Employees: 03 (2023.0)Legal category: SCA (commandite par actions)Size: GECreation date: 1983-04-15 (43 years)Status: ActiveBusiness sector: Entreposage et stockage non frigorifiqueLocation: PORT-LA-NOUVELLE (11210), Aude
LES SILOS DU SUD : revenue, balance sheet and financial ratios
LES SILOS DU SUD is a French company
founded 43 years ago,
specialized in the sector Entreposage et stockage non frigorifique.
Based in PORT-LA-NOUVELLE (11210),
this company of category GE
shows in 2025 a revenue of 1.5 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - LES SILOS DU SUD (SIREN 327629572)
Indicator
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
1 465 215 €
1 727 341 €
1 513 242 €
2 098 577 €
2 766 141 €
3 205 752 €
3 862 917 €
4 087 400 €
4 165 417 €
4 072 530 €
Net income
-562 748 €
-392 860 €
-771 412 €
-601 194 €
-666 697 €
-402 030 €
173 974 €
327 401 €
263 206 €
380 299 €
EBITDA
-497 355 €
-297 979 €
-431 679 €
53 746 €
330 755 €
197 575 €
945 314 €
1 233 227 €
862 972 €
945 872 €
Net margin
-38.4%
-22.7%
-51.0%
-28.6%
-24.1%
-12.5%
4.5%
8.0%
6.3%
9.3%
Revenue and income statement
In 2025, LES SILOS DU SUD achieves revenue of 1.5 M€. Revenue is declining over the period 2016-2025 (CAGR: -10.7%). Significant drop of -15% vs 2024. After deducting consumption (43 k€), gross margin stands at 1.4 M€, i.e. a rate of 97%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches -497 k€, representing -33.9% of revenue. Warning negative scissor effect: despite revenue change (-15%), EBITDA varies by -67%, reducing margin by 16.7 pts. This reflects costs rising faster than revenue. Negative EBITDA means operations do not cover current expenses: concerning situation. Net income is negative at -563 k€ (-38.4% of revenue), which will impact equity.
Revenue (2025)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
1 465 215 €
Gross margin (2025)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
1 422 396 €
EBITDA (2025)
?
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
-497 355 €
EBIT (2025)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
-966 727 €
Net income (2025)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
-562 748 €
EBITDA margin (2025)
?
EBITDA margin
Definition
Measures the company's operating profitability.
Formula
(EBE / CA) x 100
Interpretation
> 10% : Good profitability 5-10% : Average < 5% : Low
-33.9%
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 26%. 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 75%. This high autonomy means the company finances most of its assets through equity, a sign of strength.
Debt ratio (2025)
?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low 50-100% : Moderate > 100% : High
25.594%
Financial autonomy (2025)
?
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
75.132%
Cash flow / Revenue (2025)
?
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
-17.053%
Repayment capacity (2025)
?
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
-8.606
Asset age ratio (2025)
?
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
2025
Debt ratio
20.292
19.675
18.94
18.477
18.961
19.922
20.848
22.255
23.563
25.594
Financial autonomy
74.938
72.888
76.064
72.532
77.424
72.775
76.359
75.421
75.422
75.132
Repayment capacity
2.268
2.578
2.129
2.406
7.038
4.287
-6.941
-9.423
-652.458
-8.606
Cash flow / Revenue
23.285%
20.026%
21.779%
23.136%
9.537%
18.136%
-14.764%
-15.081%
-0.191%
-17.053%
Sector positioning
Debt ratio
25.592025
2023
2024
2025
Q1: 0.36
Med: 41.05
Q3: 94.7
Good-14 pts over 3 years
In 2025, the debt ratio of LES SILOS DU SUD (25.59) ranks below the median of the sector. This ratio measures the weight of debt relative to equity. This controlled position reflects prudent management.
Financial autonomy
75.13%2025
2023
2024
2025
Q1: 17.83%
Med: 37.48%
Q3: 58.98%
Excellent+7 pts over 3 years
In 2025, the financial autonomy of LES SILOS DU SUD (75.1%) 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
-8.61 years2025
2023
2024
2025
Q1: 0.0 years
Med: 1.0 years
Q3: 5.18 years
Excellent
In 2025, the repayment capacity of LES SILOS DU SUD (-8.61) 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 1003.45. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months.
Liquidity ratio (2025)
?
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
1003.448
Interest coverage (2025)
?
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
-2.755
Liquidity indicators evolution LES SILOS DU SUD
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
2025
Liquidity ratio
585.307
415.509
492.509
361.55
664.734
583.296
807.756
704.338
816.075
1003.448
Interest coverage
1.458
1.459
1.101
1.411
6.562
3.551
22.457
-3.065
-4.588
-2.755
Sector positioning
Liquidity ratio
1003.452025
2023
2024
2025
Q1: 108.74
Med: 185.86
Q3: 322.43
Excellent
In 2025, the liquidity ratio of LES SILOS DU SUD (1003.45) 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
-2.75x2025
2023
2024
2025
Q1: 0.0x
Med: 2.99x
Q3: 12.05x
Watch-7 pts over 3 years
In 2025, the interest coverage of LES SILOS DU SUD (-2.8x) 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: 58 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 49 days. The company must finance 9 days of gap between collections and payments. Overall, WCR represents 447 days of revenue, i.e. 1.8 M€ to permanently finance. Notable WCR improvement over the period (-53%), freeing up cash.
Operating WCR (2025)
?
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
1 820 368 €
Customer credit (2025)
?
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
58 j
Supplier credit (2025)
?
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
49 j
Inventory turnover (2025)
?
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 (2025)
?
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
447 j
WCR and payment terms evolution LES SILOS DU SUD
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
2025
Operating WCR
3 858 600 €
4 024 001 €
2 347 108 €
3 011 182 €
2 796 057 €
3 161 644 €
2 608 091 €
2 273 767 €
2 151 610 €
1 820 368 €
Inventory turnover (days)
0
0
0
0
0
0
0
0
0
0
Customer payment term (days)
79
76
34
139
33
66
50
51
48
58
Supplier payment term (days)
102
212
93
137
82
120
99
128
104
49
Positioning of LES SILOS DU SUD in its sector
Comparison with sector Entreposage et stockage non frigorifique
Valuation estimate
Based on 77 transactions of similar company sales
(all years),
the value of LES SILOS DU SUD is estimated at
210 642 €
(range 136 306€ - 503 979€).
The price/revenue ratio is 0.14x
(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. Medium reliability: estimate to be confirmed with in-depth analysis.
Estimated enterprise value2025
77 tx
136k€210k€503k€
210 642 €Range: 136 306€ - 503 979€
NAF 5 all-time
Valuation method used
Revenue Multiple
1 465 215 €
×
0.14x
=210 642 €
Range: 136 307€ - 503 979€
Only this financial indicator is available for this company.
How is this estimate calculated?
This estimate is based on the analysis of 77 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 (Entreposage et stockage non frigorifique)
Compare LES SILOS DU SUD with other companies in the same sector:
The revenue of LES SILOS DU SUD in 2025 is 1.5 M€.
Is LES SILOS DU SUD profitable?
LES SILOS DU SUD recorded a net loss in 2025.
Where is the headquarters of LES SILOS DU SUD ?
The headquarters of LES SILOS DU SUD is located in PORT-LA-NOUVELLE (11210), in the department Aude.
Where to find the tax return of LES SILOS DU SUD ?
The tax return of LES SILOS DU SUD 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 LES SILOS DU SUD operate?
LES SILOS DU SUD operates in the sector Entreposage et stockage non frigorifique (NAF code 52.10B). 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