SCA CAVE SAINT-ANDRE : revenue, balance sheet and financial ratios
SCA CAVE SAINT-ANDRE is a French company
founded 126 years ago,
specialized in the sector Vinification.
Based in SEILLONS-SOURCE-D'ARGENS (83470),
this company of category PME
shows in 2024 a revenue of 3.1 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - SCA CAVE SAINT-ANDRE (SIREN 783126626)
Indicator
2024
2023
2022
2021
2020
2019
2018
2016
Revenue
3 055 391 €
4 720 588 €
3 757 814 €
4 487 979 €
3 411 163 €
3 451 857 €
2 813 291 €
2 849 942 €
Net income
1 644 €
11 868 €
14 047 €
19 714 €
31 454 €
4 989 €
-73 673 €
25 827 €
EBITDA
164 907 €
221 340 €
198 708 €
257 599 €
191 843 €
200 630 €
109 392 €
185 086 €
Net margin
0.1%
0.3%
0.4%
0.4%
0.9%
0.1%
-2.6%
0.9%
Revenue and income statement
Im Jahr 2024 erzielt SCA CAVE SAINT-ANDRE einen Umsatz von 3.1 Mio€. Der Umsatz wächst über 8 Jahre positiv (CAGR: +0.9%). Deutlicher Rückgang von -35% vs 2023. Nach Abzug des Verbrauchs (1.8 Mio€) beträgt die Bruttomarge 1.2 Mio€, d.h. eine Rate von 40%. Dieses Verhältnis misst die Fähigkeit, aus der Geschäftstätigkeit Wert zu schaffen. EBITDA (= Bruttomarge - Personalkosten - Steuern) erreicht 165 k€, was 5.4% des Umsatzes entspricht. Die operative Marge bleibt fragil und erfordert Kostenwachsamkeit. Das Nettoergebnis beträgt 2 k€, d.h. 0.1% des Umsatzes.
Revenue (2024)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
3 055 391 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
1 229 778 €
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
164 907 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
-32 294 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
1 644 €
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
5.4%
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
Die Verschuldungsquote (= Finanzschulden / Eigenkapital x 100) beträgt 15%. Dieses niedrige Niveau spiegelt eine solide Finanzstruktur wider. Die finanzielle Autonomie (= Eigenkapital / Bilanzsumme x 100) erreicht 52%. Diese hohe Autonomie bedeutet, dass das Unternehmen den Großteil seiner Vermögenswerte durch Eigenkapital finanziert. Die Schuldenrückzahlungskapazität zeigt, dass es 2.8 Jahre Cashflow braucht. Diese kurze Periode zeigt eine ausgezeichnete Schuldentragfähigkeit. Der Cashflow beträgt 4.1% des Umsatzes.
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
14.863%
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
52.318%
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
4.101%
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
2.751
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
2018
2019
2020
2021
2022
2023
2024
Debt ratio
93.23
92.521
132.754
126.19
146.781
23.472
45.392
14.863
Financial autonomy
47.528
49.845
40.604
41.234
38.667
42.917
40.51
52.318
Repayment capacity
12.381
21.121
15.688
15.789
13.574
3.16
5.406
2.751
Cash flow / Revenue
5.408%
3.162%
5.013%
5.04%
5.232%
4.475%
4.085%
4.101%
Sector positioning
Verschuldungsgrad
14.862024
2022
2023
2024
Q1: 16.39
Med: 49.48
Q3: 123.43
Ausgezeichnet
Im Jahr 2024 liegt in den unteren 25% der Branche, was positiv ist das verschuldungsgrad von SCA CAVE SAINT-ANDRE (14.86). Dieses Verhältnis misst das Gewicht der Schulden im Verhältnis zum Eigenkapital. Ein niedriges Verhältnis zeigt eine solide Finanzstruktur mit geringer Abhängigkeit von Gläubigern.
Finanzielle Autonomie
52.32%2024
2022
2023
2024
Q1: 25.11%
Med: 40.47%
Q3: 53.33%
Gut+15 pts over 3 years
Im Jahr 2024 liegt über dem Median der Branche das finanzielle autonomie von SCA CAVE SAINT-ANDRE (52.3%). Dieses Verhältnis stellt den Anteil des Eigenkapitals an der Gesamtfinanzierung dar. Diese komfortable Position bietet eine nennenswerte Sicherheitsmarge.
Rückzahlungsfähigkeit
2.75 ans2024
2022
2023
2024
Q1: 0.33 ans
Med: 4.79 ans
Q3: 13.22 ans
Gut
Im Jahr 2024 liegt unter dem Median der Branche das rückzahlungsfähigkeit von SCA CAVE SAINT-ANDRE (2.8 ans). Dieses Verhältnis gibt die Anzahl der Jahre an, die zur Rückzahlung der Schulden mit dem Cashflow benötigt werden. Diese kontrollierte Position spiegelt umsichtiges Management wider.
