Empleados: 01 (2023.0)Categoría jurídica: SCA (commandite par actions)Tamaño: PMEFecha de creación: 1983-05-20 (42 años)Estado: ActivaSector de actividad: Location de terrains et d'autres biens immobiliersUbicación: HEROUVILLE-SAINT-CLAIR (14200), Calvados
SARL SISSI : revenue, balance sheet and financial ratios
SARL SISSI is a French company
founded 42 years ago,
specialized in the sector Location de terrains et d'autres biens immobiliers.
Based in HEROUVILLE-SAINT-CLAIR (14200),
this company of category PME
shows in 2024 a revenue of 259 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
In 2024, SARL SISSI achieves revenue of 259 k€. Revenue is growing positively over 9 years (CAGR: +1.9%). Vs 2023, growth of +80% (144 k€ -> 259 k€). After deducting consumption (0 €), gross margin stands at 259 k€, i.e. a rate of 100%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches 172 k€, representing 66.3% of revenue. Positive scissor effect: EBITDA margin improves by +32.2 pts, sign of improved operational efficiency. This high EBITDA margin provides strong self-financing capacity and resilience to uncertainties. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 185 k€, i.e. 71.3% of revenue. This profit can be retained or distributed to shareholders.
Ingresos (2024)
?
Ingresos
Definición
Importe total de las ventas de bienes y servicios realizadas por la empresa.
Fórmula
Ventas de mercancías + Producción vendida
259 456 €
Margen bruto (2024)
?
Margen bruto
Definición
Diferencia entre los ingresos y el coste de las mercancías vendidas.
Fórmula
Ingresos - Compras consumidas
259 456 €
EBITDA (2024)
?
EBITDA (Excedente bruto de explotación)
Definición
Ressource générée par l'activité courante, avant amortissements et charges financières.
Fórmula
Valor añadido - Gastos de personal - Impuestos
Interpretación
Positivo = actividad rentable
171 942 €
EBIT (2024)
?
EBIT (Resultado de explotación)
Definición
Resultado operativo, incluyendo amortizaciones y provisiones.
Fórmula
EBITDA - Amortizaciones y provisiones + Reversiones
134 158 €
Resultado neto (2024)
?
Resultado neto
Definición
Bénéfice ou perte après toutes les charges, y compris impôts et éléments exceptionnels.
Fórmula
Resultado corriente + Resultado excepcional - Impuesto sobre beneficios
Le compte de résultat détaillé n'est pas disponible pour cette entreprise (liasse simplifiée ou données confidentielles).
Évolution graphique
Mostrar :
Visualización creada con numbers.finance Sources : INPI & BCE - Ajustes : Ministère de l'Économie
Activo
Chargement des données...
Poste
Bruto
Amort.
Neto
%
Evolución
Données de bilan actif non disponibles pour cette entreprise
Pasivo
Chargement des données...
Poste
Ejercicio
%
Evolución
Données de bilan passif non disponibles pour cette entreprise
Ratios de solvencia y endeudamiento
The debt ratio (= Financial debt / Equity x 100) stands at 120%. Debt level is high: negotiating margin with banks is reduced. Financial autonomy (= Equity / Total assets x 100) reaches 44%. 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 4.5 years of cash flow to repay all financial debt. This ratio remains within usual banking standards. Cash flow represents 85.2% of revenue. Cash flow measures resources generated by operations, available for investment and debt repayment. This high level provides strong self-financing capacity.
Ratio de endeudamiento (2024)
?
Ratio de endeudamiento
Definición
Mide la proporción de deuda respecto a los fondos propios.
Fórmula
(Deuda financiera / Fondos propios) x 100
Interpretación
< 50% : Faible 50-100% : Moderado > 100% : Alto
119.668%
Autonomía financiera (2024)
?
Autonomía financiera
Definición
Porcentaje de fondos propios en la financiación total.
Visualización creada con numbers.finance Sources : INPI & BCE - Ajustes : Ministère de l'Économie
Indicador
2016
2017
2018
2019
2020
2021
2022
2023
2024
Ratio de endeudamiento
185.235
146.865
135.226
177.177
100.877
91.979
98.918
140.231
119.668
Autonomía financiera
30.885
39.0
38.816
33.557
48.396
48.56
48.502
39.842
44.204
Capacidad de reembolso
4.436
7.898
12.859
13.903
1.949
6.577
1.85
8.658
4.484
Flujo de caja / Ingresos
96.504%
62.387%
36.034%
32.438%
172.022%
44.294%
157.236%
84.425%
85.21%
Positionnement sectoriel
Debt ratio
119.672024
2022
2023
2024
Q1: -20.86
Méd: 5.98
Q3: 146.91
Average+7 pts durante 3 años
In 2024, the debt ratio of SARL SISSI (119.67) 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
44.2%2024
2022
2023
2024
Q1: 0.04%
Méd: 27.65%
Q3: 73.85%
Good
In 2024, the financial autonomy of SARL SISSI (44.2%) 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
4.48 years2024
2022
2023
2024
Q1: -0.02 years
Méd: 0.66 years
Q3: 10.59 years
Average+7 pts durante 3 años
In 2024, the repayment capacity of SARL SISSI (4.48) 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.
Ratios de liquidez
The liquidity ratio (= Current assets / Current liabilities) stands at 1336.61. 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 105.5x. Operating income very largely covers interest expenses: high safety margin.
