Employees: NN (None)Legal category: SCA (commandite par actions)Size: PMECreation date: 1996-05-29 (29 years)Status: ActiveBusiness sector: Location de terrains et d'autres biens immobiliersLocation: VILLENY (41220), Loir-et-Cher
SAS STAGNOCHAR : revenue, balance sheet and financial ratios
SAS STAGNOCHAR is a French company
founded 29 years ago,
specialized in the sector Location de terrains et d'autres biens immobiliers.
Based in VILLENY (41220),
this company of category PME
shows in 2024 a revenue of 66 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - SAS STAGNOCHAR (SIREN 407667286)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
66 359 €
174 622 €
196 352 €
184 955 €
186 351 €
197 079 €
213 783 €
183 979 €
178 836 €
Net income
-236 485 €
184 107 €
-56 987 €
-69 129 €
-49 929 €
-84 908 €
-81 364 €
-149 002 €
-150 804 €
EBITDA
-101 647 €
-32 613 €
104 674 €
85 281 €
103 892 €
74 698 €
113 901 €
28 653 €
-26 197 €
Net margin
-356.4%
105.4%
-29.0%
-37.4%
-26.8%
-43.1%
-38.1%
-81.0%
-84.3%
Revenue and income statement
In 2024, SAS STAGNOCHAR achieves revenue of 66 k€. Revenue is declining over the period 2016-2024 (CAGR: -11.7%). Significant drop of -62% vs 2023. After deducting consumption (0 €), gross margin stands at 66 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 -102 k€, representing -153.2% of revenue. Warning negative scissor effect: despite revenue change (-62%), EBITDA varies by -212%, reducing margin by 134.5 pts. This reflects costs rising faster than revenue. Negative EBITDA means operations do not cover current expenses: concerning situation. Net income is negative at -236 k€ (-356.4% of revenue), which will impact equity.
Revenue (2024)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
66 359 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
66 359 €
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
-101 647 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
-156 057 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
-236 485 €
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
-153.2%
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 476%. 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 2%. 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
475.585%
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
2.18%
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
-274.783%
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
-1.51
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
2023
2024
Debt ratio
382.016
701.682
839.53
1068.516
1262.687
1747.688
2584.776
529.585
475.585
Financial autonomy
20.439
12.393
10.584
8.517
7.297
5.378
3.696
15.754
2.18
Repayment capacity
-44.375
588.546
39.212
72.361
38.908
52.334
42.928
-7.961
-1.51
Cash flow / Revenue
-28.959%
2.933%
37.179%
21.453%
41.168%
30.201%
33.817%
-111.749%
-274.783%
Sector positioning
Debt ratio
475.582024
2022
2023
2024
Q1: -20.62
Med: 5.98
Q3: 146.83
Average
In 2024, the debt ratio of SAS STAGNOCHAR (475.58) 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
2.18%2024
2022
2023
2024
Q1: 0.04%
Med: 27.47%
Q3: 73.82%
Average
In 2024, the financial autonomy of SAS STAGNOCHAR (2.2%) 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
-1.51 years2024
2022
2023
2024
Q1: -0.02 years
Med: 0.65 years
Q3: 10.57 years
Excellent-50 pts over 3 years
In 2024, the repayment capacity of SAS STAGNOCHAR (-1.51) 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 11.84. 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
11.836
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
-92.722
Liquidity indicators evolution SAS STAGNOCHAR
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Liquidity ratio
152.656
121.851
231.625
138.064
147.543
115.143
66.727
1969.738
11.836
Interest coverage
-93.476
81.674
29.544
39.772
26.039
32.114
43.484
-311.078
-92.722
Sector positioning
Liquidity ratio
11.842024
2022
2023
2024
Q1: 83.33
Med: 307.99
Q3: 1318.25
Watch
In 2024, the liquidity ratio of SAS STAGNOCHAR (11.84) ranks in the bottom 25% of the sector. This ratio measures the ability to cover short-term debt with current assets. A ratio below 1 may signal potential cash flow tensions.
Interest coverage
-92.72x2024
2022
2023
2024
Q1: 0.0x
Med: 0.0x
Q3: 20.04x
Average-50 pts over 3 years
In 2024, the interest coverage of SAS STAGNOCHAR (-92.7x) 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: 13 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 70 days. Excellent situation: suppliers finance 57 days of the operating cycle (retail model). WCR is negative (-11001 days): operations structurally generate cash. Notable WCR improvement over the period (-96814%), 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
-2 027 801 €
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
13 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
70 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
-11001 j
WCR and payment terms evolution SAS STAGNOCHAR
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
-2 092 €
5 258 €
7 771 €
-2 079 €
-2 887 €
-3 357 €
1 581 €
242 571 €
-2 027 801 €
Inventory turnover (days)
0
0
0
0
0
0
0
0
0
Customer payment term (days)
2
6
11
1
0
0
4
1
13
Supplier payment term (days)
59
35
55
28
48
49
82
18
70
Positioning of SAS STAGNOCHAR in its sector
Comparison with sector Location de terrains et d'autres biens immobiliers
Valuation estimate
Based on 169 transactions of similar company sales
in 2024,
the value of SAS STAGNOCHAR is estimated at
53 526 €
(range 20 454€ - 99 814€).
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
20k€53k€99k€
53 526 €Range: 20 454€ - 99 814€
NAF 5 année 2024
Valuation method used
Revenue Multiple
66 359 €
×
0.81x
=53 527 €
Range: 20 454€ - 99 815€
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 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 terrains et d'autres biens immobiliers)
Compare SAS STAGNOCHAR with other companies in the same sector:
The headquarters of SAS STAGNOCHAR is located in VILLENY (41220), in the department Loir-et-Cher.
Where to find the tax return of SAS STAGNOCHAR ?
The tax return of SAS STAGNOCHAR 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 STAGNOCHAR operate?
SAS STAGNOCHAR operates in the sector Location de terrains et d'autres biens immobiliers (NAF code 68.20B). 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