Employees: NN (None)Legal category: SCA (commandite par actions)Size: GECreation date: 1975-01-01 (51 years)Status: ActiveBusiness sector: Activités des sièges sociauxLocation: OCTEVILLE-SUR-MER (76930), Seine-Maritime
SIDEL PARTICIPATIONS : revenue, balance sheet and financial ratios
SIDEL PARTICIPATIONS is a French company
founded 51 years ago,
specialized in the sector Activités des sièges sociaux.
Based in OCTEVILLE-SUR-MER (76930),
this company of category GE
shows in 2024 a revenue of 42.6 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - SIDEL PARTICIPATIONS (SIREN 365501089)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
42 631 454 €
37 298 435 €
33 380 448 €
30 003 513 €
48 164 552 €
57 579 094 €
51 661 695 €
60 620 696 €
35 556 398 €
Net income
7 393 484 €
-62 354 812 €
-24 990 334 €
-1 540 772 €
-296 242 €
47 771 866 €
15 364 737 €
12 941 842 €
-174 545 €
EBITDA
-7 346 133 €
-5 668 708 €
-7 495 353 €
-8 916 412 €
-3 350 249 €
-28 405 116 €
-30 366 312 €
-23 229 134 €
-43 216 156 €
Net margin
17.3%
-167.2%
-74.9%
-5.1%
-0.6%
83.0%
29.7%
21.3%
-0.5%
Revenue and income statement
In 2024, SIDEL PARTICIPATIONS achieves revenue of 42.6 M€. Revenue is growing positively over 9 years (CAGR: +2.3%). Vs 2023, growth of +14% (37.3 M€ -> 42.6 M€). After deducting consumption (0 €), gross margin stands at 42.6 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 -7.3 M€, representing -17.2% of revenue. Warning negative scissor effect: despite revenue change (+14%), EBITDA varies by -30%, reducing margin by 2.0 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 7.4 M€, i.e. 17.3% 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
42 631 454 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
42 631 454 €
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
-7 346 133 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
-12 009 623 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
7 393 484 €
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
-17.2%
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 1%. This very low level reflects a solid financial structure, offering significant room for future investments or acquisitions. Financial autonomy (= Equity / Total assets x 100) reaches 87%. 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 0.7 years of cash flow to repay all financial debt. This short period demonstrates excellent debt sustainability. Cash flow represents 32.7% 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
0.834%
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
87.112%
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
32.707%
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
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Debt ratio
6649.888
1975.044
1129.386
532.726
556.372
482.596
732.787
0.041
0.834
Financial autonomy
0.986
3.027
5.499
11.875
11.739
11.754
7.21
89.297
87.112
Repayment capacity
-27.211
13.049
21.03
8.076
43.25
-74.109
9.718
-0.326
0.665
Cash flow / Revenue
-42.731%
47.836%
35.888%
94.283%
21.901%
-17.463%
125.296%
-3.742%
32.707%
Sector positioning
Debt ratio
0.832024
2022
2023
2024
Q1: 0.06
Med: 14.7
Q3: 89.68
Good-49 pts over 3 years
In 2024, the debt ratio of SIDEL PARTICIPATIONS (0.83) ranks below the median of the sector. This ratio measures the weight of debt relative to equity. This controlled position reflects prudent management.
Financial autonomy
87.11%2024
2022
2023
2024
Q1: 11.6%
Med: 51.93%
Q3: 85.2%
Excellent+50 pts over 3 years
In 2024, the financial autonomy of SIDEL PARTICIPATIONS (87.1%) 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
0.67 years2024
2022
2023
2024
Q1: 0.0 years
Med: 0.21 years
Q3: 3.74 years
Average-22 pts over 3 years
In 2024, the repayment capacity of SIDEL PARTICIPATIONS (0.67) 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 95.00. 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
95.002
Interest coverage (2024)
?
Interest coverage
Definition
Ability to cover interest charges with operating income.
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
79.121
81.227
85.356
123.472
126.963
83.969
106.603
144.563
95.002
Interest coverage
-16.057
-25.692
-17.845
-21.566
-432.165
-80.615
-405.646
-1814.146
-51.058
Sector positioning
Liquidity ratio
95.02024
2022
2023
2024
Q1: 116.89
Med: 458.52
Q3: 2176.32
Average
In 2024, the liquidity ratio of SIDEL PARTICIPATIONS (95.00) 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
-51.06x2024
2022
2023
2024
Q1: -45.38x
Med: 0.0x
Q3: 2.91x
Average
In 2024, the interest coverage of SIDEL PARTICIPATIONS (-51.1x) 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. Average customer payment term: 195 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 115 days. The gap of 80 days means the company finances its customers for over a month before being paid relative to supplier payments. This weighs on cash flow. WCR is negative (-119 days): operations structurally generate cash. Notable WCR improvement over the period (-458%), 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
-14 091 401 €
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
195 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
115 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
-119 j
WCR and payment terms evolution SIDEL PARTICIPATIONS
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
-2 524 504 €
12 716 403 €
18 743 380 €
83 903 104 €
56 207 069 €
-26 037 649 €
30 120 180 €
40 850 365 €
-14 091 401 €
Inventory turnover (days)
0
0
0
0
0
0
0
0
0
Customer payment term (days)
443
410
187
234
137
245
146
180
195
Supplier payment term (days)
161
207
182
151
70
56
78
101
115
Positioning of SIDEL PARTICIPATIONS in its sector
Comparison with sector Activités des sièges sociaux
Valuation estimate
Based on 103 transactions of similar company sales
in 2024,
the value of SIDEL PARTICIPATIONS is estimated at
37 777 703 €
(range 14 258 701€ - 95 222 667€).
The price/revenue ratio is 0.38x
(conservative valuation).
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.
Estimated enterprise value2024
103 transactions
14258k€37777k€95222k€
37 777 703 €Range: 14 258 701€ - 95 222 667€
NAF 5 année 2024
Valuation detail by method
Ajustez les pondérations selon votre analyse
Revenue Multiple30%
42 631 454 €×0.38x
Estimation16 098 406 €
7 672 977€ - 32 513 213€
Net Income Multiple20%
7 393 484 €×9.5x
Estimation70 296 649 €
24 137 288€ - 189 286 849€
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 103 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 (Activités des sièges sociaux)
Compare SIDEL PARTICIPATIONS with other companies in the same sector:
Frequently asked questions about SIDEL PARTICIPATIONS
What is the revenue of SIDEL PARTICIPATIONS ?
The revenue of SIDEL PARTICIPATIONS in 2024 is 42.6 M€.
Is SIDEL PARTICIPATIONS profitable?
Yes, SIDEL PARTICIPATIONS generated a net profit of 7.4 M€ in 2024.
Where is the headquarters of SIDEL PARTICIPATIONS ?
The headquarters of SIDEL PARTICIPATIONS is located in OCTEVILLE-SUR-MER (76930), in the department Seine-Maritime.
Where to find the tax return of SIDEL PARTICIPATIONS ?
The tax return of SIDEL PARTICIPATIONS 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 SIDEL PARTICIPATIONS operate?
SIDEL PARTICIPATIONS operates in the sector Activités des sièges sociaux (NAF code 70.10Z). 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