Employees: 01 (2023.0)Legal category: Société à responsabilité limitée (sans autre indication)Size: PMECreation date: 2001-10-26 (24 years)Status: ActiveBusiness sector: Agences immobilièresLocation: AIX-EN-PROVENCE (13100), Bouches-du-Rhone
SARL S.O.P.R.O.M.A. : revenue, balance sheet and financial ratios
SARL S.O.P.R.O.M.A. is a French company
founded 24 years ago,
specialized in the sector Agences immobilières.
Based in AIX-EN-PROVENCE (13100),
this company of category PME
shows in 2020 a revenue of 2.1 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - SARL S.O.P.R.O.M.A. (SIREN 439818154)
Indicator
2022
2021
2020
2019
2018
2017
2016
Revenue
N/C
N/C
2 144 112 €
1 245 760 €
56 827 €
1 461 375 €
2 233 910 €
Net income
12 892 €
53 836 €
-87 091 €
14 516 €
-230 379 €
-401 604 €
19 630 €
EBITDA
N/C
N/C
-250 430 €
16 352 €
-235 434 €
-390 917 €
38 172 €
Net margin
N/C
N/C
-4.1%
1.2%
-405.4%
-27.5%
0.9%
Revenue and income statement
In 2022, SARL S.O.P.R.O.M.A. generates positive net income of 13 k€. Net income represents the final profit after all expenses (operating, financial, exceptional) and corporate tax. Change over 2016-2022: 20 k€ -> 13 k€.
Net income (2022)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
12 892 €
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 86%. Debt level is high: negotiating margin with banks is reduced. Financial autonomy (= Equity / Total assets x 100) reaches 47%. This high autonomy means the company finances most of its assets through equity, a sign of strength.
Debt ratio (2022)
?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low 50-100% : Moderate > 100% : High
86.395%
Financial autonomy (2022)
?
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
47.243%
Asset age ratio (2022)
?
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
Debt ratio
10.537
0.997
84.186
152.921
321.398
125.135
86.395
Financial autonomy
79.821
83.275
47.523
31.632
22.422
38.915
47.243
Repayment capacity
8.875
-0.019
-1.991
82.249
-12.42
None
None
Cash flow / Revenue
0.639%
-27.554%
-424.703%
0.873%
-6.001%
None%
None%
Sector positioning
Debt ratio
86.392022
2020
2021
2022
Q1: 0.02
Med: 16.09
Q3: 77.93
Average
In 2022, the debt ratio of SARL S.O.P.R.O.M.A. (86.39) 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
47.24%2022
2020
2021
2022
Q1: 7.61%
Med: 32.85%
Q3: 61.83%
Good+22 pts over 3 years
In 2022, the financial autonomy of SARL S.O.P.R.O.M.A. (47.2%) ranks above the median of the sector. This ratio represents the share of equity in total financing. This comfortable position offers an appreciable safety margin.
Repayment capacity
-12.42 years2020
2020
Q1: 0.0 years
Med: 0.03 years
Q3: 2.02 years
Excellent
In 2020, the repayment capacity of SARL S.O.P.R.O.M.A. (-12.42) 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 701.08. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months.
Liquidity ratio (2022)
?
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
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2018
2019
2020
2021
2022
Liquidity ratio
844.683
622.383
796.736
495.447
1771.66
708.698
701.083
Interest coverage
50.998
-1.836
-2.399
52.348
-11.949
None
None
Sector positioning
Liquidity ratio
701.082022
2020
2021
2022
Q1: 112.52
Med: 194.98
Q3: 419.05
Excellent
In 2022, the liquidity ratio of SARL S.O.P.R.O.M.A. (701.08) 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
-11.95x2020
2020
Q1: 0.0x
Med: 0.0x
Q3: 1.03x
Average
In 2020, the interest coverage of SARL S.O.P.R.O.M.A. (-11.9x) ranks below the median of the sector. This ratio indicates how many times operating income covers interest expenses. An improvement would strengthen the competitive position.
Working capital requirement (WCR) and payment terms
Working capital requirement (WCR) measures the cash timing gap between customer collections and supplier/inventory payments.
Operating WCR (2022)
?
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
0 €
Customer credit (2022)
?
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
0 j
Supplier credit (2022)
?
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
0 j
Inventory turnover (2022)
?
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 and payment terms evolution SARL S.O.P.R.O.M.A.
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
Operating WCR
1 435 667 €
856 556 €
1 137 646 €
1 331 468 €
1 945 224 €
0 €
0 €
Inventory turnover (days)
198
172
4714
379
224
0
0
Customer payment term (days)
1
1
24
1
63
0
0
Supplier payment term (days)
27
38
141
18
6
0
0
Positioning of SARL S.O.P.R.O.M.A. in its sector
Comparison with sector Agences immobilières
Valuation estimate
Based on 98 transactions of similar company sales
in 2022,
the value of SARL S.O.P.R.O.M.A. is estimated at
26 408 €
(range 13 457€ - 63 746€).
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 value2022
98 tx
13k€26k€63k€
26 408 €Range: 13 457€ - 63 746€
NAF 5 année 2022
Valuation method used
Net Income Multiple
12 892 €
×
2.0x
=26 409 €
Range: 13 457€ - 63 746€
Only this financial indicator is available for this company.
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 98 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 (Agences immobilières)
Compare SARL S.O.P.R.O.M.A. with other companies in the same sector:
Frequently asked questions about SARL S.O.P.R.O.M.A.
What is the revenue of SARL S.O.P.R.O.M.A. ?
The revenue of SARL S.O.P.R.O.M.A. in 2020 is 2.1 M€.
Is SARL S.O.P.R.O.M.A. profitable?
Yes, SARL S.O.P.R.O.M.A. generated a net profit of 13 k€ in 2022.
Where is the headquarters of SARL S.O.P.R.O.M.A. ?
The headquarters of SARL S.O.P.R.O.M.A. is located in AIX-EN-PROVENCE (13100), in the department Bouches-du-Rhone.
Where to find the tax return of SARL S.O.P.R.O.M.A. ?
The tax return of SARL S.O.P.R.O.M.A. 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 S.O.P.R.O.M.A. operate?
SARL S.O.P.R.O.M.A. operates in the sector Agences immobilières (NAF code 68.31Z). 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