Mitarbeiter: 11 (2023.0)Rechtsform: SCA (commandite par actions)Größe: GEGründungsdatum: 1973-01-01 (53 Jahre)Status: AktivBranche: SupermarchésStandort: PARIS (75015), Paris
SODI 15 SARL : revenue, balance sheet and financial ratios
SODI 15 SARL is a French company
founded 53 years ago,
specialized in the sector Supermarchés.
Based in PARIS (75015),
this company of category GE
shows in 2024 a revenue of 2.7 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Historique financier - SODI 15 SARL (SIREN 732033097)
Kennzahl
2024
2023
2022
2021
2020
2019
2017
2016
Umsatz
2 740 894 €
2 799 391 €
2 934 388 €
2 667 396 €
3 078 910 €
2 817 081 €
3 337 171 €
3 484 831 €
Nettoergebnis
-273 397 €
-300 405 €
-45 846 €
-124 211 €
-178 914 €
-24 263 €
67 650 €
-146 474 €
EBITDA
-202 898 €
-241 873 €
-44 447 €
-73 478 €
-68 883 €
41 665 €
145 410 €
134 666 €
Nettomarge
-10.0%
-10.7%
-1.6%
-4.7%
-5.8%
-0.9%
2.0%
-4.2%
Umsatz und Gewinn- und Verlustrechnung
In 2024, SODI 15 SARL achieves revenue of 2.7 M€. Activity remains stable over the period (CAGR: -3.0%). Slight decline of -2% vs 2023. After deducting consumption (2.0 M€), gross margin stands at 739 k€, i.e. a rate of 27%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches -203 k€, representing -7.4% of revenue. Negative EBITDA means operations do not cover current expenses: concerning situation. Net income is negative at -273 k€ (-10.0% of revenue), which will impact equity.
Umsatz (2024)
?
Umsatz
Definition
Gesamtbetrag der Verkäufe von Waren und Dienstleistungen des Unternehmens.
Formel
Warenverkäufe + Verkaufte Produktion
2 740 894 €
Bruttomarge (2024)
?
Bruttomarge
Definition
Differenz zwischen Umsatz und Wareneinsatz.
Formel
Umsatz - Wareneinsatz
738 983 €
EBITDA (2024)
?
EBITDA (Betriebsergebnis vor Abschreibungen)
Definition
Ressource générée par l'activité courante, avant amortissements et charges financières.
Formel
Wertschöpfung - Personalkosten - Steuern
Interpretation
Positiv = rentable Tätigkeit
-202 898 €
EBIT (2024)
?
EBIT (Betriebsergebnis)
Definition
Betriebsergebnis, einschließlich Abschreibungen und Rückstellungen.
Formel
EBITDA - Abschreibungen und Rückstellungen + Auflösungen
-272 117 €
Nettoergebnis (2024)
?
Nettoergebnis
Definition
Bénéfice ou perte après toutes les charges, y compris impôts et éléments exceptionnels.
Le compte de résultat détaillé n'est pas disponible pour cette entreprise (liasse simplifiée ou données confidentielles).
Évolution graphique
Anzeigen :
Visualisierung erstellt mit numbers.finance Sources : INPI & BCE - Anpassungen : Ministère de l'Économie
Aktiva
Chargement des données...
Poste
Brutto
Abschr.
Netto
%
Entwicklung
Données de bilan actif non disponibles pour cette entreprise
Passiva
Chargement des données...
Poste
Jahr
%
Entwicklung
Données de bilan passif non disponibles pour cette entreprise
Solvenz- und Verschuldungskennzahlen
The debt ratio (= Financial debt / Equity x 100) stands at 0%. 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 -71%. Low autonomy: the company heavily depends on external financing (banks, suppliers).
Verschuldungsgrad (2024)
?
Verschuldungsgrad
Definition
Misst das Verhältnis von Schulden zu Eigenkapital.
Formel
(Finanzschulden / Eigenkapital) x 100
Interpretation
< 50% : Faible 50-100% : Moderat > 100% : Hoch
0.0%
Finanzielle Autonomie (2024)
?
Finanzielle Autonomie
Definition
Anteil des Eigenkapitals an der Gesamtfinanzierung.
Visualisierung erstellt mit numbers.finance Sources : INPI & BCE - Anpassungen : Ministère de l'Économie
Kennzahl
2016
2017
2019
2020
2021
2022
2023
2024
Verschuldungsgrad
-0.238
-0.271
-2008.855
-69.123
0.0
0.0
0.0
0.0
Finanzielle Autonomie
-125.449
-160.455
-2.709
-25.544
7.676
3.149
-31.777
-70.669
Rückzahlungsfähigkeit
0.031
0.028
13.899
-0.878
0.0
0.0
0.0
0.0
Cashflow / Umsatz
3.036%
3.735%
1.56%
-5.4%
-3.323%
-0.482%
-8.867%
-7.655%
Positionnement sectoriel
Debt ratio
0.02024
2022
2023
2024
Q1: 1.09
Méd: 38.44
Q3: 110.66
Excellent
In 2024, the debt ratio of SODI 15 SARL (0.00) ranks in the bottom 25% of the sector, which is positive. This ratio measures the weight of debt relative to equity. A low ratio indicates a solid financial structure with little dependence on creditors.
