Mitarbeiter: 02 (2023.0)Rechtsform: SCA (commandite par actions)Größe: PMEGründungsdatum: 2014-01-28 (12 Jahre)Status: AktivBranche: Supports juridiques de gestion de patrimoine mobilierStandort: LYON (69003), Rhone
SOLIDIA INVEST : revenue, balance sheet and financial ratios
SOLIDIA INVEST is a French company
founded 12 years ago,
specialized in the sector Supports juridiques de gestion de patrimoine mobilier.
Based in LYON (69003),
this company of category PME
shows in 2024 a revenue of 4.8 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
In 2024, SOLIDIA INVEST achieves revenue of 4.8 M€. Over the period 2016-2024, the company shows strong growth with a CAGR (compound annual growth rate) of +22.9%. Significant drop of -26% vs 2023. After deducting consumption (2.0 M€), gross margin stands at 2.7 M€, i.e. a rate of 57%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches 550 k€, representing 11.6% of revenue. Warning negative scissor effect: despite revenue change (-26%), EBITDA varies by -51%, reducing margin by 6.1 pts. This reflects costs rising faster than revenue. This level of operating margin is satisfactory for the sector. Net income is negative at -800 k€ (-16.8% of revenue), which will impact equity.
Umsatz (2024)
?
Umsatz
Definition
Gesamtbetrag der Verkäufe von Waren und Dienstleistungen des Unternehmens.
Formel
Warenverkäufe + Verkaufte Produktion
4 750 972 €
Bruttomarge (2024)
?
Bruttomarge
Definition
Differenz zwischen Umsatz und Wareneinsatz.
Formel
Umsatz - Wareneinsatz
2 722 189 €
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
550 048 €
EBIT (2024)
?
EBIT (Betriebsergebnis)
Definition
Betriebsergebnis, einschließlich Abschreibungen und Rückstellungen.
Formel
EBITDA - Abschreibungen und Rückstellungen + Auflösungen
62 269 €
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 4539%. Critical situation: debt significantly exceeds equity, severely limiting borrowing capacity and exposing the company to default risk. Financial autonomy (= Equity / Total assets x 100) reaches 2%. 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
4539.099%
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
2018
2019
2020
2021
2022
2023
2024
Verschuldungsgrad
3635.902
3749.836
1989.909
1622.174
788.603
1021.619
958.542
1585.386
4539.099
Finanzielle Autonomie
2.585
2.551
4.693
5.546
10.495
8.565
8.695
5.679
2.049
Rückzahlungsfähigkeit
56.681
82.419
34.347
48.771
None
43.377
17.006
50.099
-77.646
Cashflow / Umsatz
8.606%
12.244%
6.357%
8.534%
None%
8.495%
17.431%
5.842%
-4.541%
Positionnement sectoriel
Debt ratio
4539.12024
2022
2023
2024
Q1: 0.0
Méd: 2.75
Q3: 41.16
Watch
In 2024, the debt ratio of SOLIDIA INVEST (4539.10) ranks in the top 25% of the sector. This ratio measures the weight of debt relative to equity. A high ratio may indicate excessive dependence on external financing.
Financial autonomy
2.05%2024
2022
2023
2024
Q1: 7.81%
Méd: 60.44%
Q3: 91.96%
Average
In 2024, the financial autonomy of SOLIDIA INVEST (2.0%) 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
-77.65 years2024
2022
2023
2024
Q1: 0.0 years
Méd: 0.07 years
Q3: 2.68 years
Excellent-52 pts über 3 Jahre
In 2024, the repayment capacity of SOLIDIA INVEST (-77.65) 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 1993.65. 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 163.4x. Operating income very largely covers interest expenses: high safety margin.
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
1993.65
Zinsdeckung (2024)
?
Zinsdeckung
Definition
Fähigkeit, Zinsaufwendungen mit dem Betriebsergebnis zu decken.
Entwicklung der Liquiditätskennzahlen SOLIDIA INVEST
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Kennzahl
2016
2017
2018
2019
2020
2021
2022
2023
2024
Liquiditätsquote
2888.146
6267.001
5024.972
2153.344
1481.331
2509.074
1237.041
2286.72
1993.65
Zinsdeckung
55.638
143.053
65.578
62.722
None
52.573
30.857
68.52
163.414
Positionnement sectoriel
Liquidity ratio
1993.652024
2022
2023
2024
Q1: 142.73
Méd: 746.83
Q3: 3595.15
Good
In 2024, the liquidity ratio of SOLIDIA INVEST (1993.65) ranks above the median of the sector. This ratio measures the ability to cover short-term debt with current assets. This comfortable position offers an appreciable safety margin.
Interest coverage
163.41x2024
2022
2023
2024
Q1: -27.99x
Méd: 0.0x
Q3: 0.0x
Excellent
In 2024, the interest coverage of SOLIDIA INVEST (163.4x) 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.
Umlaufvermögensbedarf und Zahlungsfristen
Working capital requirement (WCR) measures the cash timing gap between customer collections and supplier/inventory payments. Average customer payment term: 2 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 53 days. Excellent situation: suppliers finance 51 days of the operating cycle (retail model). Inventory turnover is 410 days (= Average inventory / Cost of goods x 360). This high level ties up cash and potentially creates obsolescence risk. Overall, WCR represents 1249 days of revenue, i.e. 16.5 M€ to permanently finance. Over 2016-2024, WCR increased by +424%, 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
53 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
410 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
1249 j
Entwicklung des Working Capital und der Zahlungsfristen SOLIDIA INVEST
Visualisierung erstellt mit numbers.finance Sources : INPI & BCE - Anpassungen : Ministère de l'Économie
Kennzahl
2016
2017
2018
2019
2020
2021
2022
2023
2024
BFR d'exploitation
3 148 285 €
7 659 764 €
7 722 390 €
9 588 813 €
0 €
15 454 955 €
17 619 585 €
16 610 253 €
16 486 253 €
Lagerumschlag (Tage)
1287
2621
419
748
0
523
402
333
410
Crédit clients (jours)
4
66
5
11
0
4
3
2
2
Crédit fournisseurs (jours)
5
29
5
59
0
44
142
2
53
Positionnement de SOLIDIA INVEST dans son secteur
Vergleich mit der Branche Supports juridiques de gestion de patrimoine mobilier
Bewertungsschätzung
Based on 103 transactions of similar company sales
(all years),
the value of SOLIDIA INVEST is estimated at
1 419 405 €
(range 679 168€ - 3 226 013€).
With an EBITDA of 550 048€, the sector multiple of 2.5x is applied.
The price/revenue ratio is 0.30x
(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
103 transactions
679k€1419k€3226k€
1 419 405 €Range: 679 168€ - 3 226 013€
NAF 5 all-time
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
550 048 €×2.5x
Estimation1 401 651 €
624 165€ - 2 756 028€
Revenue Multiple30%
4 750 972 €×0.30x
Estimation1 448 995 €
770 840€ - 4 009 323€
Bewertungsentwicklung
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 103 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 (Supports juridiques de gestion de patrimoine mobilier)
Compare SOLIDIA INVEST with other companies in the same sector:
The headquarters of SOLIDIA INVEST is located in LYON (69003), in the department Rhone.
Where to find the tax return of SOLIDIA INVEST ?
The tax return of SOLIDIA INVEST 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 SOLIDIA INVEST operate?
SOLIDIA INVEST operates in the sector Supports juridiques de gestion de patrimoine mobilier (NAF code 66.19A). 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