Employees: 11 (2023.0)Legal category: SCA (commandite par actions)Size: PMECreation date: 1973-01-01 (53 years)Status: ActiveBusiness sector: Travaux de maçonnerie générale et gros œuvre de bâtimentLocation: LOUBENS (09120), Ariege
SICRE FRERES : revenue, balance sheet and financial ratios
SICRE FRERES is a French company
founded 53 years ago,
specialized in the sector Travaux de maçonnerie générale et gros œuvre de bâtiment.
Based in LOUBENS (09120),
this company of category PME
shows in 2023 a revenue of 2.2 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - SICRE FRERES (SIREN 303892087)
Indicator
2025
2024
2023
2022
2021
2020
2019
2018
2017
Revenue
N/C
N/C
2 150 526 €
1 665 068 €
1 654 258 €
2 067 950 €
2 685 132 €
2 745 395 €
1 935 829 €
Net income
161 546 €
164 700 €
100 421 €
99 705 €
63 938 €
78 071 €
139 469 €
97 129 €
79 139 €
EBITDA
N/C
N/C
217 785 €
152 214 €
119 384 €
148 428 €
249 757 €
263 437 €
182 966 €
Net margin
N/C
N/C
4.7%
6.0%
3.9%
3.8%
5.2%
3.5%
4.1%
Revenue and income statement
In 2025, SICRE FRERES generates positive net income of 162 k€. Net income represents the final profit after all expenses (operating, financial, exceptional) and corporate tax. Change over 2017-2025: 79 k€ -> 162 k€.
Net income (2025)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
161 546 €
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 12%. 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 52%. This high autonomy means the company finances most of its assets through equity, a sign of strength.
Debt ratio (2025)
?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low 50-100% : Moderate > 100% : High
11.867%
Financial autonomy (2025)
?
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
51.513%
Asset age ratio (2025)
?
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
2017
2018
2019
2020
2021
2022
2023
2024
2025
Debt ratio
36.141
19.476
8.783
2.903
47.498
34.106
30.176
20.347
11.867
Financial autonomy
55.459
44.382
48.703
57.02
45.017
48.589
46.336
48.167
51.513
Repayment capacity
2.341
0.757
0.413
0.409
4.643
4.578
2.139
None
None
Cash flow / Revenue
5.433%
6.823%
6.103%
2.674%
5.193%
4.37%
7.327%
None%
None%
Sector positioning
Debt ratio
11.872025
2023
2024
2025
Q1: 5.29
Med: 20.37
Q3: 51.81
Good-21 pts over 3 years
In 2025, the debt ratio of SICRE FRERES (11.87) ranks below the median of the sector. This ratio measures the weight of debt relative to equity. This controlled position reflects prudent management.
Financial autonomy
51.51%2025
2023
2024
2025
Q1: 23.52%
Med: 42.41%
Q3: 60.46%
Good-7 pts over 3 years
In 2025, the financial autonomy of SICRE FRERES (51.5%) ranks above the median of the sector. This ratio represents the share of equity in total financing. This comfortable position offers an appreciable safety margin.
Repayment capacity
2.14 years2023
2023
Q1: 0.0 years
Med: 0.08 years
Q3: 1.21 years
Average
In 2023, the repayment capacity of SICRE FRERES (2.14) 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 375.92. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months.
Liquidity ratio (2025)
?
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
375.917
Liquidity indicators evolution SICRE FRERES
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2017
2018
2019
2020
2021
2022
2023
2024
2025
Liquidity ratio
256.647
270.762
282.186
286.101
489.25
477.683
467.189
354.314
375.917
Interest coverage
2.589
1.728
0.417
0.257
0.086
2.357
2.174
None
None
Sector positioning
Liquidity ratio
375.922025
2023
2024
2025
Q1: 151.26
Med: 213.13
Q3: 324.49
Excellent
In 2025, the liquidity ratio of SICRE FRERES (375.92) ranks in the top 25% of the sector. This ratio measures the ability to cover short-term debt with current assets. A ratio above 1 ensures comfortable coverage of short-term maturities.
Interest coverage
2.17x2023
2023
Q1: 0.0x
Med: 0.05x
Q3: 2.06x
Excellent
In 2023, the interest coverage of SICRE FRERES (2.2x) ranks in the top 25% of the sector. This ratio indicates how many times operating income covers interest expenses. High coverage means financial charges weigh little on profitability.
Working capital requirement (WCR) and payment terms
Working capital requirement (WCR) measures the cash timing gap between customer collections and supplier/inventory payments.
Operating WCR (2025)
?
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
0 €
Customer credit (2025)
?
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
0 j
Supplier credit (2025)
?
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
0 j
Inventory turnover (2025)
?
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 and payment terms evolution SICRE FRERES
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2017
2018
2019
2020
2021
2022
2023
2024
2025
Operating WCR
326 013 €
-104 188 €
-214 166 €
-66 216 €
60 397 €
506 081 €
741 953 €
0 €
0 €
Inventory turnover (days)
10
9
5
1
10
42
22
0
0
Customer payment term (days)
64
31
25
35
81
64
84
0
0
Supplier payment term (days)
41
52
49
58
51
56
59
0
0
Positioning of SICRE FRERES in its sector
Comparison with sector Travaux de maçonnerie générale et gros œuvre de bâtiment
Valuation estimate
Indicative estimate only : the number of comparable transactions in this sector is limited (22 transactions).
This range of 146 437€ to 1 702 141€ is provided for information purposes only and requires in-depth analysis to be confirmed.
Estimated enterprise value2025
Indicative
146k€435k€1702k€
435 289 €Range: 146 437€ - 1 702 141€
NAF 5 année 2025
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 22 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 (Travaux de maçonnerie générale et gros œuvre de bâtiment)
Compare SICRE FRERES with other companies in the same sector:
Yes, SICRE FRERES generated a net profit of 162 k€ in 2025.
Where is the headquarters of SICRE FRERES ?
The headquarters of SICRE FRERES is located in LOUBENS (09120), in the department Ariege.
Where to find the tax return of SICRE FRERES ?
The tax return of SICRE FRERES 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 SICRE FRERES operate?
SICRE FRERES operates in the sector Travaux de maçonnerie générale et gros œuvre de bâtiment (NAF code 43.99C). 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