Employees: NN (None)Legal category: SCA (commandite par actions)Size: PMECreation date: 2017-10-11 (8 years)Status: ActiveBusiness sector: Location de logementsLocation: EPINAL (88000), Vosges
SAS PETIT BOIS DE SAINT JOSEPH : revenue, balance sheet and financial ratios
SAS PETIT BOIS DE SAINT JOSEPH is a French company
founded 8 years ago,
specialized in the sector Location de logements.
Based in EPINAL (88000),
this company of category PME
shows in 2025 a revenue of 25 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - SAS PETIT BOIS DE SAINT JOSEPH (SIREN 835079062)
Indicator
2025
2024
2023
2022
2020
2019
Revenue
24 827 €
22 829 €
24 232 €
22 741 €
19 824 €
21 349 €
Net income
1 366 €
-121 €
1 482 €
893 €
54 €
1 853 €
EBITDA
1 587 €
-121 €
1 743 €
1 021 €
64 €
2 180 €
Net margin
5.5%
-0.5%
6.1%
3.9%
0.3%
8.7%
Revenue and income statement
In 2025, SAS PETIT BOIS DE SAINT JOSEPH achieves revenue of 25 k€. Revenue is growing positively over 6 years (CAGR: +2.5%). Vs 2024: +9%. After deducting consumption (0 €), gross margin stands at 25 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 2 k€, representing 6.4% of revenue. Positive scissor effect: EBITDA margin improves by +6.9 pts, sign of improved operational efficiency. The operating margin remains fragile, requiring cost vigilance. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 1 k€, i.e. 5.5% of revenue. This profit can be retained or distributed to shareholders.
Revenue (2025)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
24 827 €
Gross margin (2025)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
24 827 €
EBITDA (2025)
?
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
1 587 €
EBIT (2025)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
1 586 €
Net income (2025)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
1 366 €
EBITDA margin (2025)
?
EBITDA margin
Definition
Measures the company's operating profitability.
Formula
(EBE / CA) x 100
Interpretation
> 10% : Good profitability 5-10% : Average < 5% : Low
6.4%
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 295%. Critical situation: debt significantly exceeds equity, severely limiting borrowing capacity and exposing the company to default risk. Financial autonomy (= Equity / Total assets x 100) reaches 22%. The balance between equity and debt is satisfactory. Debt repayment capacity (= Financial debt / Cash flow) indicates it would take 16.9 years of cash flow to repay all financial debt. Beyond 7 years, banks generally consider credit risk as high. Cash flow represents 5.5% of revenue. Cash flow measures resources generated by operations, available for investment and debt repayment. Satisfactory level allowing partial financing of growth.
Debt ratio (2025)
?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low 50-100% : Moderate > 100% : High
294.726%
Financial autonomy (2025)
?
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
21.664%
Cash flow / Revenue (2025)
?
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
5.502%
Repayment capacity (2025)
?
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
16.937
Solvency indicators evolution SAS PETIT BOIS DE SAINT JOSEPH
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2019
2020
2022
2023
2024
2025
Debt ratio
66.162
125.602
169.491
203.24
275.54
294.726
Financial autonomy
34.405
29.67
27.413
27.039
22.245
21.664
Repayment capacity
1.226
81.13
9.723
9.058
-147.653
16.937
Cash flow / Revenue
8.68%
0.272%
3.927%
6.116%
-0.53%
5.502%
Sector positioning
Debt ratio
294.732025
2023
2024
2025
Q1: -0.18
Med: 3.38
Q3: 100.8
Watch
In 2025, the debt ratio of SAS PETIT BOIS DE SAINT J... (294.73) ranks in the top 25% of the sector. This ratio measures the weight of debt relative to equity. A high ratio may indicate excessive dependence on external financing.
Financial autonomy
21.66%2025
2023
2024
2025
Q1: 0.21%
Med: 22.71%
Q3: 69.22%
Average-8 pts over 3 years
In 2025, the financial autonomy of SAS PETIT BOIS DE SAINT J... (21.7%) 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
16.94 years2025
2023
2024
2025
Q1: 0.0 years
Med: 1.26 years
Q3: 14.1 years
Average+10 pts over 3 years
In 2025, the repayment capacity of SAS PETIT BOIS DE SAINT J... (16.94) ranks above the median of the sector. This ratio indicates the number of years needed to repay debt with cash flow. A reduction effort could improve financial strength.
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: 0 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 15 days. Favorable situation: supplier credit is longer than customer credit by 15 days. WCR is negative (-60 days): operations structurally generate cash. Notable WCR improvement over the period (-79%), freeing up cash.
Operating WCR (2025)
?
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
-4 117 €
Customer credit (2025)
?
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 (2025)
?
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
15 j
Inventory turnover (2025)
?
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 (2025)
?
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
-60 j
WCR and payment terms evolution SAS PETIT BOIS DE SAINT JOSEPH
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2019
2020
2022
2023
2024
2025
Operating WCR
-2 295 €
-2 746 €
-1 872 €
-2 900 €
-2 399 €
-4 117 €
Inventory turnover (days)
0
0
0
0
0
0
Customer payment term (days)
0
0
0
0
0
0
Supplier payment term (days)
31
17
39
20
32
15
Positioning of SAS PETIT BOIS DE SAINT JOSEPH in its sector
Comparison with sector Location de logements
Valuation estimate
Based on 117 transactions of similar company sales
in 2025,
the value of SAS PETIT BOIS DE SAINT JOSEPH is estimated at
10 232 €
(range 4 946€ - 25 290€).
With an EBITDA of 1 587€, the sector multiple of 2.7x is applied.
The price/revenue ratio is 0.92x
(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.
Estimated enterprise value2025
117 transactions
4k€10k€25k€
10 232 €Range: 4 946€ - 25 290€
NAF 5 année 2025
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
1 587 €×2.7x
Estimation4 253 €
2 781€ - 12 431€
Revenue Multiple30%
24 827 €×0.92x
Estimation22 799 €
10 707€ - 53 766€
Net Income Multiple20%
1 366 €×4.6x
Estimation6 330 €
1 721€ - 14 725€
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 117 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 (Location de logements)
Compare SAS PETIT BOIS DE SAINT JOSEPH with other companies in the same sector:
Frequently asked questions about SAS PETIT BOIS DE SAINT JOSEPH
What is the revenue of SAS PETIT BOIS DE SAINT JOSEPH ?
The revenue of SAS PETIT BOIS DE SAINT JOSEPH in 2025 is 25 k€.
Is SAS PETIT BOIS DE SAINT JOSEPH profitable?
Yes, SAS PETIT BOIS DE SAINT JOSEPH generated a net profit of 1 k€ in 2025.
Where is the headquarters of SAS PETIT BOIS DE SAINT JOSEPH ?
The headquarters of SAS PETIT BOIS DE SAINT JOSEPH is located in EPINAL (88000), in the department Vosges.
Where to find the tax return of SAS PETIT BOIS DE SAINT JOSEPH ?
The tax return of SAS PETIT BOIS DE SAINT JOSEPH 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 PETIT BOIS DE SAINT JOSEPH operate?
SAS PETIT BOIS DE SAINT JOSEPH operates in the sector Location de logements (NAF code 68.20A). 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