Employees: NN (None)Legal category: Société coopérativeSize: ETICreation date: 2019-04-18 (7 years)Status: ActiveBusiness sector: Location de terrains et d'autres biens immobiliersLocation: PARIS (75017), Paris
SEGRO LOGISTICS SUD : revenue, balance sheet and financial ratios
SEGRO LOGISTICS SUD is a French company
founded 7 years ago,
specialized in the sector Location de terrains et d'autres biens immobiliers.
Based in PARIS (75017),
this company of category ETI
shows in 2024 a revenue of 4.1 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - SEGRO LOGISTICS SUD (SIREN 850244823)
Indicator
2024
2023
2022
2021
2020
2019
Revenue
4 053 277 €
3 752 675 €
2 080 359 €
1 752 034 €
1 187 995 €
255 540 €
Net income
-3 610 722 €
-6 151 581 €
-2 627 540 €
-1 626 663 €
-1 165 933 €
-87 219 €
EBITDA
2 670 861 €
1 976 804 €
781 731 €
246 598 €
724 941 €
88 861 €
Net margin
-89.1%
-163.9%
-126.3%
-92.8%
-98.1%
-34.1%
Revenue and income statement
Im Jahr 2024 erzielt SEGRO LOGISTICS SUD einen Umsatz von 4.1 Mio€. Im Zeitraum 2019-2024 zeigt das Unternehmen starkes Wachstum mit einer CAGR von +73.8%. Vs 2023: +8%. Nach Abzug des Verbrauchs (0 €) beträgt die Bruttomarge 4.1 Mio€, d.h. eine Rate von 100%. Dieses Verhältnis misst die Fähigkeit, aus der Geschäftstätigkeit Wert zu schaffen. EBITDA (= Bruttomarge - Personalkosten - Steuern) erreicht 2.7 Mio€, was 65.9% des Umsatzes entspricht. Positiver Schereneffekt: EBITDA-Marge verbessert sich um +13.2 Punkte. Diese hohe EBITDA-Marge bietet starke Selbstfinanzierungskapazität. Das Nettoergebnis ist negativ bei -3.6 Mio€ (-89.1% des Umsatzes).
Revenue (2024)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
4 053 277 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
4 053 277 €
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
2 670 861 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
-74 906 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
-3 610 722 €
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
65.9%
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
Die Verschuldungsquote (= Finanzschulden / Eigenkapital x 100) beträgt -750%. Dieses niedrige Niveau spiegelt eine solide Finanzstruktur wider. Die finanzielle Autonomie (= Eigenkapital / Bilanzsumme x 100) erreicht -14%. Geringe Autonomie: Das Unternehmen ist stark von externer Finanzierung abhängig.
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
-749.821%
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
-13.949%
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
-25.778%
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
-109.509
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
2019
2020
2021
2022
2023
2024
Debt ratio
-162.916
-3.674
-1.592
-1630.132
-812.982
-749.821
Financial autonomy
-0.185
-2.856
-4.029
-6.35
-13.385
-13.949
Repayment capacity
4.298
-0.379
-0.103
-111.878
-24.041
-109.509
Cash flow / Revenue
11.455%
-10.142%
-25.221%
-38.503%
-104.971%
-25.778%
Sector positioning
Verschuldungsgrad
-749.822024
2022
2023
2024
Q1: -20.62
Med: 5.98
Q3: 146.83
Ausgezeichnet
Im Jahr 2024 liegt in den unteren 25% der Branche, was positiv ist das verschuldungsgrad von SEGRO LOGISTICS SUD (-749.82). 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
-13.95%2024
2022
2023
2024
Q1: 0.04%
Med: 27.47%
Q3: 73.82%
Average
Im Jahr 2024 liegt unter dem Median der Branche das finanzielle autonomie von SEGRO LOGISTICS SUD (-13.9%). Dieses Verhältnis stellt den Anteil des Eigenkapitals an der Gesamtfinanzierung dar. Eine Verbesserung würde die Wettbewerbsposition stärken.
Rückzahlungsfähigkeit
-109.51 ans2024
2022
2023
2024
Q1: -0.02 ans
Med: 0.65 ans
Q3: 10.57 ans
Ausgezeichnet
Im Jahr 2024 liegt in den unteren 25% der Branche, was positiv ist das rückzahlungsfähigkeit von SEGRO LOGISTICS SUD (-109.5 an). Dieses Verhältnis gibt die Anzahl der Jahre an, die zur Rückzahlung der Schulden mit dem Cashflow benötigt werden. Eine kurze Kapazität spiegelt kontrollierte Schulden und gute Cashflow-Generierung wider.
