Employees: 11 (2023.0)Legal category: Société à responsabilité limitée (sans autre indication)Size: PMECreation date: 1978-01-01 (48 years)Status: ActiveBusiness sector: Manutention portuaireLocation: PROPRIANO (20110), None
AGENCE MARITIME SORBA : revenue, balance sheet and financial ratios
AGENCE MARITIME SORBA is a French company
founded 48 years ago,
specialized in the sector Manutention portuaire.
Based in PROPRIANO (20110),
this company of category PME
shows in 2022 a revenue of 1.5 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - AGENCE MARITIME SORBA (SIREN 312976046)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
N/C
N/C
1 461 209 €
1 175 302 €
1 081 186 €
1 284 133 €
1 270 674 €
1 263 279 €
1 149 611 €
Net income
99 522 €
53 358 €
67 659 €
72 966 €
28 800 €
26 091 €
47 233 €
55 842 €
3 377 €
EBITDA
N/C
N/C
119 482 €
51 412 €
-1 373 €
50 880 €
67 294 €
105 709 €
40 366 €
Net margin
N/C
N/C
4.6%
6.2%
2.7%
2.0%
3.7%
4.4%
0.3%
Revenue and income statement
In 2024, AGENCE MARITIME SORBA generates positive net income of 100 k€. Net income represents the final profit after all expenses (operating, financial, exceptional) and corporate tax. Change over 2016-2024: 3 k€ -> 100 k€.
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
99 522 €
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 10%. 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 79%. This high autonomy means the company finances most of its assets through equity, a sign of strength.
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
10.387%
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
78.676%
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
2021
2022
2023
2024
Debt ratio
5.308
2.547
11.489
13.502
28.399
25.016
22.0
17.447
10.387
Financial autonomy
58.879
61.918
61.182
68.95
65.214
70.971
70.953
74.663
78.676
Repayment capacity
0.134
0.0
0.0
1.665
6.136
18.866
4.229
None
None
Cash flow / Revenue
1.825%
5.952%
5.467%
3.508%
6.722%
1.844%
5.744%
None%
None%
Sector positioning
Debt ratio
10.392024
2022
2023
2024
Q1: 0.0
Med: 0.12
Q3: 32.9
Average
In 2024, the debt ratio of AGENCE MARITIME SORBA (10.39) 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
78.68%2024
2022
2023
2024
Q1: 2.46%
Med: 31.11%
Q3: 53.2%
Excellent
In 2024, the financial autonomy of AGENCE MARITIME SORBA (78.7%) ranks in the top 25% of the sector. This ratio represents the share of equity in total financing. High autonomy reflects financial independence and ability to absorb shocks.
Repayment capacity
4.23 years2022
2022
Q1: 0.0 years
Med: 0.05 years
Q3: 1.98 years
Watch
In 2022, the repayment capacity of AGENCE MARITIME SORBA (4.23) 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 311.23. 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
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Liquidity ratio
149.14
124.517
123.292
156.227
294.113
409.013
331.877
320.661
311.231
Interest coverage
47.329
12.809
0.004
0.0
-349.235
13.104
5.165
None
None
Sector positioning
Liquidity ratio
311.232024
2022
2023
2024
Q1: 100.02
Med: 150.5
Q3: 213.08
Excellent
In 2024, the liquidity ratio of AGENCE MARITIME SORBA (311.23) 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
5.17x2022
2022
Q1: 0.0x
Med: 0.34x
Q3: 4.67x
Excellent
In 2022, the interest coverage of AGENCE MARITIME SORBA (5.2x) 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.
Working capital requirement (WCR) and payment terms
Working capital requirement (WCR) measures the cash timing gap between customer collections and supplier/inventory payments.
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
0 €
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
0 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
0 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
0 j
WCR and payment terms evolution AGENCE MARITIME SORBA
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
303 739 €
47 436 €
192 355 €
381 542 €
638 948 €
727 571 €
690 743 €
0 €
0 €
Inventory turnover (days)
0
0
0
0
0
0
0
0
0
Customer payment term (days)
25
18
35
25
45
41
38
0
0
Supplier payment term (days)
16
18
28
26
23
16
32
0
0
Positioning of AGENCE MARITIME SORBA in its sector
Comparison with sector Manutention portuaire
Valuation estimate
Based on 205 transactions of similar company sales
(all years),
the value of AGENCE MARITIME SORBA is estimated at
76 947 €
(range 28 311€ - 257 681€).
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
205 transactions
28k€76k€257k€
76 947 €Range: 28 311€ - 257 681€
NAF 4 all-time
Aggregated at NAF sub-class level
Valuation method used
Net Income Multiple
99 522 €
×
0.8x
=76 948 €
Range: 28 312€ - 257 682€
Only this financial indicator is available for this company.
How is this estimate calculated?
This estimate is based on the analysis of 205 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 (Manutention portuaire)
Compare AGENCE MARITIME SORBA with other companies in the same sector:
Frequently asked questions about AGENCE MARITIME SORBA
What is the revenue of AGENCE MARITIME SORBA ?
The revenue of AGENCE MARITIME SORBA in 2022 is 1.5 M€.
Is AGENCE MARITIME SORBA profitable?
Yes, AGENCE MARITIME SORBA generated a net profit of 100 k€ in 2024.
Where is the headquarters of AGENCE MARITIME SORBA ?
The headquarters of AGENCE MARITIME SORBA is located in PROPRIANO (20110).
Where to find the tax return of AGENCE MARITIME SORBA ?
The tax return of AGENCE MARITIME SORBA 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 AGENCE MARITIME SORBA operate?
AGENCE MARITIME SORBA operates in the sector Manutention portuaire (NAF code 52.24A). 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