Employees: 03 (2023.0)Legal category: Société à responsabilité limitée (sans autre indication)Size: PMECreation date: 1990-03-15 (36 years)Status: ActiveBusiness sector: Vente à distance sur catalogue spécialiséLocation: SAINT-SULPICE-DE-FAVIERES (91910), Essonne
SOURCE CLAIRE : revenue, balance sheet and financial ratios
SOURCE CLAIRE is a French company
founded 36 years ago,
specialized in the sector Vente à distance sur catalogue spécialisé.
Based in SAINT-SULPICE-DE-FAVIERES (91910),
this company of category PME
shows in 2022 a revenue of 3.0 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - SOURCE CLAIRE (SIREN 353885643)
Indicator
2024
2022
2021
2020
2017
2016
Revenue
N/C
2 952 584 €
N/C
N/C
4 248 797 €
4 034 971 €
Net income
81 687 €
121 552 €
112 864 €
379 400 €
183 631 €
187 627 €
EBITDA
N/C
141 409 €
N/C
N/C
286 839 €
243 404 €
Net margin
N/C
4.1%
N/C
N/C
4.3%
4.7%
Revenue and income statement
In 2024, SOURCE CLAIRE generates positive net income of 82 k€. Net income represents the final profit after all expenses (operating, financial, exceptional) and corporate tax. Change over 2016-2024: 188 k€ -> 82 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
81 687 €
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 2%. 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 87%. 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
1.532%
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
87.252%
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
2016
2017
2020
2021
2022
2024
Debt ratio
0.0
4.73
0.045
6.32
4.581
1.532
Financial autonomy
72.868
77.372
85.166
84.858
86.906
87.252
Repayment capacity
0.0
0.272
None
None
0.787
None
Cash flow / Revenue
4.669%
4.637%
None%
None%
4.02%
None%
Sector positioning
Debt ratio
1.532024
2021
2022
2024
Q1: 0.0
Med: 3.84
Q3: 53.12
Good-9 pts over 3 years
In 2024, the debt ratio of SOURCE CLAIRE (1.53) 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
87.25%2024
2021
2022
2024
Q1: 0.0%
Med: 20.06%
Q3: 53.53%
Excellent
In 2024, the financial autonomy of SOURCE CLAIRE (87.2%) 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
0.79 years2022
2022
Q1: -0.01 years
Med: 0.0 years
Q3: 0.47 years
Average
In 2022, the repayment capacity of SOURCE CLAIRE (0.79) 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 915.44. 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
915.44
Liquidity indicators evolution SOURCE CLAIRE
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2020
2021
2022
2024
Liquidity ratio
2204.16
502.536
640.213
895.293
979.645
915.44
Interest coverage
1.269
1.445
None
None
2.989
None
Sector positioning
Liquidity ratio
915.442024
2021
2022
2024
Q1: 109.05
Med: 201.82
Q3: 390.18
Excellent
In 2024, the liquidity ratio of SOURCE CLAIRE (915.44) ranks in the top 25% of the sector. This ratio measures the ability to cover short-term debt with current assets. A ratio above 1 ensures comfortable coverage of short-term maturities.
Interest coverage
2.99x2022
2022
Q1: 0.0x
Med: 0.0x
Q3: 0.44x
Excellent
In 2022, the interest coverage of SOURCE CLAIRE (3.0x) 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.
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 SOURCE CLAIRE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2020
2021
2022
2024
Operating WCR
693 652 €
641 313 €
0 €
0 €
857 962 €
0 €
Inventory turnover (days)
26
27
0
0
73
0
Customer payment term (days)
30
37
0
0
33
0
Supplier payment term (days)
6
6
0
0
16
0
Positioning of SOURCE CLAIRE in its sector
Comparison with sector Vente à distance sur catalogue spécialisé
Valuation estimate
Based on 121 transactions of similar company sales
(all years),
the value of SOURCE CLAIRE is estimated at
306 942 €
(range 100 141€ - 828 728€).
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
121 transactions
100k€306k€828k€
306 942 €Range: 100 141€ - 828 728€
NAF 5 all-time
Valuation method used
Net Income Multiple
81 687 €
×
3.8x
=306 943 €
Range: 100 142€ - 828 728€
Only this financial indicator is available for this company.
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 121 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 (Vente à distance sur catalogue spécialisé)
Compare SOURCE CLAIRE with other companies in the same sector:
Yes, SOURCE CLAIRE generated a net profit of 82 k€ in 2024.
Where is the headquarters of SOURCE CLAIRE ?
The headquarters of SOURCE CLAIRE is located in SAINT-SULPICE-DE-FAVIERES (91910), in the department Essonne.
Where to find the tax return of SOURCE CLAIRE ?
The tax return of SOURCE CLAIRE 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 SOURCE CLAIRE operate?
SOURCE CLAIRE operates in the sector Vente à distance sur catalogue spécialisé (NAF code 47.91B). 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