Employees: NN (None)Legal category: SCA (commandite par actions)Size: GECreation date: 2000-06-13 (25 years)Status: ActiveBusiness sector: Télécommunications sans fil Location: CHARTRES (28000), Eure-et-Loir
SFR BUSINESS DISTRIBUTION : revenue, balance sheet and financial ratios
SFR BUSINESS DISTRIBUTION is a French company
founded 25 years ago,
specialized in the sector Télécommunications sans fil .
Based in CHARTRES (28000),
this company of category GE
shows in 2021 a revenue of 122.9 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - SFR BUSINESS DISTRIBUTION (SIREN 431817915)
Indicator
2021
2020
2019
2018
2017
2016
Revenue
122 899 429 €
123 823 056 €
135 407 597 €
107 255 488 €
98 844 467 €
206 561 082 €
Net income
-29 688 130 €
-565 568 €
3 397 216 €
-34 386 460 €
-4 042 939 €
-28 989 721 €
EBITDA
-1 610 447 €
2 908 242 €
1 603 308 €
584 853 €
-8 739 067 €
-36 306 745 €
Net margin
-24.2%
-0.5%
2.5%
-32.1%
-4.1%
-14.0%
Revenue and income statement
In 2021, SFR BUSINESS DISTRIBUTION achieves revenue of 122.9 M€. Revenue is declining over the period 2016-2021 (CAGR: -9.9%). Slight decline of -1% vs 2020. After deducting consumption (73.6 M€), gross margin stands at 49.3 M€, i.e. a rate of 40%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches -1.6 M€, representing -1.3% of revenue. Warning negative scissor effect: despite revenue change (-1%), EBITDA varies by -155%, reducing margin by 3.7 pts. This reflects costs rising faster than revenue. Negative EBITDA means operations do not cover current expenses: concerning situation. Net income is negative at -29.7 M€ (-24.2% of revenue), which will impact equity.
Revenue (2021)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
122 899 429 €
Gross margin (2021)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
49 329 768 €
EBITDA (2021)
?
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
-1 610 447 €
EBIT (2021)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
-9 884 510 €
Net income (2021)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
-29 688 130 €
EBITDA margin (2021)
?
EBITDA margin
Definition
Measures the company's operating profitability.
Formula
(EBE / CA) x 100
Interpretation
> 10% : Good profitability 5-10% : Average < 5% : Low
-1.3%
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 -169%. This very low level reflects a solid financial structure, offering significant room for future investments or acquisitions. Financial autonomy (= Equity / Total assets x 100) reaches -30%. Low autonomy: the company heavily depends on external financing (banks, suppliers).
Debt ratio (2021)
?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low 50-100% : Moderate > 100% : High
-169.157%
Financial autonomy (2021)
?
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
-29.859%
Cash flow / Revenue (2021)
?
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
-1.861%
Repayment capacity (2021)
?
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
-18.537
Asset age ratio (2021)
?
Asset age ratio
Definition
Measures the degree of wear of tangible assets.
Formula
Accumulated depreciation / Gross fixed assets x 100
Solvency indicators evolution SFR BUSINESS DISTRIBUTION
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
Debt ratio
45.927
131.592
5928.336
869.091
720.38
-169.157
Financial autonomy
38.835
30.533
0.981
4.344
3.591
-29.859
Repayment capacity
-0.505
-5.006
-5460.463
46.177
10.932
-18.537
Cash flow / Revenue
-17.299%
-9.375%
-0.009%
0.592%
1.965%
-1.861%
Sector positioning
Debt ratio
-169.162021
2019
2020
2021
Q1: 0.0
Med: 13.79
Q3: 93.0
Excellent-55 pts over 3 years
In 2021, the debt ratio of SFR BUSINESS DISTRIBUTION (-169.16) ranks in the bottom 25% of the sector, which is positive. This ratio measures the weight of debt relative to equity. A low ratio indicates a solid financial structure with little dependence on creditors.
