SIRIUS SARL : revenue, balance sheet and financial ratios

SIRIUS SARL is a French company founded 11 years ago, specialized in the sector Construction d'autres bâtiments. Based in BRIANCON (05100), this company of category PME shows in 2019 a revenue of 4.9 M€. Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.

Data updated on 2026-05-02

Sources : INPI & INSEE SIRENE - Processing : Ministry of Economy

Financial history - SIRIUS SARL (SIREN 809033129)
Indicator 2024 2022 2019 2018 2017
Revenue N/C N/C 4 892 000 € 3 498 208 € 2 177 435 €
Net income 160 226 € 527 998 € 80 677 € 103 451 € 85 361 €
EBITDA N/C N/C 129 895 € 140 008 € 80 594 €
Net margin N/C N/C 1.6% 3.0% 3.9%

Revenue and income statement

In 2024, SIRIUS SARL generates positive net income of 160 k€. Net income represents the final profit after all expenses (operating, financial, exceptional) and corporate tax. Change over 2017-2024: 85 k€ -> 160 k€.

Net income (2024) ?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax

160 226 €

Loading income statement...

Chart evolution

Show :

Assets

Loading data...

Liabilities

Loading data...

Solvency and debt ratios

The debt ratio (= Financial debt / Equity x 100) stands at 19%. 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 60%. This high autonomy means the company finances most of its assets through equity, a sign of strength.

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

18.772%

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

60.361%

Asset age ratio (2024) ?
Asset age ratio
Definition
Measures the degree of wear of tangible assets.
Formula
Accumulated depreciation / Gross fixed assets x 100
Interpretation
< 50% : Recent assets
50-70% : Normal wear
> 70% : Aging assets

67.5%

Solvency indicators evolution
SIRIUS SARL

Sector positioning

Debt ratio
18.77 2024
2019
2022
2024
Q1: 0.03
Med: 12.73
Q3: 55.62
Average

In 2024, the debt ratio of SIRIUS SARL (18.77) 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
60.36% 2024
2019
2022
2024
Q1: 6.61%
Med: 24.84%
Q3: 47.54%
Excellent +36 pts over 3 years

In 2024, the financial autonomy of SIRIUS SARL (60.4%) ranks in the top 25% of the sector. This ratio represents the share of equity in total financing. High autonomy reflects financial independence and ability to absorb shocks.

Repayment capacity
0.38 years 2019
2019
Q1: 0.0 years
Med: 0.01 years
Q3: 0.78 years
Average

In 2019, the repayment capacity of SIRIUS SARL (0.38) 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 274.67. 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

274.669

Liquidity indicators evolution
SIRIUS SARL

Sector positioning

Liquidity ratio
274.67 2024
2019
2022
2024
Q1: 127.57
Med: 179.6
Q3: 283.39
Good +48 pts over 3 years

In 2024, the liquidity ratio of SIRIUS SARL (274.67) 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
0.54x 2019
2019
Q1: 0.0x
Med: 0.0x
Q3: 1.94x
Good

In 2019, the interest coverage of SIRIUS SARL (0.5x) ranks above the median of the sector. This ratio indicates how many times operating income covers interest expenses. This comfortable position offers an appreciable safety margin.

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 (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

0 €

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

0 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

0 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 and payment terms evolution
SIRIUS SARL

Positioning of SIRIUS SARL in its sector

Comparison with sector Construction d'autres bâtiments

Valuation estimate

Based on 113 transactions of similar company sales (all years), the value of SIRIUS SARL is estimated at 397 726 € (range 134 831€ - 1 282 562€). 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 value 2024
113 transactions
134k€ 397k€ 1282k€
397 726 € Range: 134 831€ - 1 282 562€
NAF 5 all-time

Valuation method used

Net Income Multiple
160 226 € × 2.5x = 397 726 €
Range: 134 832€ - 1 282 563€

Only this financial indicator is available for this company.

How is this estimate calculated?

This estimate is based on the analysis of 113 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 (Construction d'autres bâtiments)

Compare SIRIUS SARL with other companies in the same sector:

Frequently asked questions about SIRIUS SARL

What is the revenue of SIRIUS SARL ?

The revenue of SIRIUS SARL in 2019 is 4.9 M€.

Is SIRIUS SARL profitable?

Yes, SIRIUS SARL generated a net profit of 160 k€ in 2024.

Where is the headquarters of SIRIUS SARL ?

The headquarters of SIRIUS SARL is located in BRIANCON (05100), in the department Hautes-Alpes.

Where to find the tax return of SIRIUS SARL ?

The tax return of SIRIUS SARL 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 SIRIUS SARL operate?

SIRIUS SARL operates in the sector Construction d'autres bâtiments (NAF code 41.20B). See the 'Sector positioning' section above to compare the company with its competitors.