Employees: 03 (2023.0)Legal category: SCA (commandite par actions)Size: GECreation date: 2008-09-30 (17 years)Status: ActiveBusiness sector: Évaluation des risques et dommagesLocation: GUYANCOURT (78280), Yvelines
HOLDING SOCOTEC : revenue, balance sheet and financial ratios
HOLDING SOCOTEC is a French company
founded 17 years ago,
specialized in the sector Évaluation des risques et dommages.
Based in GUYANCOURT (78280),
this company of category GE
shows in 2024 a revenue of 40 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - HOLDING SOCOTEC (SIREN 508402450)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
40 086 €
40 086 €
40 086 €
233 436 €
110 893 €
236 684 €
254 303 €
11 468 594 €
10 730 334 €
Net income
16 511 890 €
-1 721 782 €
4 875 210 €
38 507 346 €
-2 307 428 €
-5 369 236 €
39 520 879 €
-24 479 706 €
-37 453 346 €
EBITDA
-14 959 514 €
-13 982 928 €
-10 382 118 €
-13 702 756 €
-3 389 549 €
-6 255 479 €
-4 810 110 €
-10 158 659 €
-1 851 745 €
Net margin
41191.2%
-4295.2%
12161.9%
16495.9%
-2080.8%
-2268.5%
15540.9%
-213.4%
-349.0%
Revenue and income statement
In 2024, HOLDING SOCOTEC achieves revenue of 40 k€. Revenue is declining over the period 2016-2024 (CAGR: -50.3%). Slight decline of 0% vs 2023. After deducting consumption (-5 k€), gross margin stands at 46 k€, i.e. a rate of 114%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches -15.0 M€, representing -37318.6% of revenue. Warning negative scissor effect: despite revenue change (+0%), EBITDA varies by -7%, reducing margin by 2436.2 pts. This reflects costs rising faster than revenue. Negative EBITDA means operations do not cover current expenses: concerning situation. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 16.5 M€, i.e. 41191.2% 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
40 086 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
45 517 €
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
-14 959 514 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
18 585 253 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
16 511 890 €
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
-37318.6%
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 475%. 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 16%. Low autonomy: the company heavily depends on external financing (banks, suppliers). Debt repayment capacity (= Financial debt / Cash flow) indicates it would take 146.9 years of cash flow to repay all financial debt. Beyond 7 years, banks generally consider credit risk as high. Cash flow represents 24791.8% of revenue. Cash flow measures resources generated by operations, available for investment and debt repayment. This high level provides strong self-financing capacity.
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
474.65%
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
15.7%
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
24791.828%
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
146.853
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
1132.887
264.101
252.317
238.332
242.639
207.265
246.17
302.836
474.65
Financial autonomy
7.347
23.798
21.966
25.422
25.929
28.459
24.607
21.764
15.7
Repayment capacity
-24.028
-15.116
63.95
-96.062
65.594
-77.285
88.461
758.013
146.853
Cash flow / Revenue
-130.807%
-205.569%
2669.586%
-3310.771%
10292.392%
-4516.796%
25378.202%
3296.605%
24791.828%
Sector positioning
Debt ratio
474.652024
2022
2023
2024
Q1: 0.34
Med: 15.78
Q3: 51.95
Watch-6 pts over 3 years
In 2024, the debt ratio of HOLDING SOCOTEC (474.65) 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
15.7%2024
2022
2023
2024
Q1: 19.33%
Med: 44.34%
Q3: 61.51%
Watch
In 2024, the financial autonomy of HOLDING SOCOTEC (15.7%) ranks in the bottom 25% of the sector. This ratio represents the share of equity in total financing. Low autonomy may limit investment capacity and increase vulnerability.
Repayment capacity
146.85 years2024
2022
2023
2024
Q1: 0.0 years
Med: 0.14 years
Q3: 1.8 years
Watch-17 pts over 3 years
In 2024, the repayment capacity of HOLDING SOCOTEC (146.85) 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 45.60. 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
45.604
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
-732.449
Liquidity indicators evolution HOLDING SOCOTEC
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
59.405
77.225
74.959
65.385
21.106
71.866
53.589
18.441
45.604
Interest coverage
-2831.326
-301.796
-432.555
-656.651
-3242.608
-402.198
-507.307
-688.206
-732.449
Sector positioning
Liquidity ratio
45.62024
2022
2023
2024
Q1: 124.63
Med: 157.8
Q3: 244.91
Watch
In 2024, the liquidity ratio of HOLDING SOCOTEC (45.60) 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
-732.45x2024
2022
2023
2024
Q1: 0.0x
Med: 0.2x
Q3: 4.37x
Watch-7 pts over 3 years
In 2024, the interest coverage of HOLDING SOCOTEC (-732.5x) ranks in the bottom 25% of the sector. This ratio indicates how many times operating income covers interest expenses. Low coverage may indicate fragility to rate or income variations.
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: 62117 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 136 days. The gap of 61981 days means the company finances its customers for over a month before being paid relative to supplier payments. This weighs on cash flow. WCR is negative (-1076529 days): operations structurally generate cash. Notable WCR improvement over the period (-334%), freeing up cash.
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
-119 871 552 €
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
62117 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
136 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
-1076529 j
WCR and payment terms evolution HOLDING SOCOTEC
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
-27 590 908 €
-59 646 552 €
-65 116 539 €
-66 349 666 €
-99 837 196 €
-101 907 630 €
-119 375 173 €
-148 690 303 €
-119 871 552 €
Inventory turnover (days)
0
0
0
0
0
0
0
0
0
Customer payment term (days)
80
113
3455
4506
3438
4574
22334
29152
62117
Supplier payment term (days)
71
61
126
87
133
51
83
55
136
Positioning of HOLDING SOCOTEC in its sector
Comparison with sector Évaluation des risques et dommages
Valuation estimate
Based on 209 transactions of similar company sales
(all years),
the value of HOLDING SOCOTEC is estimated at
13 071 880 €
(range 5 704 630€ - 58 482 223€).
The price/revenue ratio is 0.87x
(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
209 transactions
5704k€13071k€58482k€
13 071 880 €Range: 5 704 630€ - 58 482 223€
NAF 4 all-time
Aggregated at NAF sub-class level
Valuation detail by method
Ajustez les pondérations selon votre analyse
Revenue Multiple30%
40 086 €×0.87x
Estimation34 730 €
10 726€ - 71 336€
Net Income Multiple20%
16 511 890 €×2.0x
Estimation32 627 606 €
14 245 486€ - 146 098 554€
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 209 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 (Évaluation des risques et dommages)
Compare HOLDING SOCOTEC with other companies in the same sector:
Yes, HOLDING SOCOTEC generated a net profit of 16.5 M€ in 2024.
Where is the headquarters of HOLDING SOCOTEC ?
The headquarters of HOLDING SOCOTEC is located in GUYANCOURT (78280), in the department Yvelines.
Where to find the tax return of HOLDING SOCOTEC ?
The tax return of HOLDING SOCOTEC 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 HOLDING SOCOTEC operate?
HOLDING SOCOTEC operates in the sector Évaluation des risques et dommages (NAF code 66.21Z). 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