SINAGO PROPRETE : revenue, balance sheet and financial ratios
SINAGO PROPRETE is a French company
founded 13 years ago,
specialized in the sector Nettoyage courant des bâtiments.
Based in SAINT-AVE (56890),
this company of category ETI
shows in 2023 a revenue of 2.4 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - SINAGO PROPRETE (SIREN 789991270)
Indicator
2023
2022
2021
2020
2019
2018
2017
2017
2015
Revenue
2 380 198 €
1 786 267 €
1 522 390 €
1 424 995 €
1 400 738 €
1 185 121 €
795 149 €
N/C
1 041 953 €
Net income
146 103 €
80 093 €
37 207 €
62 514 €
46 598 €
10 527 €
50 289 €
57 061 €
-27 877 €
EBITDA
217 498 €
128 854 €
55 956 €
76 537 €
80 058 €
31 880 €
50 698 €
N/C
-15 480 €
Net margin
6.1%
4.5%
2.4%
4.4%
3.3%
0.9%
6.3%
N/C
-2.7%
Revenue and income statement
In 2023, SINAGO PROPRETE achieves revenue of 2.4 M€. Over the period 2015-2023, the company shows strong growth with a CAGR (compound annual growth rate) of +10.9%. Vs 2022, growth of +33% (1.8 M€ -> 2.4 M€). After deducting consumption (59 k€), gross margin stands at 2.3 M€, i.e. a rate of 98%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches 217 k€, representing 9.1% of revenue. This level of operating margin is satisfactory for the sector. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 146 k€, i.e. 6.1% of revenue. This profit can be retained or distributed to shareholders.
Revenue (2023)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
2 380 198 €
Gross margin (2023)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
2 321 315 €
EBITDA (2023)
?
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
217 498 €
EBIT (2023)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
196 109 €
Net income (2023)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
146 103 €
EBITDA margin (2023)
?
EBITDA margin
Definition
Measures the company's operating profitability.
Formula
(EBE / CA) x 100
Interpretation
> 10% : Good profitability 5-10% : Average < 5% : Low
9.1%
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 55%. Debt remains under control: the company retains capacity to raise new debt if needed. 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 2.4 years of cash flow to repay all financial debt. This short period demonstrates excellent debt sustainability. Cash flow represents 6.3% of revenue. Cash flow measures resources generated by operations, available for investment and debt repayment. Satisfactory level allowing partial financing of growth.
Debt ratio (2023)
?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low 50-100% : Moderate > 100% : High
54.675%
Financial autonomy (2023)
?
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
42.174%
Cash flow / Revenue (2023)
?
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
6.314%
Repayment capacity (2023)
?
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
2.417
Asset age ratio (2023)
?
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
2017
2017
2018
2019
2020
2021
2022
2023
Debt ratio
5.111
1.536
0.258
2.194
2.91
11.917
8.397
78.436
54.675
Financial autonomy
52.882
53.805
57.867
53.981
54.21
43.404
50.981
38.964
42.174
Repayment capacity
-0.954
None
0.016
0.234
0.15
0.617
0.683
5.054
2.417
Cash flow / Revenue
-1.413%
None%
6.569%
2.706%
5.282%
5.456%
3.549%
4.607%
6.314%
Sector positioning
Debt ratio
54.672023
2021
2022
2023
Q1: 0.0
Med: 9.78
Q3: 53.32
Average+34 pts over 3 years
In 2023, the debt ratio of SINAGO PROPRETE (54.67) 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
42.17%2023
2021
2022
2023
Q1: 7.05%
Med: 29.96%
Q3: 51.42%
Good-11 pts over 3 years
In 2023, the financial autonomy of SINAGO PROPRETE (42.2%) 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
2.42 years2023
2021
2022
2023
Q1: 0.0 years
Med: 0.0 years
Q3: 0.78 years
Watch+13 pts over 3 years
In 2023, the repayment capacity of SINAGO PROPRETE (2.42) ranks in the top 25% of the sector. This ratio indicates the number of years needed to repay debt with cash flow. A long duration may signal heavy debt relative to repayment capacity.
Liquidity ratios
The liquidity ratio (= Current assets / Current liabilities) stands at 175.47. 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 2.7x. Financial charges are adequately covered by operations.
Liquidity ratio (2023)
?
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
175.472
Interest coverage (2023)
?
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
2.711
Liquidity indicators evolution SINAGO PROPRETE
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2015
2017
2017
2018
2019
2020
2021
2022
2023
Liquidity ratio
128.066
135.625
143.571
138.311
148.505
147.218
160.962
164.786
175.472
Interest coverage
-0.116
None
0.063
0.226
0.114
0.655
0.37
2.412
2.711
Sector positioning
Liquidity ratio
175.472023
2021
2022
2023
Q1: 112.72
Med: 163.17
Q3: 243.43
Good+10 pts over 3 years
In 2023, the liquidity ratio of SINAGO PROPRETE (175.47) 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
2.71x2023
2021
2022
2023
Q1: 0.0x
Med: 0.0x
Q3: 1.44x
Excellent+17 pts over 3 years
In 2023, the interest coverage of SINAGO PROPRETE (2.7x) 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. Average customer payment term: 67 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 33 days. The gap of 34 days means the company finances its customers for over a month before being paid relative to supplier payments. This weighs on cash flow. Overall, WCR represents 42 days of revenue, i.e. 277 k€ to permanently finance. Over 2015-2023, WCR increased by +424%, requiring additional financing.
Operating WCR (2023)
?
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
277 198 €
Customer credit (2023)
?
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
67 j
Supplier credit (2023)
?
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
33 j
Inventory turnover (2023)
?
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 (2023)
?
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
42 j
WCR and payment terms evolution SINAGO PROPRETE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2015
2017
2017
2018
2019
2020
2021
2022
2023
Operating WCR
52 910 €
0 €
77 344 €
132 805 €
160 791 €
67 801 €
93 277 €
203 188 €
277 198 €
Inventory turnover (days)
0
0
1
1
1
1
1
1
0
Customer payment term (days)
52
0
72
74
76
73
65
75
67
Supplier payment term (days)
40
0
114
43
20
32
38
31
33
Positioning of SINAGO PROPRETE in its sector
Comparison with sector Nettoyage courant des bâtiments
Valuation estimate
Indicative estimate only : the number of comparable transactions in this sector is limited (27 transactions).
This range of 199 092€ to 1 042 005€ is provided for information purposes only and requires in-depth analysis to be confirmed.
Estimated enterprise value2023
Indicative
199k€377k€1042k€
377 999 €Range: 199 092€ - 1 042 005€
NAF 5 année 2023
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 27 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 (Nettoyage courant des bâtiments)
Compare SINAGO PROPRETE with other companies in the same sector:
Yes, SINAGO PROPRETE generated a net profit of 146 k€ in 2023.
Where is the headquarters of SINAGO PROPRETE ?
The headquarters of SINAGO PROPRETE is located in SAINT-AVE (56890), in the department Morbihan.
Where to find the tax return of SINAGO PROPRETE ?
The tax return of SINAGO PROPRETE 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 SINAGO PROPRETE operate?
SINAGO PROPRETE operates in the sector Nettoyage courant des bâtiments (NAF code 81.21Z). 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