SOCIETE COOPERATIVE AGRICOLE VIGNOBLES DES SABLONS : revenue, balance sheet and financial ratios

SOCIETE COOPERATIVE AGRICOLE VIGNOBLES DES SABLONS is a French company founded 126 years ago, specialized in the sector Vinification. Based in AIGUES-MORTES (30220), this company of category PME shows in 2024 a revenue of 5.6 M€. Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.

Data updated on 2026-05-09

Sources : INPI & INSEE SIRENE - Processing : Ministry of Economy

Financial history - SOCIETE COOPERATIVE AGRICOLE VIGNOBLES DES SABLONS (SIREN 775837966)
Indicator 2024 2023 2022 2021 2020 2018 2017 2016
Revenue 5 616 771 € 5 340 066 € 4 196 416 € 6 698 964 € 5 726 466 € 5 000 388 € 5 141 233 € 5 136 808 €
Net income 0 € 135 062 € -182 647 € 0 € 14 944 € -54 434 € 0 € 10 333 €
EBITDA 99 684 € 185 597 € -164 961 € 136 853 € 106 915 € 3 984 430 € 119 729 € 3 529 469 €
Net margin 0.0% 2.5% -4.4% 0.0% 0.3% -1.1% 0.0% 0.2%

Revenue and income statement

In 2024, SOCIETE COOPERATIVE AGRICOLE VIGNOBLES DES SABLONS achieves revenue of 5.6 M€. Revenue is growing positively over 8 years (CAGR: +1.1%). Vs 2023: +5%. After deducting consumption (4.3 M€), gross margin stands at 1.3 M€, i.e. a rate of 24%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches 100 k€, representing 1.8% of revenue. The operating margin remains fragile, requiring cost vigilance. Net income is negative at 0 € (0.0% of revenue), which will impact equity.

Revenue (2024) ?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production

5 616 771 €

Gross margin (2024) ?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed

1 334 044 €

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

99 684 €

EBIT (2024) ?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals

-119 828 €

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

1.8%

Loading income statement...

Chart evolution

Show :

Assets

Loading data...

Liabilities

Loading data...

Solvency and debt ratios

The debt ratio (= Financial debt / Equity x 100) stands at 130%. Debt level is high: negotiating margin with banks is reduced. Financial autonomy (= Equity / Total assets x 100) reaches 41%. 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 33.3 years of cash flow to repay all financial debt. Beyond 7 years, banks generally consider credit risk as high. Cash flow represents 2.3% of revenue. Cash flow measures resources generated by operations, available for investment and debt repayment.

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

129.688%

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

40.543%

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

2.307%

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

33.347

Asset age ratio (2024) ?
Asset age ratio
Definition
Measures the degree of wear of tangible assets.
Formula
Accumulated depreciation / Gross fixed assets x 100
Interpretation
< 50% : Recent assets
50-70% : Normal wear
> 70% : Aging assets

22.5%

Solvency indicators evolution
SOCIETE COOPERATIVE AGRICOLE VIGNOBLES DES SABLONS

Sector positioning

Debt ratio
129.69 2024
2022
2023
2024
Q1: 16.39
Med: 49.48
Q3: 123.43
Watch +19 pts over 3 years

In 2024, the debt ratio of SOCIETE COOPERATIVE AGRIC... (129.69) ranks in the top 25% of the sector. This ratio measures the weight of debt relative to equity. A high ratio may indicate excessive dependence on external financing.

Financial autonomy
40.54% 2024
2022
2023
2024
Q1: 25.11%
Med: 40.47%
Q3: 53.33%
Good

In 2024, the financial autonomy of SOCIETE COOPERATIVE AGRIC... (40.5%) 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
33.35 years 2024
2022
2023
2024
Q1: 0.33 years
Med: 4.79 years
Q3: 13.22 years
Watch +51 pts over 3 years

In 2024, the repayment capacity of SOCIETE COOPERATIVE AGRIC... (33.35) 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 1027.42. 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 70.4x. 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

