Employees: 12 (2023.0)Legal category: SCA (commandite par actions)Size: PMECreation date: 1987-03-23 (39 years)Status: ActiveBusiness sector: Construction d'autres bâtimentsLocation: GRAVELINES (59820), Nord
SOC TRAVAUX LITTORAL : revenue, balance sheet and financial ratios
SOC TRAVAUX LITTORAL is a French company
founded 39 years ago,
specialized in the sector Construction d'autres bâtiments.
Based in GRAVELINES (59820),
this company of category PME
shows in 2024 a revenue of 3.3 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - SOC TRAVAUX LITTORAL (SIREN 340417443)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
3 301 517 €
2 995 406 €
4 599 819 €
3 135 206 €
2 180 801 €
2 296 477 €
3 342 160 €
2 680 814 €
3 291 746 €
Net income
34 510 €
102 269 €
-206 288 €
175 139 €
58 454 €
210 883 €
185 859 €
54 039 €
-332 797 €
EBITDA
6 684 €
84 249 €
-248 831 €
240 599 €
-18 885 €
72 631 €
159 483 €
51 €
-347 684 €
Net margin
1.0%
3.4%
-4.5%
5.6%
2.7%
9.2%
5.6%
2.0%
-10.1%
Revenue and income statement
In 2024, SOC TRAVAUX LITTORAL achieves revenue of 3.3 M€. Revenue is growing positively over 9 years (CAGR: +0.0%). Vs 2023, growth of +10% (3.0 M€ -> 3.3 M€). After deducting consumption (781 k€), gross margin stands at 2.5 M€, i.e. a rate of 76%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches 7 k€, representing 0.2% of revenue. Warning negative scissor effect: despite revenue change (+10%), EBITDA varies by -92%, reducing margin by 2.6 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 35 k€, i.e. 1.0% 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
3 301 517 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
2 520 246 €
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
6 684 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
8 892 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
34 510 €
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
0.2%
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 23%. 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 24%. The balance between equity and debt is satisfactory.
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
23.464%
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
24.077%
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
-0.126%
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
-13.205
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 TRAVAUX LITTORAL
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Debt ratio
303.577
50.337
27.677
0.0
0.0
0.0
184.387
140.076
23.464
Financial autonomy
0.931
6.535
27.225
40.08
36.771
38.688
8.773
14.395
24.077
Repayment capacity
0.0
-1.208
0.459
0.0
0.0
0.0
-1.007
3.483
-13.205
Cash flow / Revenue
-10.906%
-0.988%
4.441%
3.229%
-0.736%
7.761%
-3.885%
2.682%
-0.126%
Sector positioning
Debt ratio
23.462024
2022
2023
2024
Q1: 0.03
Med: 12.73
Q3: 55.62
Average-19 pts over 3 years
In 2024, the debt ratio of SOC TRAVAUX LITTORAL (23.46) 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
24.08%2024
2022
2023
2024
Q1: 6.61%
Med: 24.84%
Q3: 47.54%
Average+19 pts over 3 years
In 2024, the financial autonomy of SOC TRAVAUX LITTORAL (24.1%) 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
-13.21 years2024
2022
2023
2024
Q1: 0.0 years
Med: 0.01 years
Q3: 1.09 years
Excellent
In 2024, the repayment capacity of SOC TRAVAUX LITTORAL (-13.21) ranks in the bottom 25% of the sector, which is positive. This ratio indicates the number of years needed to repay debt with cash flow. A short capacity reflects controlled debt and good cash generation.
Liquidity ratios
The liquidity ratio (= Current assets / Current liabilities) stands at 131.43. 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 1.0x. Coverage is limited: any activity downturn would jeopardize interest payments.
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
131.426
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
1.047
Liquidity indicators evolution SOC TRAVAUX LITTORAL
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
98.355
109.138
150.151
164.176
156.166
158.617
128.12
144.262
131.426
Interest coverage
-0.08
0.0
0.0
0.0
0.0
0.0
0.0
0.083
1.047
Sector positioning
Liquidity ratio
131.432024
2022
2023
2024
Q1: 127.57
Med: 179.6
Q3: 283.39
Average
In 2024, the liquidity ratio of SOC TRAVAUX LITTORAL (131.43) 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
1.05x2024
2022
2023
2024
Q1: 0.0x
Med: 0.0x
Q3: 2.65x
Good+35 pts over 3 years
In 2024, the interest coverage of SOC TRAVAUX LITTORAL (1.1x) 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: 0 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 39 days. Excellent situation: suppliers finance 39 days of the operating cycle (retail model). Inventory turnover is 19 days (= Average inventory / Cost of goods x 360). Fast turnover, sign of good inventory management. Overall, WCR represents 44 days of revenue, i.e. 407 k€ to permanently finance. Notable WCR improvement over the period (-36%), 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
407 044 €
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
0 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
39 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
19 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
44 j
WCR and payment terms evolution SOC TRAVAUX LITTORAL
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
636 591 €
368 371 €
536 149 €
462 947 €
741 909 €
680 716 €
326 817 €
638 860 €
407 044 €
Inventory turnover (days)
25
20
5
6
8
3
11
22
19
Customer payment term (days)
51
70
58
84
123
92
39
89
0
Supplier payment term (days)
86
74
46
104
138
94
29
63
39
Positioning of SOC TRAVAUX LITTORAL in its sector
Comparison with sector Construction d'autres bâtiments
Valuation estimate
Based on 113 transactions of similar company sales
(all years),
the value of SOC TRAVAUX LITTORAL is estimated at
138 311 €
(range 86 249€ - 499 425€).
With an EBITDA of 6 684€, the sector multiple of 3.6x is applied.
The price/revenue ratio is 0.11x
(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
113 transactions
86k€138k€499k€
138 311 €Range: 86 249€ - 499 425€
NAF 5 all-time
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
6 684 €×3.6x
Estimation24 385 €
9 189€ - 33 724€
Revenue Multiple30%
3 301 517 €×0.11x
Estimation363 287 €
252 821€ - 1 424 382€
Net Income Multiple20%
34 510 €×2.5x
Estimation85 664 €
29 040€ - 276 243€
How is this estimate calculated?
This estimate is based on the analysis of 113 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 (Construction d'autres bâtiments)
Compare SOC TRAVAUX LITTORAL with other companies in the same sector:
Frequently asked questions about SOC TRAVAUX LITTORAL
What is the revenue of SOC TRAVAUX LITTORAL ?
The revenue of SOC TRAVAUX LITTORAL in 2024 is 3.3 M€.
Is SOC TRAVAUX LITTORAL profitable?
Yes, SOC TRAVAUX LITTORAL generated a net profit of 35 k€ in 2024.
Where is the headquarters of SOC TRAVAUX LITTORAL ?
The headquarters of SOC TRAVAUX LITTORAL is located in GRAVELINES (59820), in the department Nord.
Where to find the tax return of SOC TRAVAUX LITTORAL ?
The tax return of SOC TRAVAUX LITTORAL 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 TRAVAUX LITTORAL operate?
SOC TRAVAUX LITTORAL operates in the sector Construction d'autres bâtiments (NAF code 41.20B). 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