Employees: 32 (2023.0)Legal category: SCA (commandite par actions)Size: GECreation date: 1988-03-01 (38 years)Status: ActiveBusiness sector: Construction de réseaux pour fluidesLocation: VILLEURBANNE (69100), Rhone
SOGEA RHONE-ALPES : revenue, balance sheet and financial ratios
SOGEA RHONE-ALPES is a French company
founded 38 years ago,
specialized in the sector Construction de réseaux pour fluides.
Based in VILLEURBANNE (69100),
this company of category GE
shows in 2024 a revenue of 81.8 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - SOGEA RHONE-ALPES (SIREN 344352448)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
81 816 407 €
81 887 388 €
71 790 135 €
66 420 177 €
57 768 103 €
77 618 521 €
64 608 099 €
56 621 885 €
52 386 772 €
Net income
1 616 553 €
1 858 835 €
1 687 019 €
1 568 268 €
190 660 €
-2 020 032 €
945 372 €
1 579 475 €
1 619 633 €
EBITDA
6 797 813 €
4 822 262 €
5 116 756 €
7 243 877 €
3 487 014 €
2 892 602 €
5 138 574 €
2 201 921 €
1 432 904 €
Net margin
2.0%
2.3%
2.3%
2.4%
0.3%
-2.6%
1.5%
2.8%
3.1%
Revenue and income statement
In 2024, SOGEA RHONE-ALPES achieves revenue of 81.8 M€. Over the period 2016-2024, the company shows strong growth with a CAGR (compound annual growth rate) of +5.7%. Slight decline of -0% vs 2023. After deducting consumption (69 k€), gross margin stands at 81.7 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 6.8 M€, representing 8.3% of revenue. Positive scissor effect: EBITDA margin improves by +2.4 pts, sign of improved operational efficiency. This level of operating margin is satisfactory for the sector. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 1.6 M€, i.e. 2.0% 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
81 816 407 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
81 747 672 €
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
6 797 813 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
1 558 673 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
1 616 553 €
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
8.3%
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 44%. Debt remains under control: the company retains capacity to raise new debt if needed. Financial autonomy (= Equity / Total assets x 100) reaches 10%. Low autonomy: the company heavily depends on external financing (banks, suppliers). Debt repayment capacity (= Financial debt / Cash flow) indicates it would take 0.6 years of cash flow to repay all financial debt. This short period demonstrates excellent debt sustainability. Cash flow represents 4.4% 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
44.483%
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
10.393%
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
4.392%
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
0.621
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
53.023
8.195
28.8
-349.955
60.918
36.772
40.82
129.673
44.483
Financial autonomy
6.47
8.84
6.24
-2.083
9.534
12.103
10.769
10.007
10.393
Repayment capacity
0.505
0.127
0.18
3.694
0.937
0.436
0.706
2.364
0.621
Cash flow / Revenue
3.684%
3.328%
5.418%
0.953%
4.057%
6.319%
4.16%
3.618%
4.392%
Sector positioning
Debt ratio
44.482024
2022
2023
2024
Q1: 1.15
Med: 24.5
Q3: 76.99
Average
In 2024, the debt ratio of SOGEA RHONE-ALPES (44.48) 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
10.39%2024
2022
2023
2024
Q1: 16.46%
Med: 32.68%
Q3: 51.92%
Watch
In 2024, the financial autonomy of SOGEA RHONE-ALPES (10.4%) ranks in the bottom 25% of the sector. This ratio represents the share of equity in total financing. Low autonomy may limit investment capacity and increase vulnerability.
Repayment capacity
0.62 years2024
2022
2023
2024
Q1: 0.0 years
Med: 0.65 years
Q3: 2.23 years
Good
In 2024, the repayment capacity of SOGEA RHONE-ALPES (0.62) ranks below the median of the sector. This ratio indicates the number of years needed to repay debt with cash flow. This controlled position reflects prudent management.
Liquidity ratios
The liquidity ratio (= Current assets / Current liabilities) stands at 121.50. 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 0.7x. Danger: operating income does not cover interest charges, unsustainable situation.
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
121.502
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
0.689
Liquidity indicators evolution SOGEA RHONE-ALPES
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
110.158
112.706
112.383
103.691
122.412
126.952
121.169
126.889
121.502
Interest coverage
0.082
0.002
0.001
73.419
-0.009
0.0
0.0
0.0
0.689
Sector positioning
Liquidity ratio
121.52024
2022
2023
2024
Q1: 137.66
Med: 183.25
Q3: 263.2
Watch
In 2024, the liquidity ratio of SOGEA RHONE-ALPES (121.50) ranks in the bottom 25% of the sector. This ratio measures the ability to cover short-term debt with current assets. A ratio below 1 may signal potential cash flow tensions.
Interest coverage
0.69x2024
2022
2023
2024
Q1: 0.0x
Med: 1.07x
Q3: 7.11x
Average+16 pts over 3 years
In 2024, the interest coverage of SOGEA RHONE-ALPES (0.7x) 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: 99 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 83 days. The company must finance 16 days of gap between collections and payments. Inventory turnover is 7 days (= Average inventory / Cost of goods x 360). Fast turnover, sign of good inventory management. Overall, WCR represents 79 days of revenue, i.e. 17.9 M€ to permanently finance. Over 2016-2024, WCR increased by +115%, 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
17 876 885 €
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
99 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
83 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
7 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
79 j
WCR and payment terms evolution SOGEA RHONE-ALPES
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
8 328 449 €
9 319 962 €
13 156 793 €
10 990 006 €
11 867 301 €
14 530 742 €
12 053 564 €
19 564 535 €
17 876 885 €
Inventory turnover (days)
6
8
9
7
9
10
7
8
7
Customer payment term (days)
78
85
80
80
74
76
89
91
99
Supplier payment term (days)
73
80
91
71
95
85
88
74
83
Positioning of SOGEA RHONE-ALPES in its sector
Comparison with sector Construction de réseaux pour fluides
Valuation estimate
Indicative estimate only : the number of comparable transactions in this sector is limited (33 transactions).
This range of 3 372 959€ to 18 710 594€ is provided for information purposes only and requires in-depth analysis to be confirmed.
Estimated enterprise value2024
Indicative
3372k€4244k€18710k€
4 244 134 €Range: 3 372 959€ - 18 710 594€
NAF 5 all-time
How is this estimate calculated?
This estimate is based on the analysis of 33 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 de réseaux pour fluides)
Compare SOGEA RHONE-ALPES with other companies in the same sector:
Frequently asked questions about SOGEA RHONE-ALPES
What is the revenue of SOGEA RHONE-ALPES ?
The revenue of SOGEA RHONE-ALPES in 2024 is 81.8 M€.
Is SOGEA RHONE-ALPES profitable?
Yes, SOGEA RHONE-ALPES generated a net profit of 1.6 M€ in 2024.
Where is the headquarters of SOGEA RHONE-ALPES ?
The headquarters of SOGEA RHONE-ALPES is located in VILLEURBANNE (69100), in the department Rhone.
Where to find the tax return of SOGEA RHONE-ALPES ?
The tax return of SOGEA RHONE-ALPES 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 RHONE-ALPES operate?
SOGEA RHONE-ALPES operates in the sector Construction de réseaux pour fluides (NAF code 42.21Z). 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