Employees: 12 (2023.0)Legal category: Société à responsabilité limitée (sans autre indication)Size: PMECreation date: 1986-05-01 (40 years)Status: ActiveBusiness sector: CharcuterieLocation: COUFFE (44521), Loire-Atlantique
STE EXPLOITATION DES ETS BRULE : revenue, balance sheet and financial ratios
STE EXPLOITATION DES ETS BRULE is a French company
founded 40 years ago,
specialized in the sector Charcuterie.
Based in COUFFE (44521),
this company of category PME
shows in 2025 a revenue of 1.0 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - STE EXPLOITATION DES ETS BRULE (SIREN 338146764)
Indicator
2025
2024
2023
2022
2021
2020
2019
2018
2017
Revenue
1 016 447 €
1 085 468 €
N/C
1 027 844 €
N/C
1 100 797 €
1 026 471 €
1 040 168 €
N/C
Net income
-44 881 €
-52 191 €
-6 673 €
13 654 €
41 190 €
25 216 €
-17 287 €
4 656 €
1 986 €
EBITDA
-18 868 €
-32 846 €
N/C
26 054 €
N/C
38 559 €
-8 170 €
19 398 €
N/C
Net margin
-4.4%
-4.8%
N/C
1.3%
N/C
2.3%
-1.7%
0.4%
N/C
Revenue and income statement
In 2025, STE EXPLOITATION DES ETS BRULE achieves revenue of 1.0 M€. Activity remains stable over the period (CAGR: -0.3%). Slight decline of -6% vs 2024. After deducting consumption (454 k€), gross margin stands at 562 k€, i.e. a rate of 55%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches -19 k€, representing -1.9% of revenue. Negative EBITDA means operations do not cover current expenses: concerning situation. Net income is negative at -45 k€ (-4.4% of revenue), which will impact equity.
Revenue (2025)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
1 016 447 €
Gross margin (2025)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
562 055 €
EBITDA (2025)
?
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
-18 868 €
EBIT (2025)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
-44 589 €
Net income (2025)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
-44 881 €
EBITDA margin (2025)
?
EBITDA margin
Definition
Measures the company's operating profitability.
Formula
(EBE / CA) x 100
Interpretation
> 10% : Good profitability 5-10% : Average < 5% : Low
-1.8%
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 61%. Debt remains under control: the company retains capacity to raise new debt if needed. Financial autonomy (= Equity / Total assets x 100) reaches 38%. The balance between equity and debt is satisfactory.
Debt ratio (2025)
?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low 50-100% : Moderate > 100% : High
60.864%
Financial autonomy (2025)
?
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
38.094%
Cash flow / Revenue (2025)
?
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
-2.166%
Repayment capacity (2025)
?
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
-4.294
Asset age ratio (2025)
?
Asset age ratio
Definition
Measures the degree of wear of tangible assets.
Formula
Accumulated depreciation / Gross fixed assets x 100
Solvency indicators evolution STE EXPLOITATION DES ETS BRULE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2017
2018
2019
2020
2021
2022
2023
2024
2025
Debt ratio
24.187
15.878
14.085
4.618
1.527
68.858
60.124
64.152
60.864
Financial autonomy
57.364
56.335
53.436
61.961
66.741
47.216
48.071
42.544
38.094
Repayment capacity
None
1.54
-1.796
0.262
None
8.322
None
-4.275
-4.294
Cash flow / Revenue
None%
1.438%
-0.769%
3.589%
None%
2.339%
None%
-2.823%
-2.166%
Sector positioning
Debt ratio
60.862025
2023
2024
2025
Q1: 8.91
Med: 32.48
Q3: 85.15
Average
In 2025, the debt ratio of STE EXPLOITATION DES ETS ... (60.86) 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
38.09%2025
2023
2024
2025
Q1: 31.79%
Med: 52.09%
Q3: 71.0%
Average-16 pts over 3 years
In 2025, the financial autonomy of STE EXPLOITATION DES ETS ... (38.1%) 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
-4.29 years2025
2024
2025
Q1: 0.28 years
Med: 1.25 years
Q3: 3.82 years
Excellent
In 2025, the repayment capacity of STE EXPLOITATION DES ETS ... (-4.29) ranks in the bottom 25% of the sector, which is positive. This ratio indicates the number of years needed to repay debt with cash flow. A short capacity reflects controlled debt and good cash generation.