Liquidity ratios
Die Liquiditätsquote beträgt 157.06. Das Unternehmen verfügt über 2€ liquide Mittel für jeden 1€ kurzfristiger Schulden. Der Zinsdeckungsgrad (= EBIT / Zinsaufwendungen) beträgt 15.9x. Das Betriebsergebnis deckt die Zinsaufwendungen sehr weitgehend.
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
157.062
Interest coverage (2024)
?
Interest coverage
Definition
Ability to cover interest charges with operating income.
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2018
2019
2020
2021
2022
2023
2024
Liquidity ratio
711.011
1642.896
1296.491
1006.438
1661.916
135.417
165.494
157.062
Interest coverage
8.874
13.416
8.035
7.767
5.372
6.3
8.309
15.905
Sector positioning
Liquiditätsquote
157.062024
2022
2023
2024
Q1: 144.13
Med: 223.89
Q3: 545.67
Average+7 pts over 3 years
Im Jahr 2024 liegt unter dem Median der Branche das liquiditätsquote von SCA CAVE SAINT-ANDRE (157.06). Dieses Verhältnis misst die Fähigkeit, kurzfristige Schulden mit Umlaufvermögen zu decken. Eine Verbesserung würde die Wettbewerbsposition stärken.
Zinsdeckung
15.9x2024
2022
2023
2024
Q1: 0.54x
Med: 8.42x
Q3: 19.65x
Gut
Im Jahr 2024 liegt über dem Median der Branche das zinsdeckung von SCA CAVE SAINT-ANDRE (15.9x). Dieses Verhältnis gibt an, wie oft das Betriebsergebnis die Zinsaufwendungen deckt. Diese komfortable Position bietet eine nennenswerte Sicherheitsmarge.
Working capital requirement (WCR) and payment terms
Der Betriebskapitalbedarf (WCR) misst die zeitliche Lücke. Durchschnittliche Kundenzahlungsfrist: 139 Tage. Lieferantenfrist: 13 Tage. Die Lücke von 126 Tagen belastet den Cashflow. Die Bestandsumschlagsdauer beträgt 148 Tage. Dieses hohe Niveau bindet Liquidität und schafft potenziell Obsoleszenzrisiko. Der WCR repräsentiert 109 Tage Umsatz. Bemerkenswerte WCR-Verbesserung über den Zeitraum (-55%), Freisetzung von Liquidität.
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
928 900 €
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
139 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
13 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
148 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
109 j
WCR and payment terms evolution SCA CAVE SAINT-ANDRE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2018
2019
2020
2021
2022
2023
2024
Operating WCR
2 046 572 €
1 865 746 €
2 514 402 €
2 891 199 €
3 268 191 €
769 300 €
1 341 261 €
928 900 €
Inventory turnover (days)
143
75
82
149
123
170
110
148
Customer payment term (days)
105
133
161
153
124
102
125
139
Supplier payment term (days)
23
8
6
10
5
9
11
13
Positioning of SCA CAVE SAINT-ANDRE in its sector
Comparison with sector Vinification
Valuation estimate
Based on 55 transactions of similar company sales
(all years),
the value of SCA CAVE SAINT-ANDRE is estimated at
541 955 €
(range 284 809€ - 1 326 343€).
With an EBITDA of 164 907€, the sector multiple of 2.8x is applied.
The price/revenue ratio is 0.34x
(conservative valuation).
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. Medium reliability: estimate to be confirmed with in-depth analysis.
Estimated enterprise value2024
55 tx
284k€541k€1326k€
541 955 €Range: 284 809€ - 1 326 343€
NAF 4 all-time
Aggregated at NAF sub-class level
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
164 907 €×2.8x
Estimation453 959 €
225 434€ - 1 140 621€
Revenue Multiple30%
3 055 391 €×0.34x
Estimation1 048 130 €
572 634€ - 2 515 187€
Net Income Multiple20%
1 644 €×1.6x
Estimation2 684 €
1 513€ - 7 385€
How is this estimate calculated?
This estimate is based on the analysis of 55 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 (Vinification)
Compare SCA CAVE SAINT-ANDRE with other companies in the same sector:
Frequently asked questions about SCA CAVE SAINT-ANDRE
What is the revenue of SCA CAVE SAINT-ANDRE ?
The revenue of SCA CAVE SAINT-ANDRE in 2024 is 3.1 M€.
Is SCA CAVE SAINT-ANDRE profitable?
Yes, SCA CAVE SAINT-ANDRE generated a net profit of 2 k€ in 2024.
Where is the headquarters of SCA CAVE SAINT-ANDRE ?
The headquarters of SCA CAVE SAINT-ANDRE is located in SEILLONS-SOURCE-D'ARGENS (83470), in the department Var.
Where to find the tax return of SCA CAVE SAINT-ANDRE ?
The tax return of SCA CAVE SAINT-ANDRE 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 SCA CAVE SAINT-ANDRE operate?
SCA CAVE SAINT-ANDRE operates in the sector Vinification (NAF code 11.02B). 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