Employees: NN (None)Legal category: SCA (commandite par actions)Size: ETICreation date: 2002-05-06 (24 years)Status: ActiveBusiness sector: Location de logementsLocation: CAGNES-SUR-MER (06800), Alpes-Maritimes
SAS SAINT JACQUES : revenue, balance sheet and financial ratios
SAS SAINT JACQUES is a French company
founded 24 years ago,
specialized in the sector Location de logements.
Based in CAGNES-SUR-MER (06800),
this company of category ETI
shows in 2024 a revenue of 1.4 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - SAS SAINT JACQUES (SIREN 442036398)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
2014
Revenue
1 359 558 €
1 448 715 €
1 412 962 €
1 294 719 €
1 209 849 €
1 317 279 €
1 254 212 €
1 291 552 €
1 200 745 €
Net income
355 604 €
504 815 €
488 277 €
335 793 €
285 571 €
324 722 €
289 017 €
243 707 €
0 €
EBITDA
719 628 €
861 676 €
904 711 €
812 241 €
720 015 €
863 424 €
792 862 €
816 460 €
729 237 €
Net margin
26.2%
34.8%
34.6%
25.9%
23.6%
24.7%
23.0%
18.9%
0.0%
Revenue and income statement
In 2024, SAS SAINT JACQUES achieves revenue of 1.4 M€. Revenue is growing positively over 9 years (CAGR: +1.2%). Slight decline of -6% vs 2023. After deducting consumption (0 €), gross margin stands at 1.4 M€, i.e. a rate of 100%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches 720 k€, representing 52.9% of revenue. Warning negative scissor effect: despite revenue change (-6%), EBITDA varies by -16%, reducing margin by 6.5 pts. This reflects costs rising faster than revenue. This high EBITDA margin provides strong self-financing capacity and resilience to uncertainties. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 356 k€, i.e. 26.2% of revenue. This profit can be retained or distributed to shareholders.
Revenue (2024)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
1 359 558 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
1 359 558 €
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
719 628 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
474 267 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
355 604 €
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
52.9%
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 0%. 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 59%. This high autonomy means the company finances most of its assets through equity, a sign of strength. Cash flow represents 43.9% of revenue. Cash flow measures resources generated by operations, available for investment and debt repayment. This high level provides strong self-financing capacity.
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
0.0%
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
58.847%
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
43.937%
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
0.0
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
2014
2017
2018
2019
2020
2021
2022
2023
2024
Debt ratio
31207.319
299.205
173.002
95.101
56.72
26.581
1.811
0.0
0.0
Financial autonomy
0.316
10.177
14.822
20.667
26.273
34.162
43.734
49.61
58.847
Repayment capacity
14.033
3.411
2.793
2.006
1.596
0.771
0.06
0.0
0.0
Cash flow / Revenue
44.284%
46.969%
48.42%
46.968%
46.738%
51.327%
51.593%
45.99%
43.937%
Sector positioning
Debt ratio
0.02024
2022
2023
2024
Q1: -230.03
Med: 0.0
Q3: 65.81
Good
In 2024, the debt ratio of SAS SAINT JACQUES (0.00) 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
58.85%2024
2022
2023
2024
Q1: 0.0%
Med: 8.97%
Q3: 61.89%
Good+21 pts over 3 years
In 2024, the financial autonomy of SAS SAINT JACQUES (58.9%) 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
0.0 years2024
2022
2023
2024
Q1: 0.0 years
Med: 0.2 years
Q3: 16.0 years
Excellent
In 2024, the repayment capacity of SAS SAINT JACQUES (0.00) 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 11.86. 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
11.861
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
0.0
Liquidity indicators evolution SAS SAINT JACQUES
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2014
2017
2018
2019
2020
2021
2022
2023
2024
Liquidity ratio
241.279
1.936
4.264
4.621
6.613
3.66
8.672
21.321
11.861
Interest coverage
63.979
10.776
9.209
6.65
5.838
3.101
1.059
0.0
0.0
Sector positioning
Liquidity ratio
11.862024
2022
2023
2024
Q1: 9.77
Med: 137.87
Q3: 789.07
Average
In 2024, the liquidity ratio of SAS SAINT JACQUES (11.86) 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
0.0x2024
2022
2023
2024
Q1: 0.0x
Med: 0.0x
Q3: 18.69x
Average-26 pts over 3 years
In 2024, the interest coverage of SAS SAINT JACQUES (0.0x) 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. Average customer payment term: 9 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 73 days. Excellent situation: suppliers finance 64 days of the operating cycle (retail model). WCR is negative (-537 days): operations structurally generate cash. Notable WCR improvement over the period (-6016%), 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
-2 028 393 €
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
9 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
73 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
-537 j
WCR and payment terms evolution SAS SAINT JACQUES
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2014
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
-33 165 €
-3 961 500 €
-3 854 858 €
-3 715 359 €
-3 488 757 €
-3 114 926 €
-2 933 097 €
-2 455 601 €
-2 028 393 €
Inventory turnover (days)
0
0
0
0
0
0
0
0
0
Customer payment term (days)
2
1
7
1
2
6
17
13
9
Supplier payment term (days)
24
35
12
28
34
33
19
210
73
Positioning of SAS SAINT JACQUES in its sector
Comparison with sector Location de logements
Valuation estimate
Based on 169 transactions of similar company sales
in 2024,
the value of SAS SAINT JACQUES is estimated at
2 828 534 €
(range 804 792€ - 5 089 137€).
With an EBITDA of 719 628€, the sector multiple of 5.6x is applied.
The price/revenue ratio is 0.81x
(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 value2024
169 transactions
804k€2828k€5089k€
2 828 534 €Range: 804 792€ - 5 089 137€
NAF 5 année 2024
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
719 628 €×5.6x
Estimation4 029 793 €
1 066 713€ - 7 192 684€
Revenue Multiple30%
1 359 558 €×0.81x
Estimation1 096 657 €
419 067€ - 2 044 997€
Net Income Multiple20%
355 604 €×6.8x
Estimation2 423 203 €
728 580€ - 4 396 485€
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 169 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 SAINT JACQUES with other companies in the same sector:
Frequently asked questions about SAS SAINT JACQUES
What is the revenue of SAS SAINT JACQUES ?
The revenue of SAS SAINT JACQUES in 2024 is 1.4 M€.
Is SAS SAINT JACQUES profitable?
Yes, SAS SAINT JACQUES generated a net profit of 356 k€ in 2024.
Where is the headquarters of SAS SAINT JACQUES ?
The headquarters of SAS SAINT JACQUES is located in CAGNES-SUR-MER (06800), in the department Alpes-Maritimes.
Where to find the tax return of SAS SAINT JACQUES ?
The tax return of SAS SAINT JACQUES 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 SAINT JACQUES operate?
SAS SAINT JACQUES 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