Financial autonomy
-29.86%2021
2019
2020
2021
Q1: 12.73%
Med: 31.58%
Q3: 52.59%
Watch
In 2021, the financial autonomy of SFR BUSINESS DISTRIBUTION (-29.9%) 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
-18.54 years2021
2019
2020
2021
Q1: 0.0 years
Med: 0.02 years
Q3: 1.84 years
Excellent-68 pts over 3 years
In 2021, the repayment capacity of SFR BUSINESS DISTRIBUTION (-18.54) 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 116.83. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months.
Liquidity ratio (2021)
?
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
116.83
Interest coverage (2021)
?
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
-1215.976
Liquidity indicators evolution SFR BUSINESS DISTRIBUTION
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2018
2019
2020
2021
Liquidity ratio
111.792
173.372
165.297
108.546
93.122
116.83
Interest coverage
-0.496
-4.398
5330.918
18.445
60.242
-1215.976
Sector positioning
Liquidity ratio
116.832021
2019
2020
2021
Q1: 96.6
Med: 149.17
Q3: 252.39
Average
In 2021, the liquidity ratio of SFR BUSINESS DISTRIBUTION (116.83) 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
-1215.98x2021
2019
2020
2021
Q1: 0.0x
Med: 0.25x
Q3: 3.79x
Watch-73 pts over 3 years
In 2021, the interest coverage of SFR BUSINESS DISTRIBUTION (-1216.0x) ranks in the bottom 25% of the sector. This ratio indicates how many times operating income covers interest expenses. Low coverage may indicate fragility to rate or income variations.
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: 103 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 162 days. Excellent situation: suppliers finance 59 days of the operating cycle (retail model). Inventory turnover is 32 days (= Average inventory / Cost of goods x 360). Fast turnover, sign of good inventory management. Overall, WCR represents 126 days of revenue, i.e. 43.0 M€ to permanently finance. Over 2016-2021, WCR increased by +276%, requiring additional financing.
Operating WCR (2021)
?
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
43 036 922 €
Customer credit (2021)
?
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
103 j
Supplier credit (2021)
?
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
162 j
Inventory turnover (2021)
?
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
32 j
WCR in days of revenue (2021)
?
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
126 j
WCR and payment terms evolution SFR BUSINESS DISTRIBUTION
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
Operating WCR
11 445 550 €
32 933 988 €
38 081 061 €
37 258 754 €
47 441 566 €
43 036 922 €
Inventory turnover (days)
14
30
43
31
30
32
Customer payment term (days)
22
105
91
84
91
103
Supplier payment term (days)
31
80
96
157
244
162
Positioning of SFR BUSINESS DISTRIBUTION in its sector
Comparison with sector Télécommunications sans fil
Valuation estimate
Based on 250 transactions of similar company sales
(all years),
the value of SFR BUSINESS DISTRIBUTION is estimated at
26 298 383 €
(range 9 923 316€ - 111 762 093€).
The price/revenue ratio is 0.21x
(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.
Estimated enterprise value2021
250 transactions
9923k€26298k€111762k€
26 298 383 €Range: 9 923 316€ - 111 762 093€
Section all-time
Aggregated at NAF section level
Valuation method used
Revenue Multiple
122 899 429 €
×
0.21x
=26 298 384 €
Range: 9 923 317€ - 111 762 093€
Only this financial indicator is available for this company.
How is this estimate calculated?
This estimate is based on the analysis of 250 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 (Télécommunications sans fil )
Compare SFR BUSINESS DISTRIBUTION with other companies in the same sector:
Frequently asked questions about SFR BUSINESS DISTRIBUTION
What is the revenue of SFR BUSINESS DISTRIBUTION ?
The revenue of SFR BUSINESS DISTRIBUTION in 2021 is 122.9 M€.
Is SFR BUSINESS DISTRIBUTION profitable?
SFR BUSINESS DISTRIBUTION recorded a net loss in 2021.
Where is the headquarters of SFR BUSINESS DISTRIBUTION ?
The headquarters of SFR BUSINESS DISTRIBUTION is located in CHARTRES (28000), in the department Eure-et-Loir.
Where to find the tax return of SFR BUSINESS DISTRIBUTION ?
The tax return of SFR BUSINESS DISTRIBUTION 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 SFR BUSINESS DISTRIBUTION operate?
SFR BUSINESS DISTRIBUTION operates in the sector Télécommunications sans fil (NAF code 61.20Z). 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