Employees: 11 (2023.0)Legal category: Société à responsabilité limitée (sans autre indication)Size: PMECreation date: 1996-01-17 (30 years)Status: ActiveBusiness sector: Fabrication de tapis et moquettesLocation: LE ROVE (13740), Bouches-du-Rhone
SENIDECO FRANCE : revenue, balance sheet and financial ratios
SENIDECO FRANCE is a French company
founded 30 years ago,
specialized in the sector Fabrication de tapis et moquettes.
Based in LE ROVE (13740),
this company of category PME
shows in 2024 a revenue of 1.9 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - SENIDECO FRANCE (SIREN 403832991)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
Revenue
1 915 922 €
1 937 660 €
1 903 225 €
1 421 117 €
1 008 248 €
830 149 €
754 679 €
1 046 665 €
1 052 414 €
1 757 987 €
Net income
130 942 €
114 442 €
176 907 €
119 919 €
21 415 €
39 985 €
-147 408 €
35 242 €
-604 297 €
-337 432 €
EBITDA
145 190 €
149 412 €
171 186 €
89 990 €
23 877 €
43 920 €
-142 726 €
20 914 €
-334 095 €
-371 836 €
Net margin
6.8%
5.9%
9.3%
8.4%
2.1%
4.8%
-19.5%
3.4%
-57.4%
-19.2%
Revenue and income statement
In 2024, SENIDECO FRANCE achieves revenue of 1.9 M€. Revenue is growing positively over 10 years (CAGR: +1.0%). Slight decline of -1% vs 2023. After deducting consumption (555 k€), gross margin stands at 1.4 M€, i.e. a rate of 71%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches 145 k€, representing 7.6% of revenue. The operating margin remains fragile, requiring cost vigilance. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 131 k€, i.e. 6.8% 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
1 915 922 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
1 360 676 €
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
145 190 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
129 970 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
130 942 €
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
7.5%
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 170%. 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 9%. Low autonomy: the company heavily depends on external financing (banks, suppliers). Debt repayment capacity (= Financial debt / Cash flow) indicates it would take 1.6 years of cash flow to repay all financial debt. This short period demonstrates excellent debt sustainability. Cash flow represents 7.2% of revenue. Cash flow measures resources generated by operations, available for investment and debt repayment. Satisfactory level allowing partial financing of growth.
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
170.11%
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
9.418%
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
7.169%
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
1.568
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
2015
2016
2017
2018
2019
2020
2021
2022
2023
2024
Debt ratio
90.192
-17.04
-19.546
-7.018
-31.634
-72.069
-89.657
-200.265
-1227.695
170.11
Financial autonomy
25.784
-20.905
-18.858
-44.42
-59.183
-45.654
-34.706
-11.408
-2.012
9.418
Repayment capacity
-0.585
-0.048
0.512
-0.114
2.948
14.023
1.342
1.69
2.186
1.568
Cash flow / Revenue
-24.293%
-44.003%
3.54%
-19.388%
5.145%
1.938%
14.875%
8.689%
7.684%
7.169%
Sector positioning
Debt ratio
170.112024
2022
2023
2024
Q1: 7.05
Med: 31.26
Q3: 85.49
Watch+74 pts over 3 years
In 2024, the debt ratio of SENIDECO FRANCE (170.11) ranks in the top 25% of the sector. This ratio measures the weight of debt relative to equity. A high ratio may indicate excessive dependence on external financing.
Financial autonomy
9.42%2024
2022
2023
2024
Q1: 12.84%
Med: 29.28%
Q3: 52.69%
Watch+9 pts over 3 years
In 2024, the financial autonomy of SENIDECO FRANCE (9.4%) ranks in the bottom 25% of the sector. This ratio represents the share of equity in total financing. Low autonomy may limit investment capacity and increase vulnerability.
Repayment capacity
1.57 years2024
2022
2023
2024
Q1: -0.07 years
Med: 1.01 years
Q3: 1.95 years
Average
In 2024, the repayment capacity of SENIDECO FRANCE (1.57) ranks above the median of the sector. This ratio indicates the number of years needed to repay debt with cash flow. A reduction effort could improve financial strength.
Liquidity ratios
The liquidity ratio (= Current assets / Current liabilities) stands at 117.39. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months. The interest coverage ratio (= EBIT / Interest expenses) is 0.5x. Danger: operating income does not cover interest charges, unsustainable situation.
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
117.395
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
0.475
Liquidity indicators evolution SENIDECO FRANCE
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2015
2016
2017
2018
2019
2020
2021
2022
2023
2024
Liquidity ratio
147.217
70.627
75.567
63.599
63.992
81.402
89.03
106.056
119.425
117.395
Interest coverage
-5.376
-4.227
7.803
-0.749
1.614
0.281
10.039
0.306
0.273
0.475
Sector positioning
Liquidity ratio
117.392024
2022
2023
2024
Q1: 114.82
Med: 198.32
Q3: 248.7
Average
In 2024, the liquidity ratio of SENIDECO FRANCE (117.39) 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
0.47x2024
2022
2023
2024
Q1: 0.3x
Med: 7.14x
Q3: 28.65x
Average-15 pts over 3 years
In 2024, the interest coverage of SENIDECO FRANCE (0.5x) 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: 218 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 123 days. The gap of 95 days means the company finances its customers for over a month before being paid relative to supplier payments. This weighs on cash flow. Inventory turnover is 26 days (= Average inventory / Cost of goods x 360). Fast turnover, sign of good inventory management. Overall, WCR represents 127 days of revenue, i.e. 675 k€ to permanently finance. Notable WCR improvement over the period (-29%), 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
675 037 €
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
218 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
123 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
26 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
127 j
WCR and payment terms evolution SENIDECO FRANCE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2015
2016
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
957 294 €
-229 963 €
-177 054 €
-266 070 €
-248 904 €
-126 414 €
154 262 €
386 850 €
585 038 €
675 037 €
Inventory turnover (days)
41
33
54
58
54
63
43
30
28
26
Customer payment term (days)
167
195
192
193
220
206
190
178
181
218
Supplier payment term (days)
112
53
32
71
70
38
91
83
104
123
Positioning of SENIDECO FRANCE in its sector
Comparison with sector Fabrication de tapis et moquettes
Valuation estimate
Indicative estimate only : the number of comparable transactions in this sector is limited (31 transactions).
This range of 150 013€ to 579 339€ is provided for information purposes only and requires in-depth analysis to be confirmed.
Estimated enterprise value2024
Indicative
150k€270k€579k€
270 923 €Range: 150 013€ - 579 339€
NAF 4 all-time
Aggregated at NAF sub-class level
How is this estimate calculated?
This estimate is based on the analysis of 31 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 (Fabrication de tapis et moquettes)
Compare SENIDECO FRANCE with other companies in the same sector:
Yes, SENIDECO FRANCE generated a net profit of 131 k€ in 2024.
Where is the headquarters of SENIDECO FRANCE ?
The headquarters of SENIDECO FRANCE is located in LE ROVE (13740), in the department Bouches-du-Rhone.
Where to find the tax return of SENIDECO FRANCE ?
The tax return of SENIDECO FRANCE 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 SENIDECO FRANCE operate?
SENIDECO FRANCE operates in the sector Fabrication de tapis et moquettes (NAF code 13.93Z). 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