Employees: 02 (2023.0)Legal category: Société à responsabilité limitée (sans autre indication)Size: PMECreation date: 1991-01-01 (35 years)Status: ActiveBusiness sector: Réparation d'ouvrages en métauxLocation: FRONTIGNAN (34110), Herault
SOC NOUVELLE A.M.G. : revenue, balance sheet and financial ratios
SOC NOUVELLE A.M.G. is a French company
founded 35 years ago,
specialized in the sector Réparation d'ouvrages en métaux.
Based in FRONTIGNAN (34110),
this company of category PME
shows in 2024 a revenue of 1.9 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - SOC NOUVELLE A.M.G. (SIREN 381167253)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
1 867 341 €
1 710 415 €
1 883 231 €
1 950 625 €
1 842 598 €
2 162 830 €
1 740 710 €
2 071 189 €
1 895 923 €
Net income
113 108 €
141 211 €
129 152 €
243 243 €
289 654 €
243 484 €
98 788 €
269 081 €
22 637 €
EBITDA
106 252 €
185 853 €
169 448 €
324 280 €
361 501 €
335 488 €
135 345 €
395 527 €
39 591 €
Net margin
6.1%
8.3%
6.9%
12.5%
15.7%
11.3%
5.7%
13.0%
1.2%
Revenue and income statement
In 2024, SOC NOUVELLE A.M.G. achieves revenue of 1.9 M€. Activity remains stable over the period (CAGR: -0.2%). Vs 2023: +9%. After deducting consumption (214 k€), gross margin stands at 1.7 M€, i.e. a rate of 89%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches 106 k€, representing 5.7% of revenue. Warning negative scissor effect: despite revenue change (+9%), EBITDA varies by -43%, reducing margin by 5.2 pts. This reflects costs rising faster than revenue. The operating margin remains fragile, requiring cost vigilance. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 113 k€, i.e. 6.1% 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
1 867 341 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
1 653 591 €
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
106 252 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
132 983 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
113 108 €
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
5.7%
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 40%. Debt remains under control: the company retains capacity to raise new debt if needed. Financial autonomy (= Equity / Total assets x 100) reaches 40%. 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 2.1 years of cash flow to repay all financial debt. This short period demonstrates excellent debt sustainability. Cash flow represents 6.4% of revenue. Cash flow measures resources generated by operations, available for investment and debt repayment. Satisfactory level allowing partial financing of growth.
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
39.932%
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
40.221%
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
6.432%
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
2.121
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
0.0
16.17
16.223
4.734
6.642
31.712
64.39
31.926
39.932
Financial autonomy
40.783
55.023
49.554
60.522
64.38
55.11
41.204
47.204
40.221
Repayment capacity
0.0
0.344
0.599
0.12
0.173
0.841
2.545
1.418
2.121
Cash flow / Revenue
1.819%
13.343%
6.01%
11.479%
14.133%
12.343%
7.048%
8.762%
6.432%
Sector positioning
Debt ratio
39.932024
2022
2023
2024
Q1: 4.33
Med: 17.07
Q3: 42.21
Average
In 2024, the debt ratio of SOC NOUVELLE A.M.G. (39.93) 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
40.22%2024
2022
2023
2024
Q1: 24.93%
Med: 45.63%
Q3: 58.25%
Average-6 pts over 3 years
In 2024, the financial autonomy of SOC NOUVELLE A.M.G. (40.2%) ranks below the median of the sector. This ratio represents the share of equity in total financing. An improvement would strengthen the competitive position.
Repayment capacity
2.12 years2024
2022
2023
2024
Q1: 0.03 years
Med: 0.56 years
Q3: 1.76 years
Watch
In 2024, the repayment capacity of SOC NOUVELLE A.M.G. (2.12) 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 205.63. 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
205.63
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
0.0
Liquidity indicators evolution SOC NOUVELLE A.M.G.
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
288.056
232.802
187.159
232.103
268.835
311.556
271.148
234.47
205.63
Interest coverage
8.343
0.647
4.179
0.331
0.968
0.702
0.0
0.119
0.0
Sector positioning
Liquidity ratio
205.632024
2022
2023
2024
Q1: 154.93
Med: 222.99
Q3: 307.27
Average-23 pts over 3 years
In 2024, the liquidity ratio of SOC NOUVELLE A.M.G. (205.63) 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
0.0x2024
2022
2023
2024
Q1: 0.08x
Med: 1.17x
Q3: 5.53x
Average
In 2024, the interest coverage of SOC NOUVELLE A.M.G. (0.0x) 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: 64 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 130 days. Excellent situation: suppliers finance 66 days of the operating cycle (retail model). Inventory turnover is 6 days (= Average inventory / Cost of goods x 360). Fast turnover, sign of good inventory management. Overall, WCR represents 122 days of revenue, i.e. 630 k€ to permanently finance. Over 2016-2024, WCR increased by +77%, 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
630 284 €
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
64 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
130 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
6 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
122 j
WCR and payment terms evolution SOC NOUVELLE A.M.G.
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
356 225 €
252 747 €
330 787 €
395 560 €
222 789 €
459 333 €
414 725 €
582 978 €
630 284 €
Inventory turnover (days)
2
2
3
3
3
3
3
25
6
Customer payment term (days)
35
28
47
37
40
62
48
66
64
Supplier payment term (days)
40
46
60
53
55
55
73
92
130
Positioning of SOC NOUVELLE A.M.G. in its sector
Comparison with sector Réparation d'ouvrages en métaux
Valuation estimate
Indicative estimate only : the number of comparable transactions in this sector is limited (34 transactions).
This range of 77 641€ to 525 656€ is provided for information purposes only and requires in-depth analysis to be confirmed.
Estimated enterprise value2024
Indicative
77k€216k€525k€
216 737 €Range: 77 641€ - 525 656€
NAF 5 all-time
How is this estimate calculated?
This estimate is based on the analysis of 34 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 (Réparation d'ouvrages en métaux)
Compare SOC NOUVELLE A.M.G. with other companies in the same sector:
Frequently asked questions about SOC NOUVELLE A.M.G.
What is the revenue of SOC NOUVELLE A.M.G. ?
The revenue of SOC NOUVELLE A.M.G. in 2024 is 1.9 M€.
Is SOC NOUVELLE A.M.G. profitable?
Yes, SOC NOUVELLE A.M.G. generated a net profit of 113 k€ in 2024.
Where is the headquarters of SOC NOUVELLE A.M.G. ?
The headquarters of SOC NOUVELLE A.M.G. is located in FRONTIGNAN (34110), in the department Herault.
Where to find the tax return of SOC NOUVELLE A.M.G. ?
The tax return of SOC NOUVELLE A.M.G. 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 NOUVELLE A.M.G. operate?
SOC NOUVELLE A.M.G. operates in the sector Réparation d'ouvrages en métaux (NAF code 33.11Z). 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