Employees: 11 (2023.0)Legal category: SCA (commandite par actions)Size: PMECreation date: 1987-04-02 (39 years)Status: ActiveBusiness sector: Travaux de démolitionLocation: LIMOGES (87000), Haute-Vienne
SO DE CO : revenue, balance sheet and financial ratios
SO DE CO is a French company
founded 39 years ago,
specialized in the sector Travaux de démolition.
Based in LIMOGES (87000),
this company of category PME
shows in 2023 a revenue of 1.7 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
In 2025, SO DE CO generates positive net income of 311 k€. Net income represents the final profit after all expenses (operating, financial, exceptional) and corporate tax. Change over 2017-2025: 324 k€ -> 311 k€.
Net income (2025)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
311 156 €
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 65%. Debt remains under control: the company retains capacity to raise new debt if needed. Financial autonomy (= Equity / Total assets x 100) reaches 43%. This high autonomy means the company finances most of its assets through equity, a sign of strength.
Debt ratio (2025)
?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low 50-100% : Moderate > 100% : High
65.142%
Financial autonomy (2025)
?
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
42.902%
Asset age ratio (2025)
?
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
2021
2022
2023
2024
2025
Debt ratio
30.999
40.791
38.119
34.472
63.925
40.911
23.186
14.544
65.142
Financial autonomy
58.13
49.792
46.584
57.968
50.929
58.822
67.383
73.442
42.902
Repayment capacity
None
2.59
3.393
6.627
None
None
1.554
None
None
Cash flow / Revenue
None%
9.45%
6.385%
4.204%
None%
None%
16.375%
None%
None%
Sector positioning
Debt ratio
65.142025
2023
2024
2025
Q1: 12.97
Med: 39.67
Q3: 87.94
Average+15 pts over 3 years
In 2025, the debt ratio of SO DE CO (65.14) 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
42.9%2025
2023
2024
2025
Q1: 23.4%
Med: 37.52%
Q3: 52.18%
Good-22 pts over 3 years
In 2025, the financial autonomy of SO DE CO (42.9%) 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
1.55 years2023
2023
Q1: 0.0 years
Med: 0.37 years
Q3: 2.08 years
Average
In 2023, the repayment capacity of SO DE CO (1.55) 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 419.53. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months.
Liquidity ratio (2025)
?
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
419.527
Liquidity indicators evolution SO DE CO
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2017
2018
2019
2020
2021
2022
2023
2024
2025
Liquidity ratio
418.889
325.81
274.821
423.229
570.639
655.812
695.976
812.333
419.527
Interest coverage
None
0.09
0.011
0.181
None
None
0.727
None
None
Sector positioning
Liquidity ratio
419.532025
2023
2024
2025
Q1: 164.33
Med: 209.42
Q3: 278.55
Excellent
In 2025, the liquidity ratio of SO DE CO (419.53) 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
0.73x2023
2023
Q1: 0.0x
Med: 0.2x
Q3: 2.96x
Good
In 2023, the interest coverage of SO DE CO (0.7x) 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.
Operating WCR (2025)
?
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 (2025)
?
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 (2025)
?
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 (2025)
?
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 SO DE CO
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2017
2018
2019
2020
2021
2022
2023
2024
2025
Operating WCR
0 €
620 797 €
268 990 €
392 544 €
0 €
0 €
347 019 €
0 €
0 €
Inventory turnover (days)
0
1
1
2
0
0
2
0
0
Customer payment term (days)
0
118
99
88
0
0
101
0
0
Supplier payment term (days)
0
118
116
92
0
0
85
0
0
Positioning of SO DE CO in its sector
Comparison with sector Travaux de démolition
Valuation estimate
Based on 136 transactions of similar company sales
(all years),
the value of SO DE CO is estimated at
981 219 €
(range 218 732€ - 2 761 790€).
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 value2025
136 transactions
218k€981k€2761k€
981 219 €Range: 218 732€ - 2 761 790€
NAF 4 all-time
Aggregated at NAF sub-class level
Valuation method used
Net Income Multiple
311 156 €
×
3.2x
=981 219 €
Range: 218 733€ - 2 761 790€
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 136 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 de démolition)
Compare SO DE CO with other companies in the same sector:
Yes, SO DE CO generated a net profit of 311 k€ in 2025.
Where is the headquarters of SO DE CO ?
The headquarters of SO DE CO is located in LIMOGES (87000), in the department Haute-Vienne.
Where to find the tax return of SO DE CO ?
The tax return of SO DE CO 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 SO DE CO operate?
SO DE CO operates in the sector Travaux de démolition (NAF code 43.11Z). 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