Employees: 32 (2023.0)Legal category: SCA (commandite par actions)Size: GECreation date: 1988-03-07 (38 years)Status: ActiveBusiness sector: Construction d'autres bâtimentsLocation: ROUEN (76000), Seine-Maritime
SOGEA NORD OUEST : revenue, balance sheet and financial ratios
SOGEA NORD OUEST is a French company
founded 38 years ago,
specialized in the sector Construction d'autres bâtiments.
Based in ROUEN (76000),
this company of category GE
shows in 2024 a revenue of 94.1 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - SOGEA NORD OUEST (SIREN 344314976)
Indicator
2024
2023
2021
2020
2019
2018
2017
2016
Revenue
94 143 688 €
85 066 601 €
129 773 322 €
104 441 663 €
129 014 612 €
116 827 507 €
132 204 877 €
155 627 159 €
Net income
5 710 716 €
3 477 444 €
3 966 344 €
-1 955 437 €
-3 159 045 €
-4 043 776 €
2 207 595 €
4 767 377 €
EBITDA
449 378 €
-572 393 €
6 448 673 €
-5 387 467 €
-17 202 327 €
-7 075 793 €
-8 585 583 €
22 879 450 €
Net margin
6.1%
4.1%
3.1%
-1.9%
-2.4%
-3.5%
1.7%
3.1%
Revenue and income statement
In 2024, SOGEA NORD OUEST achieves revenue of 94.1 M€. Revenue is declining over the period 2016-2024 (CAGR: -6.1%). Vs 2023, growth of +11% (85.1 M€ -> 94.1 M€). After deducting consumption (0 €), gross margin stands at 94.1 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 449 k€, representing 0.5% of revenue. The operating margin remains fragile, requiring cost vigilance. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 5.7 M€, i.e. 6.1% 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
94 143 688 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
94 143 688 €
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
449 378 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
1 476 205 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
5 710 716 €
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
0.5%
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 56%. Debt remains under control: the company retains capacity to raise new debt if needed. Financial autonomy (= Equity / Total assets x 100) reaches 5%. Low autonomy: the company heavily depends on external financing (banks, suppliers). Cash flow represents 8.0% of revenue. Cash flow measures resources generated by operations, available for investment and debt repayment. Satisfactory level allowing partial financing of growth.
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
56.44%
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
5.369%
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
8.018%
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
2023
2024
Debt ratio
68.929
80.629
-266.073
-285.861
730.64
201.969
90.231
56.44
Financial autonomy
5.345
5.917
-0.966
-0.432
1.226
4.727
4.934
5.369
Repayment capacity
11.793
0.862
-0.284
-0.206
0.0
0.0
0.0
0.0
Cash flow / Revenue
0.23%
3.907%
-5.876%
-3.439%
-0.803%
7.181%
3.963%
8.018%
Sector positioning
Debt ratio
56.442024
2021
2023
2024
Q1: 0.03
Med: 12.73
Q3: 55.62
Average
In 2024, the debt ratio of SOGEA NORD OUEST (56.44) 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
5.37%2024
2021
2023
2024
Q1: 6.61%
Med: 24.84%
Q3: 47.54%
Average
In 2024, the financial autonomy of SOGEA NORD OUEST (5.4%) 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
2021
2023
2024
Q1: 0.0 years
Med: 0.01 years
Q3: 1.09 years
Excellent
In 2024, the repayment capacity of SOGEA NORD OUEST (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 135.05. 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 10.5x. 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
135.05
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
10.47
Liquidity indicators evolution SOGEA NORD OUEST
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2018
2019
2020
2021
2023
2024
Liquidity ratio
124.647
130.408
118.191
112.846
116.079
152.594
129.467
135.05
Interest coverage
0.722
-0.521
0.0
0.0
0.0
1.917
-3.09
10.47
Sector positioning
Liquidity ratio
135.052024
2021
2023
2024
Q1: 127.57
Med: 179.6
Q3: 283.39
Average-9 pts over 3 years
In 2024, the liquidity ratio of SOGEA NORD OUEST (135.05) 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
10.47x2024
2021
2023
2024
Q1: 0.0x
Med: 0.0x
Q3: 2.65x
Excellent
In 2024, the interest coverage of SOGEA NORD OUEST (10.5x) 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: 79 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 121 days. Excellent situation: suppliers finance 42 days of the operating cycle (retail model). WCR is negative (-52 days): operations structurally generate cash. Notable WCR improvement over the period (-120%), 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
-13 494 556 €
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
79 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
121 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
-52 j
WCR and payment terms evolution SOGEA NORD OUEST
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2023
2024
Operating WCR
66 818 521 €
62 079 444 €
48 003 254 €
41 436 913 €
44 650 900 €
55 613 059 €
-12 231 727 €
-13 494 556 €
Inventory turnover (days)
0
0
0
0
0
0
0
0
Customer payment term (days)
103
114
114
90
96
60
74
79
Supplier payment term (days)
150
111
114
83
101
83
150
121
Positioning of SOGEA NORD OUEST 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 NORD OUEST is estimated at
6 762 608 €
(range 3 432 814€ - 22 461 190€).
With an EBITDA of 449 378€, 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
3432k€6762k€22461k€
6 762 608 €Range: 3 432 814€ - 22 461 190€
NAF 5 all-time
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
449 378 €×3.6x
Estimation1 639 437 €
617 819€ - 2 267 348€
Revenue Multiple30%
94 143 688 €×0.11x
Estimation10 359 220 €
7 209 269€ - 40 616 641€
Net Income Multiple20%
5 710 716 €×2.5x
Estimation14 175 620 €
4 805 622€ - 45 712 621€
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 NORD OUEST with other companies in the same sector:
The revenue of SOGEA NORD OUEST in 2024 is 94.1 M€.
Is SOGEA NORD OUEST profitable?
Yes, SOGEA NORD OUEST generated a net profit of 5.7 M€ in 2024.
Where is the headquarters of SOGEA NORD OUEST ?
The headquarters of SOGEA NORD OUEST is located in ROUEN (76000), in the department Seine-Maritime.
Where to find the tax return of SOGEA NORD OUEST ?
The tax return of SOGEA NORD OUEST 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 NORD OUEST operate?
SOGEA NORD OUEST 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