Employees: 22 (2023.0)Legal category: Société à responsabilité limitée (sans autre indication)Size: PMECreation date: 2007-09-08 (18 years)Status: ActiveBusiness sector: Activités des sièges sociauxLocation: ARNAGE (72230), Sarthe
SOFANE : revenue, balance sheet and financial ratios
SOFANE is a French company
founded 18 years ago,
specialized in the sector Activités des sièges sociaux.
Based in ARNAGE (72230),
this company of category PME
shows in 2024 a revenue of 51.6 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
En 2024, SOFANE alcanza unos ingresos de 51.6 M€. Los ingresos crecen positivamente durante 9 años (TCAC: +4.0%). Vs 2023: +2%. Tras deducir el consumo (42.1 M€), el margen bruto se sitúa en 9.5 M€, es decir, una tasa del 18%. El EBITDA alcanza 558 k€, representando el 1.1% de los ingresos. El margen operativo sigue siendo frágil, requiriendo vigilancia de costes. El resultado neto asciende a 631 k€, es decir, el 1.2% de los ingresos.
Revenue (2024)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
51 623 125 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
9 495 020 €
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
557 880 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
823 761 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
630 584 €
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
1.1%
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
El ratio de endeudamiento (= Deuda financiera / Fondos propios x 100) se sitúa en 19%. Este nivel muy bajo refleja una estructura financiera sólida. La autonomía financiera (= Fondos propios / Total activo x 100) alcanza el 59%. Esta alta autonomía significa que la empresa financia la mayoría de sus activos con fondos propios. La capacidad de reembolso indica que se necesitarían 4.2 años de flujo de caja. Este ratio permanece dentro de los estándares bancarios habituales. El flujo de caja representa el 0.7% de los ingresos.
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
18.782%
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
59.299%
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
0.736%
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
4.213
Solvency indicators evolution SOFANE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Debt ratio
50.196
50.771
39.745
41.185
18.505
13.361
28.139
21.844
18.782
Financial autonomy
48.396
48.451
51.896
53.256
59.781
61.295
57.301
57.178
59.299
Repayment capacity
5.834
8.004
8.99
8.386
3.807
2.788
6.696
4.342
4.213
Cash flow / Revenue
1.424%
1.076%
0.716%
0.829%
0.9%
0.879%
0.708%
0.828%
0.736%
Sector positioning
Ratio de endeudamiento
18.782024
2022
2023
2024
Q1: 0.06
Med: 14.61
Q3: 89.57
Average
En 2024, el ratio de endeudamiento de SOFANE (18.78) se sitúa por encima de la mediana del sector. Este ratio mide el peso de la deuda en relación con el patrimonio. Un esfuerzo de reducción podría mejorar la solidez financiera.
Autonomía financiera
59.3%2024
2022
2023
2024
Q1: 11.57%
Med: 51.97%
Q3: 85.24%
Bueno
En 2024, el autonomía financiera de SOFANE (59.3%) se sitúa por encima de la mediana del sector. Este ratio representa la parte del patrimonio en la financiación total. Esta posición cómoda ofrece un margen de seguridad apreciable.
Capacidad de reembolso
4.21 ans2024
2022
2023
2024
Q1: 0.0 ans
Med: 0.2 ans
Q3: 3.73 ans
Average
En 2024, el capacidad de reembolso de SOFANE (4.2 ans) se sitúa por encima de la mediana del sector. Este ratio indica el número de años necesarios para pagar la deuda con flujo de caja. Un esfuerzo de reducción podría mejorar la solidez financiera.
Liquidity ratios
El ratio de liquidez se sitúa en 156.41. La empresa tiene 2€ de activos líquidos por cada 1€ de deuda a corto plazo. El ratio de cobertura de intereses (= EBIT / Gastos financieros) es de 4.0x. Los gastos financieros están adecuadamente cubiertos por las operaciones.
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
156.406
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
3.989
Liquidity indicators evolution SOFANE
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
149.216
166.259
158.549
182.35
143.795
134.958
167.906
155.076
156.406
Interest coverage
9.834
11.519
48.362
4.916
0.599
0.0
1.357
2.582
3.989
Sector positioning
Ratio de liquidez
156.412024
2022
2023
2024
Q1: 116.63
Med: 458.65
Q3: 2184.57
Average
En 2024, el ratio de liquidez de SOFANE (156.41) se sitúa por debajo de la mediana del sector. Este ratio mide la capacidad de cubrir deuda a corto plazo con activos corrientes. Una mejora fortalecería la posición competitiva.
Cobertura de intereses
3.99x2024
2022
2023
2024
Q1: -45.56x
Med: 0.0x
Q3: 2.85x
Excelente+12 pts over 3 years
En 2024, el cobertura de intereses de SOFANE (4.0x) se sitúa en el top 25% del sector. Este ratio indica cuántas veces el resultado operativo cubre los gastos de intereses. Alta cobertura significa que los gastos financieros pesan poco en la rentabilidad.
Working capital requirement (WCR) and payment terms
El fondo de maniobra operativo (FM) mide el desfase temporal de tesorería. Plazo medio de cobro a clientes: 1 días. Plazo proveedores: 25 días. Situación favorable. La rotación de existencias es de 19 días. Rotación rápida, señal de buena gestión de existencias. El FM representa 19 días de ingresos.
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
2 742 220 €
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
1 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
25 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
19 j
WCR and payment terms evolution SOFANE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
2 387 143 €
2 745 935 €
3 178 860 €
2 994 585 €
2 586 609 €
2 878 071 €
3 562 807 €
2 694 859 €
2 742 220 €
Inventory turnover (days)
22
23
26
25
24
25
24
22
19
Customer payment term (days)
2
2
1
1
1
1
1
1
1
Supplier payment term (days)
29
29
25
24
27
27
25
25
25
Positioning of SOFANE in its sector
Comparison with sector Activités des sièges sociaux
Valuation estimate
Based on 103 transactions of similar company sales
in 2024,
the value of SOFANE is estimated at
8 450 689 €
(range 3 440 721€ - 17 361 771€).
With an EBITDA of 557 880€, the sector multiple of 5.0x is applied.
The price/revenue ratio is 0.38x
(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
103 transactions
3440k€8450k€17361k€
8 450 689 €Range: 3 440 721€ - 17 361 771€
NAF 5 année 2024
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
557 880 €×5.0x
Estimation2 806 869 €
483 183€ - 4 643 428€
Revenue Multiple30%
51 623 125 €×0.38x
Estimation19 493 823 €
9 291 334€ - 39 370 782€
Net Income Multiple20%
630 584 €×9.5x
Estimation5 995 542 €
2 058 649€ - 16 144 115€
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 103 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 (Activités des sièges sociaux)
Compare SOFANE with other companies in the same sector:
Yes, SOFANE generated a net profit of 631 k€ in 2024.
Where is the headquarters of SOFANE ?
The headquarters of SOFANE is located in ARNAGE (72230), in the department Sarthe.
Where to find the tax return of SOFANE ?
The tax return of SOFANE 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 SOFANE operate?
SOFANE operates in the sector Activités des sièges sociaux (NAF code 70.10Z). 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