Financial autonomy
-70.67%2024
2022
2023
2024
Q1: 14.11%
Méd: 31.97%
Q3: 48.11%
Average
In 2024, the financial autonomy of SODI 15 SARL (-70.7%) 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
0.0 years2024
2022
2023
2024
Q1: 0.0 years
Méd: 0.94 years
Q3: 3.03 years
Excellent
In 2024, the repayment capacity of SODI 15 SARL (0.00) 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.
Liquiditätskennzahlen
The liquidity ratio (= Current assets / Current liabilities) stands at 16.71. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months.
Liquiditätsquote (2024)
?
Liquiditätsquote
Definition
Fähigkeit, kurzfristige Schulden mit dem Umlaufvermögen zu decken.
Formel
Umlaufvermögen / Kurzfristige Verbindlichkeiten
Interpretation
> 1.5 : Sehr gut 1-1.5 : Angemessen < 1 : Risque de liquidité
16.707
Zinsdeckung (2024)
?
Zinsdeckung
Definition
Fähigkeit, Zinsaufwendungen mit dem Betriebsergebnis zu decken.
Entwicklung der Liquiditätskennzahlen SODI 15 SARL
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Kennzahl
2016
2017
2019
2020
2021
2022
2023
2024
Liquiditätsquote
11.762
13.756
112.659
33.239
47.153
41.301
31.895
16.707
Zinsdeckung
8.735
13.204
16.258
-10.972
-10.306
-19.178
-9.064
-6.625
Positionnement sectoriel
Liquidity ratio
16.712024
2022
2023
2024
Q1: 105.99
Méd: 141.63
Q3: 201.49
Watch-5 pts über 3 Jahre
In 2024, the liquidity ratio of SODI 15 SARL (16.71) ranks in the bottom 25% of the sector. This ratio measures the ability to cover short-term debt with current assets. A ratio below 1 may signal potential cash flow tensions.
Interest coverage
-6.62x2024
2022
2023
2024
Q1: 0.0x
Méd: 1.65x
Q3: 7.04x
Average
In 2024, the interest coverage of SODI 15 SARL (-6.6x) ranks below the median of the sector. This ratio indicates how many times operating income covers interest expenses. An improvement would strengthen the competitive position.
Umlaufvermögensbedarf und Zahlungsfristen
Working capital requirement (WCR) measures the cash timing gap between customer collections and supplier/inventory payments. Average customer payment term: 0 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 22 days. Favorable situation: supplier credit is longer than customer credit by 22 days. Inventory turnover is 19 days (= Average inventory / Cost of goods x 360). Fast turnover, sign of good inventory management. WCR is negative (-122 days): operations structurally generate cash. Over 2016-2024, WCR increased by +53%, requiring additional financing.
Operatives Working Capital (2024)
?
Operatives Working Capital
Definition
Besoin de financement généré par le cycle d'exploitation (stocks + créances - dettes fournisseurs).
(Lieferantenverbindlichkeiten / Einkäufe inkl. MwSt.) x 360
Interpretation
Je länger die Frist, desto besser für die Liquidität
22 j
Lagerumschlag (2024)
?
Lagerumschlag (Tage)
Definition
Durchschnittliche Lagerdauer für Waren oder Materialien.
Formel
(Vorräte / Einkaufskosten) x 360
Interpretation
Je niedriger das Verhältnis, desto schneller der Umschlag
19 j
Working Capital in Umsatztagen (2024)
?
Working Capital in Umsatztagen
Definition
Drückt den Betriebskapitalbedarf in Umsatztagen aus.
Formel
(BFR exploitation / CA) x 360
Interpretation
Je weniger Tage, desto besser das Working Capital Management
-122 j
Entwicklung des Working Capital und der Zahlungsfristen SODI 15 SARL
Visualisierung erstellt mit numbers.finance Sources : INPI & BCE - Anpassungen : Ministère de l'Économie
Kennzahl
2016
2017
2019
2020
2021
2022
2023
2024
BFR d'exploitation
-1 967 570 €
-1 678 397 €
281 286 €
-18 104 €
-244 947 €
-294 172 €
-589 468 €
-928 204 €
Lagerumschlag (Tage)
19
18
26
17
22
24
28
19
Crédit clients (jours)
0
0
16
0
0
0
0
0
Crédit fournisseurs (jours)
21
18
43
72
28
21
23
22
Positionnement de SODI 15 SARL dans son secteur
Vergleich mit der Branche Supermarchés
Bewertungsschätzung
Based on 551 transactions of similar company sales
in 2024,
the value of SODI 15 SARL is estimated at
630 177 €
(range 342 633€ - 1 157 351€).
The price/revenue ratio is 0.23x
(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 value2024
551 transactions
342k€630k€1157k€
630 177 €Range: 342 633€ - 1 157 351€
NAF 5 année 2024
Valuation method used
Revenue Multiple
2 740 894 €
×
0.23x
=630 177 €
Range: 342 633€ - 1 157 352€
Only this financial indicator is available for this company.
Bewertungsentwicklung
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 551 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 (Supermarchés)
Compare SODI 15 SARL with other companies in the same sector:
The headquarters of SODI 15 SARL is located in PARIS (75015), in the department Paris.
Where to find the tax return of SODI 15 SARL ?
The tax return of SODI 15 SARL 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 SODI 15 SARL operate?
SODI 15 SARL operates in the sector Supermarchés (NAF code 47.11D). See the 'Sector positioning' section above to compare the company with its competitors.
Item evolution
Drehen Sie Ihr Telefon ins Querformat, um das Diagramm anzuzeigen