Employees: 12 (2023.0)Legal category: SCA (commandite par actions)Size: GECreation date: 1998-05-01 (28 years)Status: ActiveBusiness sector: Travaux d'installation électrique dans tous locauxLocation: CHAVANOD (74650), Haute-Savoie
SDEL SAVOIE LEMAN : revenue, balance sheet and financial ratios
SDEL SAVOIE LEMAN is a French company
founded 28 years ago,
specialized in the sector Travaux d'installation électrique dans tous locaux.
Based in CHAVANOD (74650),
this company of category GE
shows in 2024 a revenue of 6.1 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - SDEL SAVOIE LEMAN (SIREN 418736526)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
6 146 370 €
5 785 931 €
5 905 008 €
5 461 493 €
4 444 451 €
6 337 890 €
4 675 224 €
5 911 467 €
5 686 973 €
Net income
213 980 €
300 259 €
296 459 €
212 555 €
103 776 €
203 158 €
206 864 €
-292 724 €
330 634 €
EBITDA
224 736 €
442 897 €
447 820 €
288 831 €
142 478 €
483 332 €
157 927 €
-264 984 €
241 238 €
Net margin
3.5%
5.2%
5.0%
3.9%
2.3%
3.2%
4.4%
-5.0%
5.8%
Revenue and income statement
In 2024, SDEL SAVOIE LEMAN achieves revenue of 6.1 M€. Revenue is growing positively over 9 years (CAGR: +1.0%). Vs 2023: +6%. After deducting consumption (0 €), gross margin stands at 6.1 M€, i.e. a rate of 100%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches 225 k€, representing 3.7% of revenue. Warning negative scissor effect: despite revenue change (+6%), EBITDA varies by -49%, reducing margin by 4.0 pts. This reflects costs rising faster than revenue. The operating margin remains fragile, requiring cost vigilance. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 214 k€, i.e. 3.5% 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
6 146 370 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
6 146 370 €
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
224 736 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
278 950 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
213 980 €
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
3.7%
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 106%. Debt level is high: negotiating margin with banks is reduced. Financial autonomy (= Equity / Total assets x 100) reaches 13%. Low autonomy: the company heavily depends on external financing (banks, suppliers). Debt repayment capacity (= Financial debt / Cash flow) indicates it would take 2.0 years of cash flow to repay all financial debt. This short period demonstrates excellent debt sustainability. Cash flow represents 2.6% of revenue. Cash flow measures resources generated by operations, available for investment and debt repayment.
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
105.895%
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
13.438%
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
2.629%
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
2.046
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
63.595
891.556
10.506
0.0
0.0
0.0
0.0
0.0
105.895
Financial autonomy
21.9
3.604
18.585
20.762
26.599
25.782
28.746
15.222
13.438
Repayment capacity
1.688
-7.804
0.171
0.0
0.0
0.0
0.0
0.0
2.046
Cash flow / Revenue
3.796%
-2.13%
4.162%
6.711%
1.226%
1.473%
4.629%
5.342%
2.629%
Sector positioning
Debt ratio
105.892024
2022
2023
2024
Q1: 0.41
Med: 12.02
Q3: 40.37
Average+50 pts over 3 years
In 2024, the debt ratio of SDEL SAVOIE LEMAN (105.89) 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
13.44%2024
2022
2023
2024
Q1: 12.18%
Med: 36.84%
Q3: 58.25%
Average-19 pts over 3 years
In 2024, the financial autonomy of SDEL SAVOIE LEMAN (13.4%) 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
2.05 years2024
2022
2023
2024
Q1: 0.0 years
Med: 0.02 years
Q3: 0.89 years
Watch+50 pts over 3 years
In 2024, the repayment capacity of SDEL SAVOIE LEMAN (2.05) 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 103.72. 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 8.7x. 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
103.722
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
8.689
Liquidity indicators evolution SDEL SAVOIE LEMAN
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
165.822
170.388
155.007
140.697
174.049
167.091
129.803
133.309
103.722
Interest coverage
0.61
-2.576
4.645
1.008
0.081
0.069
0.007
1.044
8.689
Sector positioning
Liquidity ratio
103.722024
2022
2023
2024
Q1: 154.34
Med: 223.4
Q3: 341.45
Watch-7 pts over 3 years
In 2024, the liquidity ratio of SDEL SAVOIE LEMAN (103.72) 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
8.69x2024
2022
2023
2024
Q1: 0.0x
Med: 0.0x
Q3: 2.0x
Excellent+48 pts over 3 years
In 2024, the interest coverage of SDEL SAVOIE LEMAN (8.7x) ranks in the top 25% of the sector. This ratio indicates how many times operating income covers interest expenses. High coverage means financial charges weigh little on profitability.
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: 56 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 43 days. The company must finance 13 days of gap between collections and payments. Overall, WCR represents 16 days of revenue, i.e. 271 k€ to permanently finance. Notable WCR improvement over the period (-79%), 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
270 871 €
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
56 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
43 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
16 j
WCR and payment terms evolution SDEL SAVOIE LEMAN
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
1 315 340 €
1 701 379 €
752 431 €
512 418 €
533 867 €
351 502 €
379 633 €
162 527 €
270 871 €
Inventory turnover (days)
0
0
0
0
0
0
0
0
0
Customer payment term (days)
117
130
88
73
99
83
68
76
56
Supplier payment term (days)
57
57
55
55
60
58
53
45
43
Positioning of SDEL SAVOIE LEMAN in its sector
Comparison with sector Travaux d'installation électrique dans tous locaux
Valuation estimate
Indicative estimate only : the number of comparable transactions in this sector is limited (29 transactions).
This range of 325 524€ to 1 100 133€ is provided for information purposes only and requires in-depth analysis to be confirmed.
Estimated enterprise value2024
Indicative
325k€456k€1100k€
456 525 €Range: 325 524€ - 1 100 133€
NAF 5 année 2024
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 29 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 (Travaux d'installation électrique dans tous locaux)
Compare SDEL SAVOIE LEMAN with other companies in the same sector:
Frequently asked questions about SDEL SAVOIE LEMAN
What is the revenue of SDEL SAVOIE LEMAN ?
The revenue of SDEL SAVOIE LEMAN in 2024 is 6.1 M€.
Is SDEL SAVOIE LEMAN profitable?
Yes, SDEL SAVOIE LEMAN generated a net profit of 214 k€ in 2024.
Where is the headquarters of SDEL SAVOIE LEMAN ?
The headquarters of SDEL SAVOIE LEMAN is located in CHAVANOD (74650), in the department Haute-Savoie.
Where to find the tax return of SDEL SAVOIE LEMAN ?
The tax return of SDEL SAVOIE LEMAN 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 SDEL SAVOIE LEMAN operate?
SDEL SAVOIE LEMAN operates in the sector Travaux d'installation électrique dans tous locaux (NAF code 43.21A). 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