SINCLAIR FRANCE : revenue, balance sheet and financial ratios
SINCLAIR FRANCE is a French company
founded 20 years ago,
specialized in the sector Fabrication de préparations pharmaceutiques.
Based in DARDILLY (69570),
this company of category PME
shows in 2024 a revenue of 6.2 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - SINCLAIR FRANCE (SIREN 484283643)
Indicator
2024
2023
2022
2021
2019
2018
2017
2016
2015
2015
Revenue
6 236 992 €
6 654 394 €
4 834 226 €
7 322 004 €
8 275 302 €
8 123 123 €
8 539 584 €
8 605 113 €
7 944 473 €
1 151 878 €
Net income
600 046 €
598 792 €
617 288 €
762 856 €
779 385 €
699 597 €
635 540 €
748 052 €
1 322 325 €
-197 818 €
EBITDA
137 977 €
22 400 €
-26 115 €
299 450 €
297 842 €
464 780 €
237 228 €
-532 262 €
2 388 313 €
-168 056 €
Net margin
9.6%
9.0%
12.8%
10.4%
9.4%
8.6%
7.4%
8.7%
16.6%
-17.2%
Revenue and income statement
In 2024, SINCLAIR FRANCE achieves revenue of 6.2 M€. Over the period 2015-2024, the company shows strong growth with a CAGR (compound annual growth rate) of +20.6%. Slight decline of -6% vs 2023. After deducting consumption (2.8 M€), gross margin stands at 3.4 M€, i.e. a rate of 54%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches 138 k€, representing 2.2% of revenue. The operating margin remains fragile, requiring cost vigilance. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 600 k€, i.e. 9.6% 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
6 236 992 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
3 395 823 €
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
137 977 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
801 419 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
600 046 €
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
2.2%
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 114%. Debt level is high: negotiating margin with banks is reduced. Financial autonomy (= Equity / Total assets x 100) reaches 41%. 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 22.6 years of cash flow to repay all financial debt. Beyond 7 years, banks generally consider credit risk as high. Cash flow represents 4.8% of revenue. Cash flow measures resources generated by operations, available for investment and debt repayment.
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
114.126%
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
40.777%
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
4.82%
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
22.632
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
2015
2016
2017
2018
2019
2021
2022
2023
2024
Debt ratio
83.817
76.059
33.968
10.769
10.542
9.974
25.959
90.842
123.156
114.126
Financial autonomy
39.088
33.174
37.274
32.939
42.241
56.682
48.823
43.648
39.503
40.777
Repayment capacity
-8.654
0.968
-2.192
0.924
0.409
0.485
1.808
13.49
-189.064
22.632
Cash flow / Revenue
-14.371%
18.928%
-4.437%
4.214%
8.181%
7.951%
8.116%
6.634%
-0.525%
4.82%
Sector positioning
Debt ratio
114.132024
2022
2023
2024
Q1: 0.0
Med: 5.92
Q3: 43.75
Watch
In 2024, the debt ratio of SINCLAIR FRANCE (114.13) 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
40.78%2024
2022
2023
2024
Q1: 28.05%
Med: 51.52%
Q3: 72.2%
Average-6 pts over 3 years
In 2024, the financial autonomy of SINCLAIR FRANCE (40.8%) 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
22.63 years2024
2022
2023
2024
Q1: 0.0 years
Med: 0.01 years
Q3: 1.74 years
Watch
In 2024, the repayment capacity of SINCLAIR FRANCE (22.63) 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 307.17. 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 0.2x. 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
307.171
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
0.246
Liquidity indicators evolution SINCLAIR FRANCE
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2015
2015
2016
2017
2018
2019
2021
2022
2023
2024
Liquidity ratio
390.158
244.625
191.083
151.962
175.29
244.222
144.628
249.393
362.684
307.171
Interest coverage
1.422
0.392
-1.866
0.803
0.054
0.0
0.001
-0.203
42.567
0.246
Sector positioning
Liquidity ratio
307.172024
2022
2023
2024
Q1: 120.09
Med: 209.86
Q3: 363.93
Good+8 pts over 3 years
In 2024, the liquidity ratio of SINCLAIR FRANCE (307.17) 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
0.25x2024
2022
2023
2024
Q1: 0.0x
Med: 1.78x
Q3: 10.15x
Average
In 2024, the interest coverage of SINCLAIR FRANCE (0.2x) 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: 197 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 126 days. The gap of 71 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 79 days (= Average inventory / Cost of goods x 360). Overall, WCR represents 310 days of revenue, i.e. 5.4 M€ to permanently finance. Over 2015-2024, WCR increased by +49%, 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
5 363 938 €
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
197 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
126 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
79 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
310 j
WCR and payment terms evolution SINCLAIR FRANCE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2015
2015
2016
2017
2018
2019
2021
2022
2023
2024
Operating WCR
3 593 617 €
4 240 362 €
5 629 207 €
8 920 706 €
5 145 836 €
5 015 081 €
2 436 470 €
4 222 600 €
5 258 236 €
5 363 938 €
Inventory turnover (days)
1170
120
55
50
80
56
115
177
130
79
Customer payment term (days)
183
88
121
239
117
144
90
142
135
197
Supplier payment term (days)
122
125
162
246
136
98
49
137
76
126
Positioning of SINCLAIR FRANCE in its sector
Comparison with sector Fabrication de préparations pharmaceutiques
Valuation estimate
Indicative estimate only : the number of comparable transactions in this sector is limited (27 transactions).
This range of 119 720€ to 367 974€ is provided for information purposes only and requires in-depth analysis to be confirmed.
Estimated enterprise value2024
Indicative
119k€270k€367k€
270 294 €Range: 119 720€ - 367 974€
NAF 5 all-time
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 (Fabrication de préparations pharmaceutiques)
Compare SINCLAIR FRANCE with other companies in the same sector:
Yes, SINCLAIR FRANCE generated a net profit of 600 k€ in 2024.
Where is the headquarters of SINCLAIR FRANCE ?
The headquarters of SINCLAIR FRANCE is located in DARDILLY (69570), in the department Rhone.
Where to find the tax return of SINCLAIR FRANCE ?
The tax return of SINCLAIR 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 SINCLAIR FRANCE operate?
SINCLAIR FRANCE operates in the sector Fabrication de préparations pharmaceutiques (NAF code 21.20Z). 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