Employees: 12 (2023.0)Legal category: SCA (commandite par actions)Size: PMECreation date: 1981-01-01 (45 years)Status: ActiveBusiness sector: Travaux de plâtrerieLocation: WOIPPY (57140), Moselle
SOC D EXPL ENTREPRISE NESPOLA : revenue, balance sheet and financial ratios
SOC D EXPL ENTREPRISE NESPOLA is a French company
founded 45 years ago,
specialized in the sector Travaux de plâtrerie.
Based in WOIPPY (57140),
this company of category PME
shows in 2024 a revenue of 7.7 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - SOC D EXPL ENTREPRISE NESPOLA (SIREN 321816555)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
7 681 985 €
7 387 332 €
6 328 714 €
5 895 677 €
4 950 933 €
4 566 811 €
4 723 572 €
4 732 475 €
N/C
Net income
856 286 €
332 151 €
69 738 €
41 460 €
24 851 €
20 340 €
98 124 €
155 255 €
115 893 €
EBITDA
1 181 700 €
534 592 €
167 940 €
101 847 €
57 065 €
101 315 €
134 582 €
215 183 €
N/C
Net margin
11.1%
4.5%
1.1%
0.7%
0.5%
0.4%
2.1%
3.3%
N/C
Revenue and income statement
In 2024, SOC D EXPL ENTREPRISE NESPOLA achieves revenue of 7.7 M€. Over the period 2017-2024, the company shows strong growth with a CAGR (compound annual growth rate) of +7.2%. Vs 2023: +4%. After deducting consumption (2.2 M€), gross margin stands at 5.5 M€, i.e. a rate of 71%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches 1.2 M€, representing 15.4% of revenue. Positive scissor effect: EBITDA margin improves by +8.1 pts, sign of improved operational efficiency. This high EBITDA margin provides strong self-financing capacity and resilience to uncertainties. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 856 k€, i.e. 11.1% 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
7 681 985 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
5 479 830 €
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
1 181 700 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
1 119 661 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
856 286 €
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
15.4%
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 5%. 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 68%. 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 0.2 years of cash flow to repay all financial debt. This short period demonstrates excellent debt sustainability. Cash flow represents 11.9% 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
5.217%
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
68.048%
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
11.917%
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
0.179
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 SOC D EXPL ENTREPRISE NESPOLA
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Debt ratio
6.434
4.307
8.815
5.882
30.874
8.04
5.904
7.454
5.217
Financial autonomy
67.498
66.558
66.336
70.006
55.135
64.027
58.929
62.481
68.048
Repayment capacity
None
0.404
1.2
1.282
9.779
2.65
0.972
0.445
0.179
Cash flow / Revenue
None%
4.183%
3.043%
1.986%
1.275%
1.051%
2.026%
5.541%
11.917%
Sector positioning
Debt ratio
5.222024
2022
2023
2024
Q1: 0.39
Med: 14.82
Q3: 43.05
Good
In 2024, the debt ratio of SOC D EXPL ENTREPRISE NES... (5.22) 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
68.05%2024
2022
2023
2024
Q1: 8.97%
Med: 33.51%
Q3: 53.73%
Excellent
In 2024, the financial autonomy of SOC D EXPL ENTREPRISE NES... (68.0%) 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
0.18 years2024
2022
2023
2024
Q1: 0.0 years
Med: 0.02 years
Q3: 0.73 years
Average-12 pts over 3 years
In 2024, the repayment capacity of SOC D EXPL ENTREPRISE NES... (0.18) 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 325.56. 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 0.2x. Danger: operating income does not cover interest charges, unsustainable situation.
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
325.565
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
0.198
Liquidity indicators evolution SOC D EXPL ENTREPRISE NESPOLA
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
311.661
295.884
320.026
344.507
327.521
287.493
242.691
274.228
325.565
Interest coverage
None
0.379
0.425
0.706
0.929
0.44
0.368
0.59
0.198
Sector positioning
Liquidity ratio
325.562024
2022
2023
2024
Q1: 146.2
Med: 209.15
Q3: 308.38
Excellent+12 pts over 3 years
In 2024, the liquidity ratio of SOC D EXPL ENTREPRISE NES... (325.56) 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
0.2x2024
2022
2023
2024
Q1: 0.0x
Med: 0.0x
Q3: 1.93x
Good
In 2024, the interest coverage of SOC D EXPL ENTREPRISE NES... (0.2x) 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. Average customer payment term: 85 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 43 days. The gap of 42 days means the company finances its customers for over a month before being paid relative to supplier payments. This weighs on cash flow. Inventory turnover is 1 days (= Average inventory / Cost of goods x 360). Fast turnover, sign of good inventory management. Overall, WCR represents 71 days of revenue, i.e. 1.5 M€ to permanently finance.
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
1 517 422 €
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
85 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
1 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
71 j
WCR and payment terms evolution SOC D EXPL ENTREPRISE NESPOLA
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
0 €
624 876 €
1 394 635 €
1 110 511 €
1 437 850 €
1 337 670 €
1 301 880 €
1 795 787 €
1 517 422 €
Inventory turnover (days)
0
1
1
1
1
1
1
1
1
Customer payment term (days)
0
74
120
99
117
95
84
100
85
Supplier payment term (days)
0
28
27
31
42
32
61
39
43
Positioning of SOC D EXPL ENTREPRISE NESPOLA in its sector
Comparison with sector Travaux de plâtrerie
Valuation estimate
Based on 65 transactions of similar company sales
in 2024,
the value of SOC D EXPL ENTREPRISE NESPOLA is estimated at
1 804 964 €
(range 945 215€ - 2 952 261€).
With an EBITDA of 1 181 700€, the sector multiple of 1.6x is applied.
The price/revenue ratio is 0.15x
(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. Medium reliability: estimate to be confirmed with in-depth analysis.
Estimated enterprise value2024
65 tx
945k€1804k€2952k€
1 804 964 €Range: 945 215€ - 2 952 261€
NAF 4 année 2024
Aggregated at NAF sub-class level
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
1 181 700 €×1.6x
Estimation1 833 075 €
1 137 274€ - 2 538 897€
Revenue Multiple30%
7 681 985 €×0.15x
Estimation1 121 922 €
582 331€ - 1 464 664€
Net Income Multiple20%
856 286 €×3.2x
Estimation2 759 253 €
1 009 398€ - 6 217 068€
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 65 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 plâtrerie)
Compare SOC D EXPL ENTREPRISE NESPOLA with other companies in the same sector:
Frequently asked questions about SOC D EXPL ENTREPRISE NESPOLA
What is the revenue of SOC D EXPL ENTREPRISE NESPOLA ?
The revenue of SOC D EXPL ENTREPRISE NESPOLA in 2024 is 7.7 M€.
Is SOC D EXPL ENTREPRISE NESPOLA profitable?
Yes, SOC D EXPL ENTREPRISE NESPOLA generated a net profit of 856 k€ in 2024.
Where is the headquarters of SOC D EXPL ENTREPRISE NESPOLA ?
The headquarters of SOC D EXPL ENTREPRISE NESPOLA is located in WOIPPY (57140), in the department Moselle.
Where to find the tax return of SOC D EXPL ENTREPRISE NESPOLA ?
The tax return of SOC D EXPL ENTREPRISE NESPOLA 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 SOC D EXPL ENTREPRISE NESPOLA operate?
SOC D EXPL ENTREPRISE NESPOLA operates in the sector Travaux de plâtrerie (NAF code 43.31Z). 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