1027.424

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

70.413

Liquidity indicators evolution
SOCIETE COOPERATIVE AGRICOLE VIGNOBLES DES SABLONS

Sector positioning

Liquidity ratio
1027.42 2024
2022
2023
2024
Q1: 144.13
Med: 223.89
Q3: 545.67
Excellent +34 pts over 3 years

In 2024, the liquidity ratio of SOCIETE COOPERATIVE AGRIC... (1027.42) 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
70.41x 2024
2022
2023
2024
Q1: 0.54x
Med: 8.42x
Q3: 19.65x
Excellent +53 pts over 3 years

In 2024, the interest coverage of SOCIETE COOPERATIVE AGRIC... (70.4x) ranks in the top 25% of the sector. This ratio indicates how many times operating income covers interest expenses. High coverage means financial charges weigh little on profitability.

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: 50 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 20 days. The company must finance 30 days of gap between collections and payments. Inventory turnover is 168 days (= Average inventory / Cost of goods x 360). This high level ties up cash and potentially creates obsolescence risk. Overall, WCR represents 227 days of revenue, i.e. 3.5 M€ to permanently finance. Over 2016-2024, WCR increased by +22%, 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

3 545 643 €

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

50 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

20 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

168 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

227 j

WCR and payment terms evolution
SOCIETE COOPERATIVE AGRICOLE VIGNOBLES DES SABLONS

Positioning of SOCIETE COOPERATIVE AGRICOLE VIGNOBLES DES SABLONS in its sector

Comparison with sector Vinification

Valuation estimate

Based on 55 transactions of similar company sales (all years), the value of SOCIETE COOPERATIVE AGRICOLE VIGNOBLES DES SABLONS is estimated at 894 055 € (range 479 925€ - 2 164 820€). With an EBITDA of 99 684€, the sector multiple of 2.8x is applied. The price/revenue ratio is 0.34x (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 value 2024
55 tx
479k€ 894k€ 2164k€
894 055 € Range: 479 925€ - 2 164 820€
NAF 4 all-time Aggregated at NAF sub-class level

Valuation detail by method

Ajustez les pondérations selon votre analyse

EBITDA Multiple 50%
99 684 € × 2.8x
Estimation 274 412 €
136 272€ - 689 490€
Revenue Multiple 30%
5 616 771 € × 0.34x
Estimation 1 926 794 €
1 052 682€ - 4 623 706€
How is this estimate calculated?

This estimate is based on the analysis of 55 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 (Vinification)

Compare SOCIETE COOPERATIVE AGRICOLE VIGNOBLES DES SABLONS with other companies in the same sector:

Voir toutes les statistiques du secteur Vinification

Frequently asked questions about SOCIETE COOPERATIVE AGRICOLE VIGNOBLES DES SABLONS

What is the revenue of SOCIETE COOPERATIVE AGRICOLE VIGNOBLES DES SABLONS ?

The revenue of SOCIETE COOPERATIVE AGRICOLE VIGNOBLES DES SABLONS in 2024 is 5.6 M€.

Is SOCIETE COOPERATIVE AGRICOLE VIGNOBLES DES SABLONS profitable?

Yes, SOCIETE COOPERATIVE AGRICOLE VIGNOBLES DES SABLONS generated a net profit of 135 k€ in 2023.

Where is the headquarters of SOCIETE COOPERATIVE AGRICOLE VIGNOBLES DES SABLONS ?

The headquarters of SOCIETE COOPERATIVE AGRICOLE VIGNOBLES DES SABLONS is located in AIGUES-MORTES (30220), in the department Gard.

Where to find the tax return of SOCIETE COOPERATIVE AGRICOLE VIGNOBLES DES SABLONS ?

The tax return of SOCIETE COOPERATIVE AGRICOLE VIGNOBLES DES SABLONS 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 SOCIETE COOPERATIVE AGRICOLE VIGNOBLES DES SABLONS operate?

SOCIETE COOPERATIVE AGRICOLE VIGNOBLES DES SABLONS operates in the sector Vinification (NAF code 11.02B). See the 'Sector positioning' section above to compare the company with its competitors.