Employees: 21 (2023.0)Legal category: SCA (commandite par actions)Size: PMECreation date: 1900-01-01 (126 years)Status: ActiveBusiness sector: Étirage à froid de barresLocation: COMMENTRY (03600), Allier
SOC FORECREU : revenue, balance sheet and financial ratios
SOC FORECREU is a French company
founded 126 years ago,
specialized in the sector Étirage à froid de barres.
Based in COMMENTRY (03600),
this company of category PME
shows in 2024 a revenue of 14.8 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - SOC FORECREU (SIREN 709805675)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
14 801 676 €
19 603 543 €
17 173 543 €
12 374 985 €
11 784 291 €
11 540 051 €
11 221 685 €
11 470 317 €
10 602 687 €
Net income
855 390 €
2 322 120 €
2 218 321 €
496 936 €
505 180 €
819 828 €
699 856 €
782 021 €
1 176 882 €
EBITDA
2 142 320 €
4 757 511 €
4 534 728 €
1 490 268 €
1 423 437 €
1 704 228 €
1 345 448 €
1 456 454 €
2 350 852 €
Net margin
5.8%
11.8%
12.9%
4.0%
4.3%
7.1%
6.2%
6.8%
11.1%
Revenue and income statement
In 2024, SOC FORECREU achieves revenue of 14.8 M€. Revenue is growing positively over 9 years (CAGR: +4.3%). Significant drop of -24% vs 2023. After deducting consumption (1.9 M€), gross margin stands at 12.9 M€, i.e. a rate of 87%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches 2.1 M€, representing 14.5% of revenue. Warning negative scissor effect: despite revenue change (-24%), EBITDA varies by -55%, reducing margin by 9.8 pts. This reflects costs rising faster than revenue. This level of operating margin is satisfactory for the sector. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 855 k€, i.e. 5.8% 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
14 801 676 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
12 852 423 €
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
2 142 320 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
947 588 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
855 390 €
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
14.4%
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 18%. 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 72%. 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 1.5 years of cash flow to repay all financial debt. This short period demonstrates excellent debt sustainability. Cash flow represents 12.5% 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
17.923%
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
72.027%
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
12.549%
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
1.484
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
12.603
13.906
15.748
9.975
30.697
25.796
22.084
19.383
17.923
Financial autonomy
68.932
73.494
73.095
73.405
66.785
66.585
62.62
70.751
72.027
Repayment capacity
0.81
0.844
1.162
1.013
3.281
2.399
0.979
0.904
1.484
Cash flow / Revenue
15.356%
12.258%
11.958%
9.874%
9.449%
10.379%
18.21%
16.866%
12.549%
Sector positioning
Debt ratio
17.922024
2022
2023
2024
Q1: 0.02
Med: 9.0
Q3: 22.06
Average+22 pts over 3 years
In 2024, the debt ratio of SOC FORECREU (17.92) 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
72.03%2024
2022
2023
2024
Q1: 46.71%
Med: 63.05%
Q3: 68.63%
Excellent+28 pts over 3 years
In 2024, the financial autonomy of SOC FORECREU (72.0%) 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
0.9 years2023
2022
2023
Q1: -0.28 years
Med: 0.0 years
Q3: 0.75 years
Watch+23 pts over 2 years
In 2023, the repayment capacity of SOC FORECREU (0.90) 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 518.61. 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 7.8x. 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
518.614
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
7.825
Liquidity indicators evolution SOC FORECREU
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
375.698
328.998
388.465
340.351
576.787
450.484
337.267
504.254
518.614
Interest coverage
4.719
10.052
3.857
16.572
17.275
6.202
5.973
7.32
7.825
Sector positioning
Liquidity ratio
518.612024
2022
2023
2024
Q1: 230.53
Med: 292.41
Q3: 432.35
Excellent+35 pts over 3 years
In 2024, the liquidity ratio of SOC FORECREU (518.61) 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
7.32x2023
2022
2023
Q1: 3.82x
Med: 7.32x
Q3: 24.2x
Good
In 2023, the interest coverage of SOC FORECREU (7.3x) 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: 78 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 54 days. The company must finance 24 days of gap between collections and payments. Inventory turnover is 162 days (= Average inventory / Cost of goods x 360). This high level ties up cash and potentially creates obsolescence risk. Overall, WCR represents 246 days of revenue, i.e. 10.1 M€ to permanently finance. Over 2016-2024, WCR increased by +67%, requiring additional financing.
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
10 095 779 €
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
78 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
54 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
162 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
246 j
WCR and payment terms evolution SOC FORECREU
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
6 057 315 €
6 450 906 €
5 765 926 €
6 057 373 €
7 063 033 €
6 961 672 €
8 631 938 €
9 798 439 €
10 095 779 €
Inventory turnover (days)
166
133
128
134
151
160
137
120
162
Customer payment term (days)
61
64
70
69
56
54
64
64
78
Supplier payment term (days)
80
64
53
55
52
57
50
39
54
Positioning of SOC FORECREU in its sector
Comparison with sector Étirage à froid de barres
Similar companies (Étirage à froid de barres)
Compare SOC FORECREU with other companies in the same sector:
Yes, SOC FORECREU generated a net profit of 855 k€ in 2024.
Where is the headquarters of SOC FORECREU ?
The headquarters of SOC FORECREU is located in COMMENTRY (03600), in the department Allier.
Where to find the tax return of SOC FORECREU ?
The tax return of SOC FORECREU 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 FORECREU operate?
SOC FORECREU operates in the sector Étirage à froid de barres (NAF code 24.31Z). 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