Employees: NN (None)Legal category: Société à responsabilité limitée (sans autre indication)Size: PMECreation date: 2010-07-09 (15 years)Status: ActiveBusiness sector: Production d'électricitéLocation: LAVIT (82120), Tarn-et-Garonne
SARL SOLE DI PALLE : revenue, balance sheet and financial ratios
SARL SOLE DI PALLE is a French company
founded 15 years ago,
specialized in the sector Production d'électricité.
Based in LAVIT (82120),
this company of category PME
shows in 2024 a revenue of 85 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - SARL SOLE DI PALLE (SIREN 523745776)
Indicator
2024
2020
2019
2018
2017
Revenue
85 451 €
89 928 €
91 590 €
81 096 €
87 673 €
Net income
26 016 €
27 054 €
27 083 €
16 261 €
16 758 €
EBITDA
74 508 €
77 981 €
79 489 €
70 435 €
74 593 €
Net margin
30.4%
30.1%
29.6%
20.1%
19.1%
Revenue and income statement
In 2024, SARL SOLE DI PALLE achieves revenue of 85 k€. Activity remains stable over the period (CAGR: -0.4%). Slight decline of -5% vs 2020. After deducting consumption (0 €), gross margin stands at 85 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 75 k€, representing 87.2% of revenue. This high EBITDA margin provides strong self-financing capacity and resilience to uncertainties. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 26 k€, i.e. 30.4% 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
85 451 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
85 451 €
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
74 508 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
33 948 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
26 016 €
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
87.2%
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 95%. Debt level is high: negotiating margin with banks is reduced. Financial autonomy (= Equity / Total assets x 100) reaches 51%. This high autonomy means the company finances most of its assets through equity, a sign of strength. Debt repayment capacity (= Financial debt / Cash flow) indicates it would take 2.9 years of cash flow to repay all financial debt. This short period demonstrates excellent debt sustainability. Cash flow represents 77.9% 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
95.18%
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
50.643%
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
77.911%
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
2.913
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
2017
2018
2019
2020
2024
Debt ratio
1732.418
1060.445
615.132
400.507
95.18
Financial autonomy
5.427
8.586
13.926
19.855
50.643
Repayment capacity
9.651
8.814
6.793
6.177
2.913
Cash flow / Revenue
69.394%
74.407%
76.365%
75.188%
77.911%
Sector positioning
Debt ratio
95.182024
2019
2020
2024
Q1: -273.65
Med: 0.0
Q3: 120.96
Average-5 pts over 3 years
In 2024, the debt ratio of SARL SOLE DI PALLE (95.18) 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
50.64%2024
2019
2020
2024
Q1: -12.1%
Med: 0.32%
Q3: 40.46%
Excellent+23 pts over 3 years
In 2024, the financial autonomy of SARL SOLE DI PALLE (50.6%) 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
2.91 years2024
2019
2020
2024
Q1: -4.9 years
Med: 0.0 years
Q3: 5.63 years
Average-9 pts over 3 years
In 2024, the repayment capacity of SARL SOLE DI PALLE (2.91) ranks above the median of the sector. This ratio indicates the number of years needed to repay debt with cash flow. A reduction effort could improve financial strength.
Liquidity ratios
The liquidity ratio (= Current assets / Current liabilities) stands at 1923.63. 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 5.4x. 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
1923.633
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
5.37
Liquidity indicators evolution SARL SOLE DI PALLE
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2017
2018
2019
2020
2024
Liquidity ratio
0.0
2364.363
0.0
0.0
1923.633
Interest coverage
15.154
14.332
10.547
9.861
5.37
Sector positioning
Liquidity ratio
1923.632024
2019
2020
2024
Q1: 83.26
Med: 273.74
Q3: 870.78
Excellent+50 pts over 3 years
In 2024, the liquidity ratio of SARL SOLE DI PALLE (1923.63) 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
5.37x2024
2019
2020
2024
Q1: -5.49x
Med: 0.0x
Q3: 19.34x
Good-5 pts over 3 years
In 2024, the interest coverage of SARL SOLE DI PALLE (5.4x) ranks above the median of the sector. This ratio indicates how many times operating income covers interest expenses. This comfortable position offers an appreciable safety margin.
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: 67 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 26 days. The gap of 41 days means the company finances its customers for over a month before being paid relative to supplier payments. This weighs on cash flow. Overall, WCR represents 128 days of revenue, i.e. 30 k€ to permanently finance. Over 2017-2024, WCR increased by +1135%, 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
30 449 €
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
67 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
26 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
128 j
WCR and payment terms evolution SARL SOLE DI PALLE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2017
2018
2019
2020
2024
Operating WCR
-2 943 €
13 857 €
-2 084 €
-3 066 €
30 449 €
Inventory turnover (days)
0
0
0
0
0
Customer payment term (days)
0
0
0
0
67
Supplier payment term (days)
12
6
5
5
26
Positioning of SARL SOLE DI PALLE in its sector
Comparison with sector Production d'électricité
Valuation estimate
Based on 85 transactions of similar company sales
(all years),
the value of SARL SOLE DI PALLE is estimated at
122 861 €
(range 17 187€ - 483 505€).
With an EBITDA of 74 508€, the sector multiple of 2.4x is applied.
The price/revenue ratio is 0.69x
(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
85 tx
17k€122k€483k€
122 861 €Range: 17 187€ - 483 505€
NAF 5 all-time
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
74 508 €×2.4x
Estimation180 285 €
19 783€ - 676 461€
Revenue Multiple30%
85 451 €×0.69x
Estimation59 118 €
11 639€ - 300 005€
Net Income Multiple20%
26 016 €×2.9x
Estimation74 917 €
19 023€ - 276 365€
How is this estimate calculated?
This estimate is based on the analysis of 85 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 (Production d'électricité)
Compare SARL SOLE DI PALLE with other companies in the same sector:
Frequently asked questions about SARL SOLE DI PALLE
What is the revenue of SARL SOLE DI PALLE ?
The revenue of SARL SOLE DI PALLE in 2024 is 85 k€.
Is SARL SOLE DI PALLE profitable?
Yes, SARL SOLE DI PALLE generated a net profit of 26 k€ in 2024.
Where is the headquarters of SARL SOLE DI PALLE ?
The headquarters of SARL SOLE DI PALLE is located in LAVIT (82120), in the department Tarn-et-Garonne.
Where to find the tax return of SARL SOLE DI PALLE ?
The tax return of SARL SOLE DI PALLE 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 SARL SOLE DI PALLE operate?
SARL SOLE DI PALLE operates in the sector Production d'électricité (NAF code 35.11Z). 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