Employees: 01 (2023.0)Legal category: SAS (autres)Size: ETICreation date: 1991-07-01 (34 years)Status: ActiveBusiness sector: Activités des sociétés holdingLocation: SAINT-JEAN-DE-SOUDAIN (38110), Isere
SERGEFERRARI GROUP : revenue, balance sheet and financial ratios
SERGEFERRARI GROUP is a French company
founded 34 years ago,
specialized in the sector Activités des sociétés holding.
Based in SAINT-JEAN-DE-SOUDAIN (38110),
this company of category ETI
shows in 2024 a revenue of 1.3 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - SERGEFERRARI GROUP (SIREN 382870277)
Indicator
2024
2023
2021
2020
2019
2018
2017
2016
Revenue
1 336 745 €
1 392 846 €
1 338 568 €
1 123 456 €
1 341 407 €
1 288 072 €
1 298 586 €
1 275 896 €
Net income
949 087 €
5 456 492 €
8 123 125 €
437 120 €
2 054 779 €
324 763 €
1 577 006 €
2 547 417 €
EBITDA
-1 683 466 €
-108 991 €
-81 022 €
-2 249 696 €
128 722 €
-797 091 €
158 679 €
40 290 €
Net margin
71.0%
391.8%
606.9%
38.9%
153.2%
25.2%
121.4%
199.7%
Revenue and income statement
In 2024, SERGEFERRARI GROUP achieves revenue of 1.3 M€. Revenue is growing positively over 8 years (CAGR: +0.6%). Slight decline of -4% vs 2023. After deducting consumption (0 €), gross margin stands at 1.3 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 -1.7 M€, representing -125.9% of revenue. Warning negative scissor effect: despite revenue change (-4%), EBITDA varies by -1445%, reducing margin by 118.1 pts. This reflects costs rising faster than revenue. Negative EBITDA means operations do not cover current expenses: concerning situation. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 949 k€, i.e. 71.0% 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
1 336 745 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
1 336 745 €
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
-1 683 466 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
-146 512 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
949 087 €
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
-125.9%
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 130%. Debt level is high: negotiating margin with banks is reduced. Financial autonomy (= Equity / Total assets x 100) reaches 42%. This high autonomy means the company finances most of its assets through equity, a sign of strength. Debt repayment capacity (= Financial debt / Cash flow) indicates it would take 17.9 years of cash flow to repay all financial debt. Beyond 7 years, banks generally consider credit risk as high. Cash flow represents 383.5% 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
130.346%
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
41.59%
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
383.53%
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
17.931
Solvency indicators evolution SERGEFERRARI GROUP
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2023
2024
Debt ratio
25.305
26.974
25.352
24.854
107.71
87.276
135.471
130.346
Financial autonomy
78.286
74.682
75.347
77.469
38.791
47.418
41.41
41.59
Repayment capacity
6.041
3.849
9.034
5.334
115.154
7.869
10.651
17.931
Cash flow / Revenue
198.718%
323.266%
130.604%
212.376%
50.309%
567.848%
649.122%
383.53%
Sector positioning
Debt ratio
130.352024
2021
2023
2024
Q1: 0.01
Med: 8.77
Q3: 62.6
Average
In 2024, the debt ratio of SERGEFERRARI GROUP (130.35) 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
41.59%2024
2021
2023
2024
Q1: 15.71%
Med: 62.26%
Q3: 91.3%
Average
In 2024, the financial autonomy of SERGEFERRARI GROUP (41.6%) 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
17.93 years2024
2021
2023
2024
Q1: 0.0 years
Med: 0.09 years
Q3: 3.07 years
Average
In 2024, the repayment capacity of SERGEFERRARI GROUP (17.93) 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 881.33. 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
881.326
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
-899.795
Liquidity indicators evolution SERGEFERRARI GROUP
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2018
2019
2020
2021
2023
2024
Liquidity ratio
15324.598
1407.642
1055.337
1905.758
251.877
410.689
2787.093
881.326
Interest coverage
1351.879
3191.321
-340.377
1293.571
-85.715
-6311.314
-8245.647
-899.795
Sector positioning
Liquidity ratio
881.332024
2021
2023
2024
Q1: 138.65
Med: 681.09
Q3: 3914.52
Good
In 2024, the liquidity ratio of SERGEFERRARI GROUP (881.33) ranks above the median of the sector. This ratio measures the ability to cover short-term debt with current assets. This comfortable position offers an appreciable safety margin.
Interest coverage
-899.79x2024
2021
2023
2024
Q1: -74.77x
Med: 0.0x
Q3: 0.0x
Average
In 2024, the interest coverage of SERGEFERRARI GROUP (-899.8x) 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: 37 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 63 days. Favorable situation: supplier credit is longer than customer credit by 26 days. Overall, WCR represents 15270 days of revenue, i.e. 56.7 M€ to permanently finance. Over 2016-2024, WCR increased by +142%, requiring additional financing.
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
56 699 389 €
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
37 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
63 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
15270 j
WCR and payment terms evolution SERGEFERRARI GROUP
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2023
2024
Operating WCR
23 452 589 €
31 969 629 €
27 708 387 €
27 282 622 €
24 217 218 €
30 292 878 €
60 830 780 €
56 699 389 €
Inventory turnover (days)
0
0
0
0
0
0
0
0
Customer payment term (days)
10
44
37
19
11
21
20
37
Supplier payment term (days)
70
100
81
94
42
63
102
63
Positioning of SERGEFERRARI GROUP in its sector
Comparison with sector Activités des sociétés holding
Valuation estimate
Based on 54 transactions of similar company sales
in 2024,
the value of SERGEFERRARI GROUP is estimated at
1 026 474 €
(range 647 274€ - 3 396 671€).
The price/revenue ratio is 0.59x
(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. Medium reliability: estimate to be confirmed with in-depth analysis.
Estimated enterprise value2024
54 tx
647k€1026k€3396k€
1 026 474 €Range: 647 274€ - 3 396 671€
NAF 5 année 2024
Valuation detail by method
Ajustez les pondérations selon votre analyse
Revenue Multiple30%
1 336 745 €×0.59x
Estimation787 038 €
489 637€ - 935 639€
Net Income Multiple20%
949 087 €×1.5x
Estimation1 385 631 €
883 732€ - 7 088 220€
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 54 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 (Activités des sociétés holding)
Compare SERGEFERRARI GROUP with other companies in the same sector:
Frequently asked questions about SERGEFERRARI GROUP
What is the revenue of SERGEFERRARI GROUP ?
The revenue of SERGEFERRARI GROUP in 2024 is 1.3 M€.
Is SERGEFERRARI GROUP profitable?
Yes, SERGEFERRARI GROUP generated a net profit of 949 k€ in 2024.
Where is the headquarters of SERGEFERRARI GROUP ?
The headquarters of SERGEFERRARI GROUP is located in SAINT-JEAN-DE-SOUDAIN (38110), in the department Isere.
Where to find the tax return of SERGEFERRARI GROUP ?
The tax return of SERGEFERRARI GROUP 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 SERGEFERRARI GROUP operate?
SERGEFERRARI GROUP operates in the sector Activités des sociétés holding (NAF code 64.20Z). 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