Employees: NN (None)Legal category: SCA (commandite par actions)Size: PMECreation date: 1991-02-01 (35 years)Status: ActiveBusiness sector: Activités des sociétés holdingLocation: PERIGUEUX (24000), Dordogne
GROUPE SOLINE : revenue, balance sheet and financial ratios
GROUPE SOLINE is a French company
founded 35 years ago,
specialized in the sector Activités des sociétés holding.
Based in PERIGUEUX (24000),
this company of category PME
shows in 2024 a revenue of 265 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - GROUPE SOLINE (SIREN 380867283)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
264 866 €
52 788 €
50 139 €
51 219 €
N/C
512 909 €
N/C
85 632 €
105 040 €
Net income
65 315 €
58 202 €
121 575 €
-38 642 €
52 041 €
1 005 315 €
397 261 €
-9 921 €
208 607 €
EBITDA
138 372 €
-135 264 €
-115 378 €
-115 087 €
-97 434 €
45 149 €
-36 783 €
-99 753 €
28 777 €
Net margin
24.7%
110.3%
242.5%
-75.4%
N/C
196.0%
N/C
-11.6%
198.6%
Revenue and income statement
In 2024, GROUPE SOLINE achieves revenue of 265 k€. Over the period 2016-2024, the company shows strong growth with a CAGR (compound annual growth rate) of +12.3%. Vs 2023, growth of +402% (53 k€ -> 265 k€). After deducting consumption (0 €), gross margin stands at 265 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 138 k€, representing 52.2% of revenue. Positive scissor effect: EBITDA margin improves by +308.5 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 65 k€, i.e. 24.7% of revenue. This profit can be retained or distributed to shareholders.
Revenue (2024)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
264 866 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
264 866 €
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
138 372 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
138 340 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
65 315 €
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
52.2%
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 41%. Debt remains under control: the company retains capacity to raise new debt if needed. Financial autonomy (= Equity / Total assets x 100) reaches 56%. 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
40.719%
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
56.327%
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
-2.764%
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
-57.679
Solvency indicators evolution GROUPE SOLINE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Debt ratio
31.394
451.163
102.857
18.348
16.927
16.843
9.781
5.293
40.719
Financial autonomy
25.854
13.368
31.451
77.478
75.942
70.154
73.837
71.005
56.327
Repayment capacity
-3.878
-18.473
-14.575
0.799
-3.419
-1.589
-0.66
-0.715
-57.679
Cash flow / Revenue
-50.18%
-182.45%
None%
85.506%
None%
-409.53%
-613.315%
-288.132%
-2.764%
Sector positioning
Debt ratio
40.722024
2022
2023
2024
Q1: 0.01
Med: 8.77
Q3: 62.6
Average+22 pts over 3 years
In 2024, the debt ratio of GROUPE SOLINE (40.72) 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
56.33%2024
2022
2023
2024
Q1: 15.71%
Med: 62.26%
Q3: 91.3%
Average-14 pts over 3 years
In 2024, the financial autonomy of GROUPE SOLINE (56.3%) 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
-57.68 years2024
2022
2023
2024
Q1: 0.0 years
Med: 0.09 years
Q3: 3.07 years
Excellent
In 2024, the repayment capacity of GROUPE SOLINE (-57.68) 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 106.16. 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 133.1x. Operating income very largely covers interest expenses: high safety margin.
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
106.163
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
133.122
Liquidity indicators evolution GROUPE SOLINE
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
55.846
84.825
77.074
42.721
104.585
125.849
152.04
141.021
106.163
Interest coverage
341.974
-168.173
-299.081
570.817
-17.057
-218.212
-17.325
-278.433
133.122
Sector positioning
Liquidity ratio
106.162024
2022
2023
2024
Q1: 138.65
Med: 681.09
Q3: 3914.52
Average
In 2024, the liquidity ratio of GROUPE SOLINE (106.16) 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
133.12x2024
2022
2023
2024
Q1: -74.77x
Med: 0.0x
Q3: 0.0x
Excellent+33 pts over 3 years
In 2024, the interest coverage of GROUPE SOLINE (133.1x) 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. Average customer payment term: 190 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 4951 days. Excellent situation: suppliers finance 4761 days of the operating cycle (retail model). Overall, WCR represents 1532 days of revenue, i.e. 1.1 M€ to permanently finance. Over 2016-2024, WCR increased by +376%, 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
1 127 312 €
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
190 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
4951 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 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
1532 j
WCR and payment terms evolution GROUPE SOLINE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
-408 203 €
-63 135 €
0 €
54 553 €
0 €
370 979 €
726 111 €
919 210 €
1 127 312 €
Inventory turnover (days)
1712
1870
0
0
0
0
0
0
0
Customer payment term (days)
350
131
0
0
0
323
647
548
190
Supplier payment term (days)
346
93
134
2574
794
1628
2411
3089
4951
Positioning of GROUPE SOLINE in its sector
Comparison with sector Activités des sociétés holding
Valuation estimate
Based on 54 transactions of similar company sales
in 2024,
the value of GROUPE SOLINE is estimated at
400 428 €
(range 97 903€ - 729 744€).
With an EBITDA of 138 372€, the sector multiple of 4.8x is applied.
The price/revenue ratio is 0.59x
(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. Medium reliability: estimate to be confirmed with in-depth analysis.
Estimated enterprise value2024
54 tx
97k€400k€729k€
400 428 €Range: 97 903€ - 729 744€
NAF 5 année 2024
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
138 372 €×4.8x
Estimation669 146 €
113 270€ - 1 153 134€
Revenue Multiple30%
264 866 €×0.59x
Estimation155 946 €
97 018€ - 185 390€
Net Income Multiple20%
65 315 €×1.5x
Estimation95 357 €
60 817€ - 487 803€
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 54 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 (Activités des sociétés holding)
Compare GROUPE SOLINE with other companies in the same sector:
Yes, GROUPE SOLINE generated a net profit of 65 k€ in 2024.
Where is the headquarters of GROUPE SOLINE ?
The headquarters of GROUPE SOLINE is located in PERIGUEUX (24000), in the department Dordogne.
Where to find the tax return of GROUPE SOLINE ?
The tax return of GROUPE SOLINE 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 GROUPE SOLINE operate?
GROUPE SOLINE operates in the sector Activités des sociétés holding (NAF code 64.20Z). 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