SOFIDEC GROUPE : revenue, balance sheet and financial ratios
SOFIDEC GROUPE is a French company
founded 28 years ago,
specialized in the sector Location de logements.
Based in PERPIGNAN (66000),
this company of category PME
shows in 2025 a revenue of 2.7 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - SOFIDEC GROUPE (SIREN 417786084)
Indicator
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
2 691 431 €
530 290 €
754 927 €
747 694 €
678 015 €
677 948 €
1 100 728 €
762 106 €
321 061 €
475 611 €
Net income
524 467 €
708 931 €
255 655 €
278 705 €
2 674 €
188 709 €
246 840 €
-186 826 €
-3 234 800 €
-406 625 €
EBITDA
737 831 €
-120 938 €
168 490 €
53 792 €
236 287 €
-136 087 €
226 801 €
400 123 €
-192 804 €
46 616 €
Net margin
19.5%
133.7%
33.9%
37.3%
0.4%
27.8%
22.4%
-24.5%
-1007.5%
-85.5%
Revenue and income statement
In 2025, SOFIDEC GROUPE achieves revenue of 2.7 M€. Over the period 2016-2025, the company shows strong growth with a CAGR (compound annual growth rate) of +21.2%. Vs 2024, growth of +408% (530 k€ -> 2.7 M€). After deducting consumption (1.3 M€), gross margin stands at 1.4 M€, i.e. a rate of 50%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches 738 k€, representing 27.4% of revenue. Positive scissor effect: EBITDA margin improves by +50.2 pts, sign of improved operational efficiency. This high EBITDA margin provides strong self-financing capacity and resilience to uncertainties. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 524 k€, i.e. 19.5% of revenue. This profit can be retained or distributed to shareholders.
Revenue (2025)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
2 691 431 €
Gross margin (2025)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
1 351 580 €
EBITDA (2025)
?
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
737 831 €
EBIT (2025)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
508 454 €
Net income (2025)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
524 467 €
EBITDA margin (2025)
?
EBITDA margin
Definition
Measures the company's operating profitability.
Formula
(EBE / CA) x 100
Interpretation
> 10% : Good profitability 5-10% : Average < 5% : Low
27.4%
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 104%. Debt level is high: negotiating margin with banks is reduced. Financial autonomy (= Equity / Total assets x 100) reaches 43%. 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 5.0 years of cash flow to repay all financial debt. This ratio remains within usual banking standards. Cash flow represents 32.4% 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 (2025)
?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low 50-100% : Moderate > 100% : High
104.408%
Financial autonomy (2025)
?
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
43.282%
Cash flow / Revenue (2025)
?
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
32.439%
Repayment capacity (2025)
?
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
5.024
Asset age ratio (2025)
?
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
2025
Debt ratio
118.44
1425.126
5650.293
962.461
1006.77
1105.32
188.384
155.974
112.915
104.408
Financial autonomy
42.348
4.355
0.819
5.152
8.133
7.934
33.369
35.413
39.471
43.282
Repayment capacity
-11.32
-3.353
7.503
7.162
36.106
76.456
597.15
-1.675
3.121
5.024
Cash flow / Revenue
-54.67%
-203.177%
29.869%
36.368%
20.014%
8.134%
1.28%
-412.41%
251.107%
32.439%
Sector positioning
Debt ratio
104.412025
2023
2024
2025
Q1: -0.18
Med: 3.38
Q3: 100.8
Average
In 2025, the debt ratio of SOFIDEC GROUPE (104.41) 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
43.28%2025
2023
2024
2025
Q1: 0.21%
Med: 22.71%
Q3: 69.22%
Good
In 2025, the financial autonomy of SOFIDEC GROUPE (43.3%) 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
5.02 years2025
2023
2024
2025
Q1: 0.0 years
Med: 1.26 years
Q3: 14.1 years
Average+32 pts over 3 years
In 2025, the repayment capacity of SOFIDEC GROUPE (5.02) ranks above the median of the sector. This ratio indicates the number of years needed to repay debt with cash flow. A reduction effort could improve financial strength.
Liquidity ratios
The liquidity ratio (= Current assets / Current liabilities) stands at 57.72. 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 52.3x. Operating income very largely covers interest expenses: high safety margin.
Liquidity ratio (2025)
?
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
57.724
Interest coverage (2025)
?
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
52.335
Liquidity indicators evolution SOFIDEC GROUPE
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
2025
Liquidity ratio
119.144
40.949
93.895
634.368
540.794
85.774
59.582
54.259
53.796
57.724
Interest coverage
452.795
-1409.312
237.612
40.077
-1491.858
230.063
357.159
2241.573
-408.628
52.335
Sector positioning
Liquidity ratio
57.722025
2023
2024
2025
Q1: 28.17
Med: 216.59
Q3: 1127.19
Average
In 2025, the liquidity ratio of SOFIDEC GROUPE (57.72) 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
52.34x2025
2023
2024
2025
Q1: 0.0x
Med: 0.0x
Q3: 19.89x
Excellent
In 2025, the interest coverage of SOFIDEC GROUPE (52.3x) 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: 68 days. Favorable situation: supplier credit is longer than customer credit by 18 days. WCR is negative (-76 days): operations structurally generate cash. Notable WCR improvement over the period (-136%), freeing up cash.
Operating WCR (2025)
?
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
-567 515 €
Customer credit (2025)
?
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 (2025)
?
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
68 j
Inventory turnover (2025)
?
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
0 j
WCR in days of revenue (2025)
?
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
-76 j
WCR and payment terms evolution SOFIDEC GROUPE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
2025
Operating WCR
1 570 035 €
350 310 €
1 094 171 €
1 197 493 €
922 986 €
920 154 €
541 144 €
-1 774 €
-1 117 782 €
-567 515 €
Inventory turnover (days)
0
0
0
0
0
0
0
0
0
0
Customer payment term (days)
646
939
632
235
181
355
276
288
262
50
Supplier payment term (days)
157
45
59
22
24
41
105
108
166
68
Positioning of SOFIDEC GROUPE in its sector
Comparison with sector Location de logements
Valuation estimate
Based on 117 transactions of similar company sales
in 2025,
the value of SOFIDEC GROUPE is estimated at
2 216 334 €
(range 1 126 902€ - 5 768 912€).
With an EBITDA of 737 831€, the sector multiple of 2.7x is applied.
The price/revenue ratio is 0.92x
(in line with sector norms).
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 value2025
117 transactions
1126k€2216k€5768k€
2 216 334 €Range: 1 126 902€ - 5 768 912€
NAF 5 année 2025
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
737 831 €×2.7x
Estimation1 977 517 €
1 293 067€ - 5 779 233€
Revenue Multiple30%
2 691 431 €×0.92x
Estimation2 471 559 €
1 160 668€ - 5 828 634€
Net Income Multiple20%
524 467 €×4.6x
Estimation2 430 543 €
660 841€ - 5 653 526€
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 117 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 (Location de logements)
Compare SOFIDEC GROUPE with other companies in the same sector:
Yes, SOFIDEC GROUPE generated a net profit of 524 k€ in 2025.
Where is the headquarters of SOFIDEC GROUPE ?
The headquarters of SOFIDEC GROUPE is located in PERPIGNAN (66000), in the department Pyrenees-Orientales.
Where to find the tax return of SOFIDEC GROUPE ?
The tax return of SOFIDEC GROUPE 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 SOFIDEC GROUPE operate?
SOFIDEC GROUPE operates in the sector Location de logements (NAF code 68.20A). 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