Ratio de liquidez (2024)
?
Ratio de liquidez
Definición
Capacidad para pagar las deudas a corto plazo con el activo circulante.
Fórmula
Activo circulante / Pasivo circulante
Interpretación
> 1.5 : Muy bueno 1-1.5 : Correcto < 1 : Risque de liquidité
1336.608
Cobertura de intereses (2024)
?
Cobertura de intereses
Definición
Capacidad para cubrir los gastos financieros con el resultado de explotación.
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicador
2016
2017
2018
2019
2020
2021
2022
2023
2024
Ratio de liquidez
511.477
1676.721
478.736
548.7
747.524
499.113
1166.846
798.211
1336.608
Cobertura de intereses
179.688
189.785
191.561
118.145
39.505
90.909
67.266
291.226
105.456
Positionnement sectoriel
Liquidity ratio
1336.612024
2022
2023
2024
Q1: 83.89
Méd: 308.33
Q3: 1331.54
Excellent
In 2024, the liquidity ratio of SARL SISSI (1336.61) 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
105.46x2024
2022
2023
2024
Q1: 0.0x
Méd: 0.0x
Q3: 20.08x
Excellent
In 2024, the interest coverage of SARL SISSI (105.5x) 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.
Necesidad de fondo de rotación (NFR) y plazos de pago
Working capital requirement (WCR) measures the cash timing gap between customer collections and supplier/inventory payments. Average customer payment term: 58 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 70 days. Favorable situation: supplier credit is longer than customer credit by 12 days. Overall, WCR represents 808 days of revenue, i.e. 582 k€ to permanently finance. Over 2016-2024, WCR increased by +42%, requiring additional financing.
NFR de explotación (2024)
?
NFR de explotación
Definición
Besoin de financement généré par le cycle d'exploitation (stocks + créances - dettes fournisseurs).
Fórmula
Stocks + Créances clients - Dettes fournisseurs
Interpretación
Negativo = tesorería liberada Positivo = necesidad de financiación
582 030 €
Crédito clientes (2024)
?
Crédito clientes (días)
Definición
Plazo medio de cobro a clientes.
Fórmula
(Cuentas por cobrar / Ingresos con IVA) x 360
Interpretación
< 45j : Bueno 45-60j : Medio > 60j : Largo
58 j
Crédito proveedores (2024)
?
Crédito proveedores (días)
Definición
Plazo medio de pago a proveedores.
Fórmula
(Cuentas por pagar / Compras con IVA) x 360
Interpretación
Cuanto más largo sea el plazo, mejor para la tesorería
70 j
Rotación de inventario (2024)
?
Rotación de inventario (días)
Definición
Duración media de almacenamiento de mercancías o materiales.
Fórmula
(Existencias / Coste de compra) x 360
Interpretación
Cuanto menor sea el ratio, más rápida es la rotación
0 j
NFR en días de ingresos (2024)
?
NFR en días de ingresos
Definición
Expresa el fondo de maniobra operativo en días de facturación.
Fórmula
(BFR exploitation / CA) x 360
Interpretación
Cuantos menos días, mejor gestión del capital circulante
808 j
Evolución del NFR y plazos SARL SISSI
Visualización creada con numbers.finance Sources : INPI & BCE - Ajustes : Ministère de l'Économie
Indicador
2016
2017
2018
2019
2020
2021
2022
2023
2024
BFR d'exploitation
410 067 €
663 923 €
423 011 €
413 693 €
585 553 €
430 045 €
579 405 €
564 156 €
582 030 €
Rotación de inventario (días)
0
0
0
0
0
0
0
0
0
Crédit clients (jours)
9
8
37
23
79
112
105
196
58
Crédit fournisseurs (jours)
99
104
68
164
116
84
79
166
70
Positionnement de SARL SISSI dans son secteur
Comparación con el sector Location de terrains et d'autres biens immobiliers
Estimación de valoración
Based on 169 transactions of similar company sales
in 2024,
the value of SARL SISSI is estimated at
796 181 €
(range 227 188€ - 1 433 522€).
With an EBITDA of 171 942€, the sector multiple of 5.6x is applied.
The price/revenue ratio is 0.81x
(in line with sector norms).
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
169 transactions
227k€796k€1433k€
796 181 €Range: 227 188€ - 1 433 522€
NAF 5 année 2024
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
171 942 €×5.6x
Estimation962 846 €
254 872€ - 1 718 561€
Revenue Multiple30%
259 456 €×0.81x
Estimation209 284 €
79 974€ - 390 264€
Net Income Multiple20%
184 885 €×6.8x
Estimation1 259 868 €
378 802€ - 2 285 813€
Evolución de la valoración
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 169 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 (Location de terrains et d'autres biens immobiliers)
Compare SARL SISSI with other companies in the same sector:
Yes, SARL SISSI generated a net profit of 185 k€ in 2024.
Where is the headquarters of SARL SISSI ?
The headquarters of SARL SISSI is located in HEROUVILLE-SAINT-CLAIR (14200), in the department Calvados.
Where to find the tax return of SARL SISSI ?
The tax return of SARL SISSI 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 SARL SISSI operate?
SARL SISSI operates in the sector Location de terrains et d'autres biens immobiliers (NAF code 68.20B). See the 'Sector positioning' section above to compare the company with its competitors.
Item evolution
Gire su teléfono en modo horizontal para ver el gráfico