Employees: 12 (2023.0)Legal category: SA à directoireSize: PMECreation date: 2017-03-23 (9 years)Status: ActiveBusiness sector: Ingénierie, études techniquesLocation: PERIGUEUX (24000), Dordogne
SEM 24 PERIGORD ENERGIES : revenue, balance sheet and financial ratios
SEM 24 PERIGORD ENERGIES is a French company
founded 9 years ago,
specialized in the sector Ingénierie, études techniques.
Based in PERIGUEUX (24000),
this company of category PME
shows in 2023 a revenue of 1.4 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - SEM 24 PERIGORD ENERGIES (SIREN 828837310)
Indicator
2024
2023
2022
2021
2020
Revenue
N/C
1 428 243 €
1 074 027 €
1 151 571 €
568 818 €
Net income
32 966 €
-404 486 €
-30 492 €
207 885 €
123 048 €
EBITDA
N/C
-497 494 €
-71 554 €
229 803 €
49 193 €
Net margin
N/C
-28.3%
-2.8%
18.1%
21.6%
Revenue and income statement
In 2024, SEM 24 PERIGORD ENERGIES generates positive net income of 33 k€. Net income represents the final profit after all expenses (operating, financial, exceptional) and corporate tax. Change over 2020-2024: 123 k€ -> 33 k€.
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
32 966 €
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 47%. Debt remains under control: the company retains capacity to raise new debt if needed. Financial autonomy (= Equity / Total assets x 100) reaches 66%. This high autonomy means the company finances most of its assets through equity, a sign of strength.
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
46.565%
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
65.884%
Asset age ratio (2024)
?
Asset age ratio
Definition
Measures the degree of wear of tangible assets.
Formula
Accumulated depreciation / Gross fixed assets x 100
Solvency indicators evolution SEM 24 PERIGORD ENERGIES
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2020
2021
2022
2023
2024
Debt ratio
31.652
38.443
37.696
39.162
46.565
Financial autonomy
75.062
70.925
70.665
68.935
65.884
Repayment capacity
17.408
16.633
635.736
-22.158
None
Cash flow / Revenue
31.533%
20.217%
0.555%
-24.305%
None%
Sector positioning
Debt ratio
46.562024
2022
2023
2024
Q1: 0.0
Med: 8.32
Q3: 42.94
Average+11 pts over 3 years
In 2024, the debt ratio of SEM 24 PERIGORD ENERGIES (46.56) 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
65.88%2024
2022
2023
2024
Q1: 11.42%
Med: 37.88%
Q3: 61.37%
Excellent
In 2024, the financial autonomy of SEM 24 PERIGORD ENERGIES (65.9%) 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
-22.16 years2023
2022
2023
Q1: 0.0 years
Med: 0.0 years
Q3: 1.07 years
Excellent-52 pts over 2 years
In 2023, the repayment capacity of SEM 24 PERIGORD ENERGIES (-22.16) 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 395.29. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months.
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
395.288
Liquidity indicators evolution SEM 24 PERIGORD ENERGIES
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2020
2021
2022
2023
2024
Liquidity ratio
3899.045
2011.009
1299.227
516.022
395.288
Interest coverage
57.754
15.474
-59.364
-18.264
None
Sector positioning
Liquidity ratio
395.292024
2022
2023
2024
Q1: 149.17
Med: 230.27
Q3: 405.7
Good
In 2024, the liquidity ratio of SEM 24 PERIGORD ENERGIES (395.29) ranks above the median of the sector. This ratio measures the ability to cover short-term debt with current assets. This comfortable position offers an appreciable safety margin.
Interest coverage
-18.26x2023
2022
2023
Q1: 0.0x
Med: 0.0x
Q3: 1.86x
Average
In 2023, the interest coverage of SEM 24 PERIGORD ENERGIES (-18.3x) 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 (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
0 €
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
0 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
0 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 and payment terms evolution SEM 24 PERIGORD ENERGIES
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2020
2021
2022
2023
2024
Operating WCR
533 438 €
825 918 €
913 267 €
892 509 €
0 €
Inventory turnover (days)
110
156
155
128
0
Customer payment term (days)
241
111
136
260
0
Supplier payment term (days)
48
27
139
80
0
Positioning of SEM 24 PERIGORD ENERGIES in its sector
Comparison with sector Ingénierie, études techniques
Valuation estimate
Indicative estimate only : the number of comparable transactions in this sector is limited (40 transactions).
This range of 5 837€ to 67 636€ is provided for information purposes only and requires in-depth analysis to be confirmed.
Estimated enterprise value2024
Indicative
5k€26k€67k€
26 940 €Range: 5 837€ - 67 636€
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 40 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 (Ingénierie, études techniques)
Compare SEM 24 PERIGORD ENERGIES with other companies in the same sector:
Frequently asked questions about SEM 24 PERIGORD ENERGIES
What is the revenue of SEM 24 PERIGORD ENERGIES ?
The revenue of SEM 24 PERIGORD ENERGIES in 2023 is 1.4 M€.
Is SEM 24 PERIGORD ENERGIES profitable?
Yes, SEM 24 PERIGORD ENERGIES generated a net profit of 33 k€ in 2024.
Where is the headquarters of SEM 24 PERIGORD ENERGIES ?
The headquarters of SEM 24 PERIGORD ENERGIES is located in PERIGUEUX (24000), in the department Dordogne.
Where to find the tax return of SEM 24 PERIGORD ENERGIES ?
The tax return of SEM 24 PERIGORD ENERGIES 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 SEM 24 PERIGORD ENERGIES operate?
SEM 24 PERIGORD ENERGIES operates in the sector Ingénierie, études techniques (NAF code 71.12B). 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