Employees: 41 (2023.0)Legal category: SA (autres)Size: GECreation date: 2005-12-06 (20 years)Status: ActiveBusiness sector: Entreposage et stockage non frigorifiqueLocation: LA GARENNE-COLOMBES (92250), Hauts-de-Seine
STORENGY FRANCE : revenue, balance sheet and financial ratios
STORENGY FRANCE is a French company
founded 20 years ago,
specialized in the sector Entreposage et stockage non frigorifique.
Based in LA GARENNE-COLOMBES (92250),
this company of category GE
shows in 2024 a revenue of 666.0 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - STORENGY FRANCE (SIREN 487650632)
Indicator
2024
2023
2022
2020
2019
2018
2017
2016
Revenue
666 000 000 €
656 246 670 €
617 307 507 €
584 293 595 €
666 499 573 €
781 241 769 €
767 411 077 €
882 554 934 €
Net income
186 600 000 €
207 334 024 €
182 092 422 €
117 281 038 €
123 390 320 €
23 341 805 €
19 099 337 €
86 658 597 €
EBITDA
397 700 000 €
415 308 708 €
388 528 733 €
333 122 778 €
364 114 024 €
356 939 910 €
300 144 026 €
301 076 242 €
Net margin
28.0%
31.6%
29.5%
20.1%
18.5%
3.0%
2.5%
9.8%
Revenue and income statement
In 2024, STORENGY FRANCE achieves revenue of 666.0 M€. Activity remains stable over the period (CAGR: -3.5%). Vs 2023: +1%. After deducting consumption (9.5 M€), gross margin stands at 656.5 M€, i.e. a rate of 99%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches 397.7 M€, representing 59.7% of revenue. Warning negative scissor effect: despite revenue change (+1%), EBITDA varies by -4%, reducing margin by 3.6 pts. This reflects costs rising faster than revenue. This high EBITDA margin provides strong self-financing capacity and resilience to uncertainties. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 186.6 M€, i.e. 28.0% of revenue. This profit can be retained or distributed to shareholders.
Revenue (2024)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
666 000 000 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
656 500 000 €
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
397 700 000 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
272 400 000 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
186 600 000 €
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
59.7%
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 52%. Debt remains under control: the company retains capacity to raise new debt if needed. Financial autonomy (= Equity / Total assets x 100) reaches 56%. This high autonomy means the company finances most of its assets through equity, a sign of strength. Debt repayment capacity (= Financial debt / Cash flow) indicates it would take 3.0 years of cash flow to repay all financial debt. This short period demonstrates excellent debt sustainability. Cash flow represents 51.3% 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
52.395%
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
56.111%
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
51.29%
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
2.982
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
2018
2019
2020
2022
2023
2024
Debt ratio
83.492
85.079
61.877
57.526
50.003
53.582
52.229
52.395
Financial autonomy
49.683
47.914
52.657
54.182
61.85
54.924
55.795
56.111
Repayment capacity
5.842
8.226
0.357
3.722
3.798
3.113
2.945
2.982
Cash flow / Revenue
26.579%
21.665%
365.119%
41.096%
45.888%
52.941%
52.642%
51.29%
Sector positioning
Debt ratio
52.42024
2022
2023
2024
Q1: 0.0
Med: 11.12
Q3: 67.77
Average
In 2024, the debt ratio of STORENGY FRANCE (52.40) 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
56.11%2024
2022
2023
2024
Q1: 9.65%
Med: 34.88%
Q3: 62.0%
Good
In 2024, the financial autonomy of STORENGY FRANCE (56.1%) ranks above the median of the sector. This ratio represents the share of equity in total financing. This comfortable position offers an appreciable safety margin.
Repayment capacity
2.98 years2024
2022
2023
2024
Q1: 0.0 years
Med: 0.09 years
Q3: 1.78 years
Watch
In 2024, the repayment capacity of STORENGY FRANCE (2.98) ranks in the top 25% of the sector. This ratio indicates the number of years needed to repay debt with cash flow. A long duration may signal heavy debt relative to repayment capacity.
Liquidity ratios
The liquidity ratio (= Current assets / Current liabilities) stands at 155.48. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months. The interest coverage ratio (= EBIT / Interest expenses) is 4.8x. Financial charges are adequately covered by operations.
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
155.482
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
4.803
Liquidity indicators evolution STORENGY FRANCE
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2018
2019
2020
2022
2023
2024
Liquidity ratio
283.867
222.528
193.019
238.817
246.128
197.653
187.801
155.482
Interest coverage
9.35
9.246
7.329
6.227
5.612
3.807
4.732
4.803
Sector positioning
Liquidity ratio
155.482024
2022
2023
2024
Q1: 105.43
Med: 164.12
Q3: 324.56
Average-9 pts over 3 years
In 2024, the liquidity ratio of STORENGY FRANCE (155.48) 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
4.8x2024
2022
2023
2024
Q1: 0.0x
Med: 0.42x
Q3: 6.22x
Good-6 pts over 3 years
In 2024, the interest coverage of STORENGY FRANCE (4.8x) 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: 42 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 130 days. Excellent situation: suppliers finance 88 days of the operating cycle (retail model). Inventory turnover is 19 days (= Average inventory / Cost of goods x 360). Fast turnover, sign of good inventory management. WCR is negative (-623 days): operations structurally generate cash. Notable WCR improvement over the period (-85%), 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
-1 153 398 780 €
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
42 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
130 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
19 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
-623 j
WCR and payment terms evolution STORENGY FRANCE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2022
2023
2024
Operating WCR
-622 395 391 €
-544 493 507 €
-895 607 752 €
-834 830 705 €
-844 608 077 €
-961 623 115 €
-1 001 688 355 €
-1 153 398 780 €
Inventory turnover (days)
96
109
30
53
52
23
22
19
Customer payment term (days)
40
61
50
43
39
54
45
42
Supplier payment term (days)
93
237
225
130
217
179
234
130
Positioning of STORENGY FRANCE in its sector
Comparison with sector Entreposage et stockage non frigorifique
Valuation estimate
Based on 77 transactions of similar company sales
(all years),
the value of STORENGY FRANCE is estimated at
275 399 929 €
(range 124 121 828€ - 713 232 721€).
With an EBITDA of 397 700 000€, the sector multiple of 1.0x is applied.
The price/revenue ratio is 0.14x
(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 value2024
77 tx
124121k€275399k€713232k€
275 399 929 €Range: 124 121 828€ - 713 232 721€
NAF 5 all-time
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
397 700 000 €×1.0x
Estimation404 222 913 €
178 655 455€ - 955 360 299€
Revenue Multiple30%
666 000 000 €×0.14x
Estimation95 745 540 €
61 957 027€ - 229 079 111€
Net Income Multiple20%
186 600 000 €×1.2x
Estimation222 824 055 €
81 034 963€ - 834 144 195€
How is this estimate calculated?
This estimate is based on the analysis of 77 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 (Entreposage et stockage non frigorifique)
Compare STORENGY FRANCE with other companies in the same sector:
The revenue of STORENGY FRANCE in 2024 is 666.0 M€.
Is STORENGY FRANCE profitable?
Yes, STORENGY FRANCE generated a net profit of 186.6 M€ in 2024.
Where is the headquarters of STORENGY FRANCE ?
The headquarters of STORENGY FRANCE is located in LA GARENNE-COLOMBES (92250), in the department Hauts-de-Seine.
Where to find the tax return of STORENGY FRANCE ?
The tax return of STORENGY FRANCE 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 STORENGY FRANCE operate?
STORENGY FRANCE operates in the sector Entreposage et stockage non frigorifique (NAF code 52.10B). 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