Employees: NN (None)Legal category: SCA (commandite par actions)Size: GECreation date: 2005-12-07 (20 years)Status: ActiveBusiness sector: Crédit-bail Location: PARIS (75016), Paris
SNCB M6 - 2007 A : revenue, balance sheet and financial ratios
SNCB M6 - 2007 A is a French company
founded 20 years ago,
specialized in the sector Crédit-bail .
Based in PARIS (75016),
this company of category GE
shows in 2024 a revenue of 5.7 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - SNCB M6 - 2007 A (SIREN 487679714)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
5 721 813 €
5 721 812 €
5 721 812 €
5 731 634 €
5 731 635 €
5 731 636 €
5 731 378 €
5 731 544 €
5 731 114 €
Net income
-2 193 154 €
-2 339 059 €
-2 476 440 €
-2 596 497 €
-2 718 765 €
-2 834 038 €
-2 942 762 €
-3 045 098 €
-3 141 630 €
EBITDA
5 680 245 €
5 680 359 €
5 680 615 €
5 690 295 €
5 690 317 €
5 690 313 €
5 690 242 €
5 690 321 €
5 690 325 €
Net margin
-38.3%
-40.9%
-43.3%
-45.3%
-47.4%
-49.4%
-51.3%
-53.1%
-54.8%
Revenue and income statement
In 2024, SNCB M6 - 2007 A achieves revenue of 5.7 M€. Activity remains stable over the period (CAGR: -0.0%). Vs 2023: +0%. After deducting consumption (0 €), gross margin stands at 5.7 M€, i.e. a rate of 100%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches 5.7 M€, representing 99.3% of revenue. This high EBITDA margin provides strong self-financing capacity and resilience to uncertainties. Net income is negative at -2.2 M€ (-38.3% of revenue), which will impact equity.
Revenue (2024)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
5 721 813 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
5 721 813 €
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
5 680 245 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
984 945 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
-2 193 154 €
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
99.3%
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 -103%. 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 -3043%. Low autonomy: the company heavily depends on external financing (banks, suppliers). Debt repayment capacity (= Financial debt / Cash flow) indicates it would take 23.3 years of cash flow to repay all financial debt. Beyond 7 years, banks generally consider credit risk as high. Cash flow represents 43.7% of revenue. Cash flow measures resources generated by operations, available for investment and debt repayment. This high level provides strong self-financing capacity.
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
-103.254%
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
-3043.302%
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
43.73%
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
23.321
Solvency indicators evolution SNCB M6 - 2007 A
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Debt ratio
-212.2
-191.0
-173.095
-157.711
-144.29
-132.418
-121.762
-112.105
-103.254
Financial autonomy
-89.104
-109.855
-136.756
-173.186
-225.619
-308.131
-458.806
-823.892
-3043.302
Repayment capacity
48.306
44.461
40.847
37.444
34.244
31.234
28.526
25.845
23.321
Cash flow / Revenue
27.109%
28.792%
30.578%
32.473%
34.485%
36.618%
38.779%
41.18%
43.73%
Sector positioning
Debt ratio
-103.252024
2022
2023
2024
Q1: -621.2
Med: -100.65
Q3: 0.0
Good
In 2024, the debt ratio of SNCB M6 - 2007 A (-103.25) 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
-3043.3%2024
2022
2023
2024
Q1: -81.17%
Med: -5.4%
Q3: 27.03%
Average
In 2024, the financial autonomy of SNCB M6 - 2007 A (-3043.3%) 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
23.32 years2024
2022
2023
2024
Q1: 0.0 years
Med: 2.55 years
Q3: 17.64 years
Average
In 2024, the repayment capacity of SNCB M6 - 2007 A (23.32) 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 0.00. Alert: short-term debt exceeds current assets. Risk of payment difficulties without cash reinforcement. The interest coverage ratio (= EBIT / Interest expenses) is 56.0x. Operating income very largely covers interest expenses: high safety margin.
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
0.0
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
55.95
Liquidity indicators evolution SNCB M6 - 2007 A
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Liquidity ratio
1162.846
1063.658
1026.095
887.944
784.858
705.022
0.0
0.0
0.0
Interest coverage
72.696
71.0
69.201
67.291
65.265
63.116
60.94
58.52
55.95
Sector positioning
Liquidity ratio
0.02024
2022
2023
2024
Q1: 140.6
Med: 1060.51
Q3: 5232.78
Watch
In 2024, the liquidity ratio of SNCB M6 - 2007 A (0.00) ranks in the bottom 25% of the sector. This ratio measures the ability to cover short-term debt with current assets. A ratio below 1 may signal potential cash flow tensions.
Interest coverage
55.95x2024
2022
2023
2024
Q1: 0.0x
Med: 7.57x
Q3: 56.11x
Good
In 2024, the interest coverage of SNCB M6 - 2007 A (56.0x) 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: 0 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 44 days. Excellent situation: suppliers finance 44 days of the operating cycle (retail model). WCR is negative (-1 days): operations structurally generate cash. Notable WCR improvement over the period (-102%), freeing up cash.
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
-12 245 €
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
44 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 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
-1 j
WCR and payment terms evolution SNCB M6 - 2007 A
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
571 736 €
545 242 €
517 658 €
496 417 €
474 923 €
453 659 €
-11 787 €
-11 787 €
-12 245 €
Inventory turnover (days)
0
0
0
0
0
0
0
0
0
Customer payment term (days)
1
2
2
2
3
4
0
0
0
Supplier payment term (days)
42
42
42
42
42
42
42
43
44
Positioning of SNCB M6 - 2007 A in its sector
Comparison with sector Crédit-bail
Valuation estimate
Based on 142 transactions of similar company sales
(all years),
the value of SNCB M6 - 2007 A is estimated at
10 258 358 €
(range 1 190 077€ - 18 243 556€).
With an EBITDA of 5 680 245€, the sector multiple of 2.6x is applied.
The price/revenue ratio is 0.40x
(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.
Estimated enterprise value2024
142 transactions
1190k€10258k€18243k€
10 258 358 €Range: 1 190 077€ - 18 243 556€
NAF 4 all-time
Aggregated at NAF sub-class level
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
5 680 245 €×2.6x
Estimation15 024 069 €
1 526 304€ - 26 332 540€
Revenue Multiple30%
5 721 813 €×0.40x
Estimation2 315 506 €
629 700€ - 4 761 917€
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 142 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 (Crédit-bail )
Compare SNCB M6 - 2007 A with other companies in the same sector:
The revenue of SNCB M6 - 2007 A in 2024 is 5.7 M€.
Is SNCB M6 - 2007 A profitable?
SNCB M6 - 2007 A recorded a net loss in 2024.
Where is the headquarters of SNCB M6 - 2007 A ?
The headquarters of SNCB M6 - 2007 A is located in PARIS (75016), in the department Paris.
Where to find the tax return of SNCB M6 - 2007 A ?
The tax return of SNCB M6 - 2007 A 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 SNCB M6 - 2007 A operate?
SNCB M6 - 2007 A operates in the sector Crédit-bail (NAF code 64.91Z). 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