Liquidity ratios
Die Liquiditätsquote beträgt 47.71. Das Unternehmen verfügt über 2€ liquide Mittel für jeden 1€ kurzfristiger Schulden. Der Zinsdeckungsgrad (= EBIT / Zinsaufwendungen) beträgt 139.1x. 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
47.714
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
139.124
Liquidity indicators evolution SEGRO LOGISTICS SUD
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2019
2020
2021
2022
2023
2024
Liquidity ratio
1.514
3.438
3.964
83.688
62.644
47.714
Interest coverage
68.258
68.825
281.146
202.411
180.454
139.124
Sector positioning
Liquiditätsquote
47.712024
2022
2023
2024
Q1: 83.33
Med: 307.99
Q3: 1318.25
Beobachten
Im Jahr 2024 liegt in den unteren 25% der Branche das liquiditätsquote von SEGRO LOGISTICS SUD (47.71). Dieses Verhältnis misst die Fähigkeit, kurzfristige Schulden mit Umlaufvermögen zu decken. Ein Verhältnis unter 1 kann auf potenzielle Liquiditätsspannungen hinweisen.
Zinsdeckung
139.12x2024
2022
2023
2024
Q1: 0.0x
Med: 0.0x
Q3: 20.04x
Ausgezeichnet
Im Jahr 2024 liegt in den oberen 25% der Branche das zinsdeckung von SEGRO LOGISTICS SUD (139.1x). Dieses Verhältnis gibt an, wie oft das Betriebsergebnis die Zinsaufwendungen deckt. Hohe Deckung bedeutet, dass Finanzaufwendungen die Rentabilität wenig belasten.
Working capital requirement (WCR) and payment terms
Der Betriebskapitalbedarf (WCR) misst die zeitliche Lücke. Durchschnittliche Kundenzahlungsfrist: 71 Tage. Lieferantenfrist: 204 Tage. Ausgezeichnete Situation: Lieferanten finanzieren 133 Tage des Betriebszyklus. WCR ist negativ (-496 Tage): Der Betrieb generiert strukturell Liquidität. Im Zeitraum 2019-2024 stieg der WCR um +86%.
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
-5 587 726 €
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
71 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
204 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
-496 j
WCR and payment terms evolution SEGRO LOGISTICS SUD
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2019
2020
2021
2022
2023
2024
Operating WCR
-41 084 530 €
-43 174 233 €
-71 085 205 €
-774 268 €
-1 419 787 €
-5 587 726 €
Inventory turnover (days)
0
0
0
0
0
0
Customer payment term (days)
476
70
34
75
69
71
Supplier payment term (days)
220
45
28
95
142
204
Positioning of SEGRO LOGISTICS SUD 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 SEGRO LOGISTICS SUD is estimated at
10 573 782 €
(range 2 942 919€ - 18 970 835€).
With an EBITDA of 2 670 861€, 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
2942k€10573k€18970k€
10 573 782 €Range: 2 942 919€ - 18 970 835€
NAF 5 année 2024
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
2 670 861 €×5.6x
Estimation14 956 361 €
3 959 047€ - 26 695 262€
Revenue Multiple30%
4 053 277 €×0.81x
Estimation3 269 485 €
1 249 374€ - 6 096 791€
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 SEGRO LOGISTICS SUD with other companies in the same sector:
Frequently asked questions about SEGRO LOGISTICS SUD
What is the revenue of SEGRO LOGISTICS SUD ?
The revenue of SEGRO LOGISTICS SUD in 2024 is 4.1 M€.
Is SEGRO LOGISTICS SUD profitable?
SEGRO LOGISTICS SUD recorded a net loss in 2024.
Where is the headquarters of SEGRO LOGISTICS SUD ?
The headquarters of SEGRO LOGISTICS SUD is located in PARIS (75017), in the department Paris.
Where to find the tax return of SEGRO LOGISTICS SUD ?
The tax return of SEGRO LOGISTICS SUD 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 SEGRO LOGISTICS SUD operate?
SEGRO LOGISTICS SUD 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