SWISS KRONO SAS : revenue, balance sheet and financial ratios

SWISS KRONO SAS is a French company founded 39 years ago, specialized in the sector Fabrication de placage et de panneaux de bois. Based in SULLY-SUR-LOIRE (45600), this company of category ETI shows in 2024 a revenue of 181.0 M€. Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.

Data updated on 2026-05-09

Sources : INPI & INSEE SIRENE - Processing : Ministry of Economy

Financial history - SWISS KRONO SAS (SIREN 339494833)
Indicator 2024 2023 2022 2021 2020 2019 2018 2017 2016
Revenue 180 992 666 € 216 569 066 € 255 861 823 € 208 448 063 € 159 349 744 € 188 346 209 € 178 716 152 € 171 410 396 € 171 371 735 €
Net income -19 253 765 € 3 515 640 € 35 292 414 € 18 409 726 € 8 740 565 € 14 913 661 € 7 281 596 € -2 963 908 € 5 069 443 €
EBITDA -5 539 772 € 16 689 184 € 63 345 567 € 43 044 256 € 21 030 246 € 31 108 506 € 20 132 355 € 12 349 282 € 14 199 426 €
Net margin -10.6% 1.6% 13.8% 8.8% 5.5% 7.9% 4.1% -1.7% 3.0%

Revenue and income statement

In 2024, SWISS KRONO SAS achieves revenue of 181.0 M€. Revenue is growing positively over 9 years (CAGR: +0.7%). Significant drop of -16% vs 2023. After deducting consumption (89.8 M€), gross margin stands at 91.2 M€, i.e. a rate of 50%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches -5.5 M€, representing -3.1% of revenue. Warning negative scissor effect: despite revenue change (-16%), EBITDA varies by -133%, reducing margin by 10.8 pts. This reflects costs rising faster than revenue. Negative EBITDA means operations do not cover current expenses: concerning situation. Net income is negative at -19.3 M€ (-10.6% 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

180 992 666 €

Gross margin (2024) ?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed

91 236 634 €

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

-5 539 772 €

EBIT (2024) ?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals

-18 805 452 €

Net income (2024) ?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax

-19 253 765 €

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

-3.0%

Loading income statement...

Chart evolution

Show :

Assets

Loading data...

Liabilities

Loading data...

Solvency and debt ratios

The debt ratio (= Financial debt / Equity x 100) stands at 83%. Debt level is high: negotiating margin with banks is reduced. Financial autonomy (= Equity / Total assets x 100) reaches 39%. The balance between equity and debt is satisfactory.

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

82.929%

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

39.286%

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

-5.497%

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

-7.026

Asset age ratio (2024) ?
Asset age ratio
Definition
Measures the degree of wear of tangible assets.
Formula
Accumulated depreciation / Gross fixed assets x 100
Interpretation
< 50% : Recent assets
50-70% : Normal wear
> 70% : Aging assets

41.4%

Solvency indicators evolution
SWISS KRONO SAS

Sector positioning

Debt ratio
82.93 2024
2022
2023
2024
Q1: 3.74
Med: 30.12
Q3: 58.88
Average +28 pts over 3 years

In 2024, the debt ratio of SWISS KRONO SAS (82.93) 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
39.29% 2024
2022
2023
2024
Q1: 33.79%
Med: 49.12%
Q3: 62.96%
Average -34 pts over 3 years

In 2024, the financial autonomy of SWISS KRONO SAS (39.3%) 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
-7.03 years 2024
2022
2023
2024
Q1: -2.94 years
Med: 1.32 years
Q3: 4.08 years
Excellent

In 2024, the repayment capacity of SWISS KRONO SAS (-7.03) 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 139.44. 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

139.444

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

-70.184

Liquidity indicators evolution
SWISS KRONO SAS

Sector positioning

Liquidity ratio
139.44 2024
2022
2023
2024
Q1: 134.97
Med: 213.37
Q3: 315.18
Average -17 pts over 3 years

In 2024, the liquidity ratio of SWISS KRONO SAS (139.44) 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
-70.18x 2024
2022
2023
2024
Q1: 0.01x
Med: 9.36x
Q3: 15.84x
Watch -23 pts over 3 years

In 2024, the interest coverage of SWISS KRONO SAS (-70.2x) 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: 42 days. Excellent situation: suppliers finance 34 days of the operating cycle (retail model). Inventory turnover is 65 days (= Average inventory / Cost of goods x 360). Overall, WCR represents 81 days of revenue, i.e. 40.5 M€ to permanently finance. Over 2016-2024, WCR increased by +23%, requiring additional financing.

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

40 542 357 €

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

8 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

42 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

65 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

81 j

WCR and payment terms evolution
SWISS KRONO SAS

Positioning of SWISS KRONO SAS in its sector

Comparison with sector Fabrication de placage et de panneaux de bois

Valuation estimate

Indicative estimate only : the number of comparable transactions in this sector is limited (44 transactions). This range of 14 929 275€ to 31 874 612€ is provided for information purposes only and requires in-depth analysis to be confirmed.

Estimated enterprise value 2024
Indicative
14929k€ 25204k€ 31874k€
25 204 816 € Range: 14 929 275€ - 31 874 612€
NAF 4 all-time Aggregated at NAF sub-class level
How is this estimate calculated?

This estimate is based on the analysis of 44 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 (Fabrication de placage et de panneaux de bois)

Compare SWISS KRONO SAS with other companies in the same sector:

Frequently asked questions about SWISS KRONO SAS

What is the revenue of SWISS KRONO SAS ?

The revenue of SWISS KRONO SAS in 2024 is 181.0 M€.

Is SWISS KRONO SAS profitable?

SWISS KRONO SAS recorded a net loss in 2024.

Where is the headquarters of SWISS KRONO SAS ?

The headquarters of SWISS KRONO SAS is located in SULLY-SUR-LOIRE (45600), in the department Loiret.

Where to find the tax return of SWISS KRONO SAS ?

The tax return of SWISS KRONO SAS 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 SWISS KRONO SAS operate?

SWISS KRONO SAS operates in the sector Fabrication de placage et de panneaux de bois (NAF code 16.21Z). See the 'Sector positioning' section above to compare the company with its competitors.