Employees: NN (None)Legal category: 5202Size: ETICreation date: 2013-06-01 (12 years)Status: ActiveBusiness sector: Promotion immobilière de bureauxLocation: LUTTERBACH (68460), Haut-Rhin
SNC DES SAVOIE : revenue, balance sheet and financial ratios
SNC DES SAVOIE is a French company
founded 12 years ago,
specialized in the sector Promotion immobilière de bureaux.
Based in LUTTERBACH (68460),
this company of category ETI
shows in 2023 a revenue of 21 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - SNC DES SAVOIE (SIREN 793855305)
Indicator
2023
2022
2021
2020
2019
2018
2017
2016
2015
Revenue
21 320 €
829 679 €
1 871 925 €
3 707 638 €
4 645 088 €
8 385 737 €
5 897 836 €
7 500 022 €
4 321 923 €
Net income
-37 530 €
-96 598 €
75 682 €
28 261 €
-361 762 €
610 558 €
571 108 €
626 635 €
461 939 €
EBITDA
-172 145 €
128 909 €
-372 593 €
530 104 €
-318 722 €
690 149 €
684 992 €
778 271 €
461 940 €
Net margin
-176.0%
-11.6%
4.0%
0.8%
-7.8%
7.3%
9.7%
8.4%
10.7%
Revenue and income statement
In 2023, SNC DES SAVOIE achieves revenue of 21 k€. Revenue is declining over the period 2015-2023 (CAGR: -48.5%). Significant drop of -97% vs 2022. After deducting consumption (188 k€), gross margin stands at -167 k€, i.e. a rate of -782%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches -172 k€, representing -807.4% of revenue. Warning negative scissor effect: despite revenue change (-97%), EBITDA varies by -234%, reducing margin by 823.0 pts. This reflects costs rising faster than revenue. Negative EBITDA means operations do not cover current expenses: concerning situation. Net income is negative at -38 k€ (-176.0% of revenue), which will impact equity.
Revenue (2023)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
21 320 €
Gross margin (2023)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
-166 680 €
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
-172 145 €
EBIT (2023)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
61 538 €
Net income (2023)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
-37 530 €
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
-807.4%
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 0%. 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 -9%. Low autonomy: the company heavily depends on external financing (banks, suppliers).
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
0.0%
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
-8.845%
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
-1252.538%
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
0.0
Solvency indicators evolution SNC DES SAVOIE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2015
2016
2017
2018
2019
2020
2021
2022
2023
Debt ratio
321.579
242.559
788.748
813.758
-762.197
7710.328
1276.803
0.0
0.0
Financial autonomy
7.039
9.2
5.041
4.547
-3.908
0.477
2.674
-11.76
-8.845
Repayment capacity
3.775
2.135
6.579
7.124
-8.462
4.841
-2.328
0.0
0.0
Cash flow / Revenue
9.125%
9.51%
11.629%
8.331%
-6.995%
12.57%
-22.466%
11.848%
-1252.538%
Sector positioning
Debt ratio
0.02023
2021
2022
2023
Q1: 0.0
Med: 5.16
Q3: 139.03
Excellent-50 pts over 3 years
In 2023, the debt ratio of SNC DES SAVOIE (0.00) 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
-8.85%2023
2021
2022
2023
Q1: 1.27%
Med: 20.05%
Q3: 53.49%
Watch
In 2023, the financial autonomy of SNC DES SAVOIE (-8.8%) 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
0.0 years2023
2021
2022
2023
Q1: -0.27 years
Med: 0.0 years
Q3: 1.62 years
Good+25 pts over 3 years
In 2023, the repayment capacity of SNC DES SAVOIE (0.00) ranks below the median of the sector. This ratio indicates the number of years needed to repay debt with cash flow. This controlled position reflects prudent management.
Liquidity ratios
The liquidity ratio (= Current assets / Current liabilities) stands at 272.83. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months.
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
272.832
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
0.0
Liquidity indicators evolution SNC DES SAVOIE
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2015
2016
2017
2018
2019
2020
2021
2022
2023
Liquidity ratio
492.348
528.459
543.523
512.472
495.259
579.259
432.812
213.459
272.832
Interest coverage
14.626
8.359
0.0
0.0
0.0
0.0
0.0
0.0
0.0
Sector positioning
Liquidity ratio
272.832023
2021
2022
2023
Q1: 130.2
Med: 266.71
Q3: 839.54
Good-11 pts over 3 years
In 2023, the liquidity ratio of SNC DES SAVOIE (272.83) 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
0.0x2023
2021
2022
2023
Q1: -2.6x
Med: 0.0x
Q3: 7.17x
Good+25 pts over 3 years
In 2023, the interest coverage of SNC DES SAVOIE (0.0x) 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. Average customer payment term: 277 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 279 days. Favorable situation: supplier credit is longer than customer credit by 2 days. Overall, WCR represents 5152 days of revenue, i.e. 305 k€ to permanently finance. Notable WCR improvement over the period (-79%), freeing up cash.
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
305 121 €
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
277 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
279 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
5152 j
WCR and payment terms evolution SNC DES SAVOIE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2015
2016
2017
2018
2019
2020
2021
2022
2023
Operating WCR
1 422 518 €
652 352 €
4 212 411 €
3 376 182 €
1 701 728 €
117 940 €
-409 802 €
133 794 €
305 121 €
Inventory turnover (days)
70
48
233
90
85
55
0
0
0
Customer payment term (days)
312
131
243
266
389
141
67
32
277
Supplier payment term (days)
49
38
61
68
79
96
116
176
279
Positioning of SNC DES SAVOIE in its sector
Comparison with sector Promotion immobilière de bureaux
Valuation estimate
Based on 80 transactions of similar company sales
(all years),
the value of SNC DES SAVOIE is estimated at
5 964 €
(range 2 144€ - 14 669€).
The price/revenue ratio is 0.28x
(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. Medium reliability: estimate to be confirmed with in-depth analysis.
Estimated enterprise value2023
80 tx
2k€5k€14k€
5 964 €Range: 2 144€ - 14 669€
NAF 5 all-time
Valuation method used
Revenue Multiple
21 320 €
×
0.28x
=5 965 €
Range: 2 145€ - 14 669€
Only this financial indicator is available for this company.
How is this estimate calculated?
This estimate is based on the analysis of 80 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 (Promotion immobilière de bureaux)
Compare SNC DES SAVOIE with other companies in the same sector:
The headquarters of SNC DES SAVOIE is located in LUTTERBACH (68460), in the department Haut-Rhin.
Where to find the tax return of SNC DES SAVOIE ?
The tax return of SNC DES SAVOIE 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 SNC DES SAVOIE operate?
SNC DES SAVOIE operates in the sector Promotion immobilière de bureaux (NAF code 41.10B). 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