: 47.54%
Average+18 pts over 3 years
In 2024, the financial autonomy of SAS PERRIN (19.9%) 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
10.52 years2024
2022
2024
Q1: 0.0 years
Med: 0.01 years
Q3: 1.09 years
Watch
In 2024, the repayment capacity of SAS PERRIN (10.52) ranks in the top 25% of the sector. This ratio indicates the number of years needed to repay debt with cash flow. A long duration may signal heavy debt relative to repayment capacity.
Liquidity ratios
The liquidity ratio (= Current assets / Current liabilities) stands at 181.19. 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
181.195
Liquidity indicators evolution SAS PERRIN
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2018
2019
2020
2021
2022
2024
2024
Liquidity ratio
144.846
146.984
129.256
130.895
131.666
125.245
118.545
161.848
181.195
Interest coverage
6.923
-0.897
-2.673
-3.223
-2.619
41.42
33.426
45.976
None
Sector positioning
Liquidity ratio
181.192024
2022
2024
2024
Q1: 127.57
Med: 179.6
Q3: 283.39
Good+26 pts over 3 years
In 2024, the liquidity ratio of SAS PERRIN (181.19) ranks above the median of the sector. This ratio measures the ability to cover short-term debt with current assets. This comfortable position offers an appreciable safety margin.
Interest coverage
45.98x2024
2022
2024
Q1: 0.0x
Med: 0.0x
Q3: 2.65x
Excellent
In 2024, the interest coverage of SAS PERRIN (46.0x) 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.
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
0 €
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
0 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
0 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 and payment terms evolution SAS PERRIN
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2024
2024
Operating WCR
3 063 936 €
2 360 091 €
3 051 045 €
3 383 976 €
1 748 364 €
2 463 867 €
2 890 584 €
4 436 620 €
0 €
Inventory turnover (days)
36
21
38
42
26
45
53
21
0
Customer payment term (days)
76
74
89
93
85
91
86
68
0
Supplier payment term (days)
75
68
76
83
68
61
82
53
0
Positioning of SAS PERRIN in its sector
Comparison with sector Construction d'autres bâtiments
Valuation estimate
Based on 113 transactions of similar company sales
(all years),
the value of SAS PERRIN is estimated at
1 044 512 €
(range 354 096€ - 3 368 277€).
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
113 transactions
354k€1044k€3368k€
1 044 512 €Range: 354 096€ - 3 368 277€
NAF 5 all-time
Valuation method used
Net Income Multiple
420 787 €
×
2.5x
=1 044 513 €
Range: 354 096€ - 3 368 278€
Only this financial indicator is available for this company.
How is this estimate calculated?
This estimate is based on the analysis of 113 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 (Construction d'autres bâtiments)
Compare SAS PERRIN with other companies in the same sector:
Yes, SAS PERRIN generated a net profit of 421 k€ in 2024.
Where is the headquarters of SAS PERRIN ?
The headquarters of SAS PERRIN is located in CHATILLON-LE-DUC (25870), in the department Doubs.
Where to find the tax return of SAS PERRIN ?
The tax return of SAS PERRIN 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 PERRIN operate?
SAS PERRIN operates in the sector Construction d'autres bâtiments (NAF code 41.20B). 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