Employees: 22 (2023.0)Legal category: SCA (commandite par actions)Size: GECreation date: 2007-11-30 (18 years)Status: ActiveBusiness sector: Construction d'autres bâtimentsLocation: SARAN (45770), Loiret
SOGEA CENTRE : revenue, balance sheet and financial ratios
SOGEA CENTRE is a French company
founded 18 years ago,
specialized in the sector Construction d'autres bâtiments.
Based in SARAN (45770),
this company of category GE
shows in 2024 a revenue of 82.3 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - SOGEA CENTRE (SIREN 501402457)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
82 335 761 €
91 561 078 €
72 653 764 €
58 485 965 €
59 357 601 €
63 417 893 €
61 497 330 €
66 168 361 €
59 635 413 €
Net income
2 516 694 €
2 684 068 €
1 783 910 €
294 600 €
-522 076 €
4 342 335 €
3 936 231 €
668 359 €
1 049 343 €
EBITDA
4 291 702 €
1 832 528 €
3 166 169 €
-1 258 037 €
-2 816 920 €
-2 520 670 €
-620 158 €
6 610 510 €
-384 827 €
Net margin
3.1%
2.9%
2.5%
0.5%
-0.9%
6.8%
6.4%
1.0%
1.8%
Revenue and income statement
In 2024, SOGEA CENTRE achieves revenue of 82.3 M€. Revenue is growing positively over 9 years (CAGR: +4.1%). Significant drop of -10% vs 2023. After deducting consumption (0 €), gross margin stands at 82.3 M€, i.e. a rate of 100%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches 4.3 M€, representing 5.2% of revenue. Positive scissor effect: EBITDA margin improves by +3.2 pts, sign of improved operational efficiency. The operating margin remains fragile, requiring cost vigilance. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 2.5 M€, i.e. 3.1% 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
82 335 761 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
82 335 761 €
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
4 291 702 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
4 046 053 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
2 516 694 €
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
5.2%
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 26%. 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 9%. Low autonomy: the company heavily depends on external financing (banks, suppliers). Cash flow represents 3.5% 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
25.777%
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
8.799%
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
3.504%
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
0.0
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
142.676
62.02
17.243
0.25
42.006
148.028
113.415
41.271
25.777
Financial autonomy
4.169
5.173
11.558
13.821
12.684
5.554
6.321
7.74
8.799
Repayment capacity
1.75
0.568
-4.432
0.007
0.0
0.0
2.186
0.0
0.0
Cash flow / Revenue
3.009%
4.304%
-0.375%
3.398%
1.338%
1.294%
2.479%
1.24%
3.504%
Sector positioning
Debt ratio
25.782024
2022
2023
2024
Q1: 0.03
Med: 12.73
Q3: 55.62
Average-17 pts over 3 years
In 2024, the debt ratio of SOGEA CENTRE (25.78) 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
8.8%2024
2022
2023
2024
Q1: 6.61%
Med: 24.84%
Q3: 47.54%
Average
In 2024, the financial autonomy of SOGEA CENTRE (8.8%) 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
0.0 years2024
2022
2023
2024
Q1: 0.0 years
Med: 0.01 years
Q3: 1.09 years
Excellent-50 pts over 3 years
In 2024, the repayment capacity of SOGEA CENTRE (0.00) 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 156.28. 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
156.278
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 SOGEA CENTRE
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
145.32
150.934
143.789
134.592
139.472
153.773
147.874
176.185
156.278
Interest coverage
-0.043
0.0
0.0
0.0
0.0
-0.004
0.0
0.0
0.0
Sector positioning
Liquidity ratio
156.282024
2022
2023
2024
Q1: 127.57
Med: 179.6
Q3: 283.39
Average
In 2024, the liquidity ratio of SOGEA CENTRE (156.28) 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: 0.0x
Med: 0.0x
Q3: 2.65x
Average
In 2024, the interest coverage of SOGEA CENTRE (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: 37 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 90 days. Excellent situation: suppliers finance 53 days of the operating cycle (retail model). Overall, WCR represents 16 days of revenue, i.e. 3.6 M€ to permanently finance. Notable WCR improvement over the period (-89%), 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
3 639 241 €
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
37 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
90 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
0 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
16 j
WCR and payment terms evolution SOGEA CENTRE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
33 876 493 €
31 321 455 €
33 967 435 €
32 784 514 €
30 413 054 €
21 392 996 €
31 663 237 €
-7 671 903 €
3 639 241 €
Inventory turnover (days)
0
0
0
0
0
1
0
0
0
Customer payment term (days)
102
83
79
101
109
62
95
44
37
Supplier payment term (days)
124
102
116
125
103
58
86
52
90
Positioning of SOGEA CENTRE 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 SOGEA CENTRE is estimated at
11 795 977 €
(range 5 265 260€ - 25 512 721€).
With an EBITDA of 4 291 702€, 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
5265k€11795k€25512k€
11 795 977 €Range: 5 265 260€ - 25 512 721€
NAF 5 all-time
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
4 291 702 €×3.6x
Estimation15 657 143 €
5 900 363€ - 21 653 891€
Revenue Multiple30%
82 335 761 €×0.11x
Estimation9 059 920 €
6 305 050€ - 35 522 318€
Net Income Multiple20%
2 516 694 €×2.5x
Estimation6 247 150 €
2 117 822€ - 20 145 404€
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 SOGEA CENTRE with other companies in the same sector:
Yes, SOGEA CENTRE generated a net profit of 2.5 M€ in 2024.
Where is the headquarters of SOGEA CENTRE ?
The headquarters of SOGEA CENTRE is located in SARAN (45770), in the department Loiret.
Where to find the tax return of SOGEA CENTRE ?
The tax return of SOGEA CENTRE 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 SOGEA CENTRE operate?
SOGEA CENTRE 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