PATRICK SOHIER SAS : revenue, balance sheet and financial ratios
PATRICK SOHIER SAS is a French company
founded 34 years ago,
specialized in the sector Transports routiers de fret interurbains.
Based in LOUDEAC (22600),
this company of category PME
shows in 2025 a revenue of 16.4 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - PATRICK SOHIER SAS (SIREN 385218805)
Indicator
2025
2024
2019
2018
2017
2016
2014
Revenue
16 362 306 €
17 728 567 €
11 096 230 €
11 242 425 €
10 967 340 €
9 770 640 €
7 958 146 €
Net income
137 618 €
676 132 €
282 284 €
324 475 €
286 750 €
366 168 €
823 €
EBITDA
-34 993 €
911 236 €
299 187 €
322 894 €
624 424 €
386 427 €
-92 733 €
Net margin
0.8%
3.8%
2.5%
2.9%
2.6%
3.7%
0.0%
Revenue and income statement
In 2025, PATRICK SOHIER SAS achieves revenue of 16.4 M€. Over the period 2014-2025, the company shows strong growth with a CAGR (compound annual growth rate) of +6.8%. Slight decline of -8% vs 2024. After deducting consumption (319 k€), gross margin stands at 16.0 M€, i.e. a rate of 98%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches -35 k€, representing -0.2% of revenue. Warning negative scissor effect: despite revenue change (-8%), EBITDA varies by -104%, reducing margin by 5.4 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 138 k€, i.e. 0.8% of revenue. This profit can be retained or distributed to shareholders.
Revenue (2025)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
16 362 306 €
Gross margin (2025)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
16 043 284 €
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
-34 993 €
EBIT (2025)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
107 886 €
Net income (2025)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
137 618 €
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
-0.2%
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 50%. Debt remains under control: the company retains capacity to raise new debt if needed. Financial autonomy (= Equity / Total assets x 100) reaches 36%. The balance between equity and debt is satisfactory.
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
50.402%
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
35.636%
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
-1.425%
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
-4.685
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
2014
2016
2017
2018
2019
2024
2025
Debt ratio
29.545
34.943
30.267
41.974
45.995
39.764
50.402
Financial autonomy
18.412
24.024
28.378
32.151
38.073
39.465
35.636
Repayment capacity
-0.263
2.083
1.666
-8.941
-47.551
3.752
-4.685
Cash flow / Revenue
-2.216%
1.885%
2.312%
-0.723%
-0.179%
1.524%
-1.425%
Sector positioning
Debt ratio
50.42025
2019
2024
2025
Q1: 10.1
Med: 40.12
Q3: 90.28
Average
In 2025, the debt ratio of PATRICK SOHIER SAS (50.40) 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
35.64%2025
2019
2024
2025
Q1: 24.65%
Med: 39.5%
Q3: 54.09%
Average-10 pts over 3 years
In 2025, the financial autonomy of PATRICK SOHIER SAS (35.6%) 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
-4.68 years2025
2019
2024
2025
Q1: 0.0 years
Med: 0.97 years
Q3: 2.68 years
Excellent
In 2025, the repayment capacity of PATRICK SOHIER SAS (-4.68) 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 182.28. 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
182.277
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
-86.517
Liquidity indicators evolution PATRICK SOHIER SAS
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2014
2016
2017
2018
2019
2024
2025
Liquidity ratio
108.696
132.554
142.155
161.369
188.52
185.336
182.277
Interest coverage
-9.032
1.204
0.668
1.12
2.892
4.374
-86.517
Sector positioning
Liquidity ratio
182.282025
2019
2024
2025
Q1: 134.08
Med: 185.34
Q3: 264.73
Average-7 pts over 3 years
In 2025, the liquidity ratio of PATRICK SOHIER SAS (182.28) 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
-86.52x2025
2019
2024
2025
Q1: 0.0x
Med: 2.16x
Q3: 7.85x
Watch-50 pts over 3 years
In 2025, the interest coverage of PATRICK SOHIER SAS (-86.5x) 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: 47 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 26 days. The company must finance 21 days of gap between collections and payments. Overall, WCR represents 29 days of revenue, i.e. 1.3 M€ to permanently finance. Over 2014-2025, WCR increased by +41%, requiring additional financing.
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
1 298 840 €
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
47 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
26 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
29 j
WCR and payment terms evolution PATRICK SOHIER SAS
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2014
2016
2017
2018
2019
2024
2025
Operating WCR
921 315 €
1 525 295 €
845 582 €
1 837 799 €
1 219 587 €
930 572 €
1 298 840 €
Inventory turnover (days)
1
1
0
0
0
0
0
Customer payment term (days)
60
79
55
75
65
40
47
Supplier payment term (days)
40
78
59
48
28
22
26
Positioning of PATRICK SOHIER SAS in its sector
Comparison with sector Transports routiers de fret interurbains
Valuation estimate
Indicative estimate only : the number of comparable transactions in this sector is limited (41 transactions).
This range of 1 234 171€ to 4 386 154€ is provided for information purposes only and requires in-depth analysis to be confirmed.
Estimated enterprise value2025
Indicative
1234k€2364k€4386k€
2 364 559 €Range: 1 234 171€ - 4 386 154€
NAF 5 année 2025
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 41 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 (Transports routiers de fret interurbains)
Compare PATRICK SOHIER SAS with other companies in the same sector:
Frequently asked questions about PATRICK SOHIER SAS
What is the revenue of PATRICK SOHIER SAS ?
The revenue of PATRICK SOHIER SAS in 2025 is 16.4 M€.
Is PATRICK SOHIER SAS profitable?
Yes, PATRICK SOHIER SAS generated a net profit of 138 k€ in 2025.
Where is the headquarters of PATRICK SOHIER SAS ?
The headquarters of PATRICK SOHIER SAS is located in LOUDEAC (22600), in the department Cotes-d'Armor.
Where to find the tax return of PATRICK SOHIER SAS ?
The tax return of PATRICK SOHIER SAS 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 PATRICK SOHIER SAS operate?
PATRICK SOHIER SAS operates in the sector Transports routiers de fret interurbains (NAF code 49.41A). 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