Liquidity ratios
The liquidity ratio (= Current assets / Current liabilities) stands at 131.48. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months.
Liquidity ratio (2025)
?
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
131.48
Interest coverage (2025)
?
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
-33.294
Liquidity indicators evolution STE EXPLOITATION DES ETS BRULE
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2017
2018
2019
2020
2021
2022
2023
2024
2025
Liquidity ratio
127.64
119.007
109.001
140.878
174.901
227.907
204.707
149.33
131.48
Interest coverage
None
2.913
-7.271
1.725
None
7.227
None
-12.215
-33.294
Sector positioning
Liquidity ratio
131.482025
2023
2024
2025
Q1: 129.72
Med: 193.2
Q3: 333.28
Average-29 pts over 3 years
In 2025, the liquidity ratio of STE EXPLOITATION DES ETS ... (131.48) ranks below the median of the sector. This ratio measures the ability to cover short-term debt with current assets. An improvement would strengthen the competitive position.
Interest coverage
-33.29x2025
2024
2025
Q1: 0.66x
Med: 4.57x
Q3: 11.27x
Watch
In 2025, the interest coverage of STE EXPLOITATION DES ETS ... (-33.3x) ranks in the bottom 25% of the sector. This ratio indicates how many times operating income covers interest expenses. Low coverage may indicate fragility to rate or income variations.
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: 8 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 53 days. Excellent situation: suppliers finance 45 days of the operating cycle (retail model). Inventory turnover is 17 days (= Average inventory / Cost of goods x 360). Fast turnover, sign of good inventory management. Overall, WCR represents 49 days of revenue, i.e. 140 k€ to permanently finance.
Operating WCR (2025)
?
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
139 639 €
Customer credit (2025)
?
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
8 j
Supplier credit (2025)
?
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
53 j
Inventory turnover (2025)
?
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
17 j
WCR in days of revenue (2025)
?
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
49 j
WCR and payment terms evolution STE EXPLOITATION DES ETS BRULE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2017
2018
2019
2020
2021
2022
2023
2024
2025
Operating WCR
0 €
63 648 €
71 011 €
6 902 €
0 €
137 772 €
0 €
188 665 €
139 639 €
Inventory turnover (days)
0
14
13
14
0
21
0
19
17
Customer payment term (days)
0
17
12
6
0
10
0
10
8
Supplier payment term (days)
0
34
44
4
0
32
0
48
53
Positioning of STE EXPLOITATION DES ETS BRULE in its sector
Comparison with sector Charcuterie
Valuation estimate
Based on 108 transactions of similar company sales
(all years),
the value of STE EXPLOITATION DES ETS BRULE is estimated at
261 094 €
(range 137 436€ - 443 732€).
The price/revenue ratio is 0.26x
(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 value2025
108 transactions
137k€261k€443k€
261 094 €Range: 137 436€ - 443 732€
NAF 5 all-time
Valuation method used
Revenue Multiple
1 016 447 €
×
0.26x
=261 094 €
Range: 137 436€ - 443 732€
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 108 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 (Charcuterie)
Compare STE EXPLOITATION DES ETS BRULE with other companies in the same sector:
Frequently asked questions about STE EXPLOITATION DES ETS BRULE
What is the revenue of STE EXPLOITATION DES ETS BRULE ?
The revenue of STE EXPLOITATION DES ETS BRULE in 2025 is 1.0 M€.
Is STE EXPLOITATION DES ETS BRULE profitable?
STE EXPLOITATION DES ETS BRULE recorded a net loss in 2025.
Where is the headquarters of STE EXPLOITATION DES ETS BRULE ?
The headquarters of STE EXPLOITATION DES ETS BRULE is located in COUFFE (44521), in the department Loire-Atlantique.
Where to find the tax return of STE EXPLOITATION DES ETS BRULE ?
The tax return of STE EXPLOITATION DES ETS BRULE 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 STE EXPLOITATION DES ETS BRULE operate?
STE EXPLOITATION DES ETS BRULE operates in the sector Charcuterie (NAF code 10.13B). 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