Employees: 03 (2023.0)Legal category: SCA (commandite par actions)Size: PMECreation date: 2001-07-01 (24 years)Status: ActiveBusiness sector: Autres activités récréatives et de loisirsLocation: MARCOUSSIS (91460), Essonne
SAS RICHARD BREUL : revenue, balance sheet and financial ratios
SAS RICHARD BREUL is a French company
founded 24 years ago,
specialized in the sector Autres activités récréatives et de loisirs.
Based in MARCOUSSIS (91460),
this company of category PME
shows in 2020 a revenue of 508 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - SAS RICHARD BREUL (SIREN 438810749)
Indicator
2024
2022
2020
2019
2018
2017
2016
Revenue
N/C
N/C
508 095 €
780 605 €
635 090 €
1 023 254 €
821 880 €
Net income
79 814 €
55 511 €
-167 393 €
32 820 €
21 943 €
12 354 €
49 647 €
EBITDA
N/C
N/C
-128 278 €
49 567 €
-72 034 €
25 329 €
89 605 €
Net margin
N/C
N/C
-32.9%
4.2%
3.5%
1.2%
6.0%
Revenue and income statement
In 2024, SAS RICHARD BREUL generates positive net income of 80 k€. Net income represents the final profit after all expenses (operating, financial, exceptional) and corporate tax. Change over 2016-2024: 50 k€ -> 80 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
79 814 €
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 145%. Debt level is high: negotiating margin with banks is reduced. Financial autonomy (= Equity / Total assets x 100) reaches 35%. The balance between equity and debt is satisfactory.
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
145.057%
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
34.762%
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
2022
2024
Debt ratio
18.623
30.73
29.029
58.612
108.415
116.508
145.057
Financial autonomy
65.291
59.475
58.703
56.503
40.666
37.563
34.762
Repayment capacity
0.799
3.002
-1.755
5.729
-2.446
None
None
Cash flow / Revenue
10.71%
3.945%
-10.132%
5.905%
-25.565%
None%
None%
Sector positioning
Debt ratio
145.062024
2020
2022
2024
Q1: 0.0
Med: 15.92
Q3: 90.38
Average+10 pts over 3 years
In 2024, the debt ratio of SAS RICHARD BREUL (145.06) 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
34.76%2024
2020
2022
2024
Q1: 0.15%
Med: 23.15%
Q3: 52.92%
Good
In 2024, the financial autonomy of SAS RICHARD BREUL (34.8%) 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
-2.45 years2020
2020
Q1: -0.35 years
Med: 0.0 years
Q3: 2.25 years
Excellent
In 2020, the repayment capacity of SAS RICHARD BREUL (-2.45) 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 469.11. 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
469.112
Liquidity indicators evolution SAS RICHARD BREUL
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2018
2019
2020
2022
2024
Liquidity ratio
337.568
334.533
310.553
601.794
425.734
467.445
469.112
Interest coverage
0.0
0.276
-0.609
1.735
-0.769
None
None
Sector positioning
Liquidity ratio
469.112024
2020
2022
2024
Q1: 89.72
Med: 169.23
Q3: 360.87
Excellent
In 2024, the liquidity ratio of SAS RICHARD BREUL (469.11) 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.
Interest coverage
-0.77x2020
2020
Q1: 0.0x
Med: 0.0x
Q3: 1.7x
Average
In 2020, the interest coverage of SAS RICHARD BREUL (-0.8x) 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.
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 RICHARD BREUL
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2022
2024
Operating WCR
260 626 €
322 161 €
279 230 €
448 247 €
422 191 €
0 €
0 €
Inventory turnover (days)
116
95
162
167
249
0
0
Customer payment term (days)
8
16
36
26
39
0
0
Supplier payment term (days)
43
19
25
16
54
0
0
Positioning of SAS RICHARD BREUL in its sector
Comparison with sector Autres activités récréatives et de loisirs
Valuation estimate
Based on 114 transactions of similar company sales
(all years),
the value of SAS RICHARD BREUL is estimated at
617 217 €
(range 359 883€ - 1 188 494€).
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
114 transactions
359k€617k€1188k€
617 217 €Range: 359 883€ - 1 188 494€
NAF 5 all-time
Valuation method used
Net Income Multiple
79 814 €
×
7.7x
=617 218 €
Range: 359 884€ - 1 188 494€
Only this financial indicator is available for this company.
How is this estimate calculated?
This estimate is based on the analysis of 114 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 (Autres activités récréatives et de loisirs)
Compare SAS RICHARD BREUL with other companies in the same sector:
Frequently asked questions about SAS RICHARD BREUL
What is the revenue of SAS RICHARD BREUL ?
The revenue of SAS RICHARD BREUL in 2020 is 508 k€.
Is SAS RICHARD BREUL profitable?
Yes, SAS RICHARD BREUL generated a net profit of 80 k€ in 2024.
Where is the headquarters of SAS RICHARD BREUL ?
The headquarters of SAS RICHARD BREUL is located in MARCOUSSIS (91460), in the department Essonne.
Where to find the tax return of SAS RICHARD BREUL ?
The tax return of SAS RICHARD BREUL 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 RICHARD BREUL operate?
SAS RICHARD BREUL operates in the sector Autres activités récréatives et de loisirs (NAF code 93.29Z). 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