Employees: 31 (2023.0)Legal category: SCA (commandite par actions)Size: GECreation date: 1998-12-29 (27 years)Status: ActiveBusiness sector: Construction d'autres bâtimentsLocation: MAUGUIO (34130), Herault
SOGEA SUD BATIMENT : revenue, balance sheet and financial ratios
SOGEA SUD BATIMENT is a French company
founded 27 years ago,
specialized in the sector Construction d'autres bâtiments.
Based in MAUGUIO (34130),
this company of category GE
shows in 2024 a revenue of 59.0 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - SOGEA SUD BATIMENT (SIREN 421340084)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
58 997 442 €
54 841 980 €
60 415 288 €
53 622 617 €
49 348 019 €
73 036 563 €
73 772 263 €
100 001 965 €
76 569 842 €
Net income
1 643 632 €
1 536 657 €
929 795 €
607 822 €
-2 940 478 €
1 967 036 €
840 146 €
-253 691 €
-252 932 €
EBITDA
1 481 071 €
-373 331 €
-303 394 €
-4 343 871 €
-6 831 002 €
-4 832 506 €
-4 218 509 €
-1 787 961 €
-3 233 313 €
Net margin
2.8%
2.8%
1.5%
1.1%
-6.0%
2.7%
1.1%
-0.3%
-0.3%
Revenue and income statement
In 2024, SOGEA SUD BATIMENT achieves revenue of 59.0 M€. Activity remains stable over the period (CAGR: -3.2%). Vs 2023: +8%. After deducting consumption (16 k€), gross margin stands at 59.0 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 1.5 M€, representing 2.5% 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 1.6 M€, i.e. 2.8% 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
58 997 442 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
58 981 437 €
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
1 481 071 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
1 435 832 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
1 643 632 €
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
2.5%
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 78%. Debt level is high: negotiating margin with banks is reduced. Financial autonomy (= Equity / Total assets x 100) reaches 8%. Low autonomy: the company heavily depends on external financing (banks, suppliers). Debt repayment capacity (= Financial debt / Cash flow) indicates it would take 0.0 years of cash flow to repay all financial debt. This short period demonstrates excellent debt sustainability. Cash flow represents 3.7% 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
77.704%
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
7.691%
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
3.749%
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
0.001
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
16.698
3704.081
113.222
0.296
-2312.866
711.434
181.009
105.302
77.704
Financial autonomy
0.498
0.018
1.402
4.672
-0.301
0.889
2.987
5.705
7.691
Repayment capacity
-0.057
-0.224
13.548
0.01
-0.02
-1.245
6.778
0.018
0.001
Cash flow / Revenue
-1.028%
-2.37%
0.097%
1.184%
-0.832%
-5.026%
0.619%
0.959%
3.749%
Sector positioning
Debt ratio
77.72024
2022
2023
2024
Q1: 0.03
Med: 12.73
Q3: 55.62
Average
In 2024, the debt ratio of SOGEA SUD BATIMENT (77.70) 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
7.69%2024
2022
2023
2024
Q1: 6.61%
Med: 24.84%
Q3: 47.54%
Average
In 2024, the financial autonomy of SOGEA SUD BATIMENT (7.7%) 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
Good-46 pts over 3 years
In 2024, the repayment capacity of SOGEA SUD BATIMENT (0.00) 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 117.19. 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
117.186
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 SUD BATIMENT
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
112.716
101.334
104.916
107.014
111.358
113.516
115.19
112.03
117.186
Interest coverage
0.053
-0.003
-0.025
0.0
0.0
0.0
0.0
0.0
0.0
Sector positioning
Liquidity ratio
117.192024
2022
2023
2024
Q1: 127.57
Med: 179.6
Q3: 283.39
Watch
In 2024, the liquidity ratio of SOGEA SUD BATIMENT (117.19) 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
0.0x2024
2022
2023
2024
Q1: 0.0x
Med: 0.0x
Q3: 2.65x
Average
In 2024, the interest coverage of SOGEA SUD BATIMENT (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: 72 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 89 days. Favorable situation: supplier credit is longer than customer credit by 17 days. Overall, WCR represents 44 days of revenue, i.e. 7.3 M€ to permanently finance. Notable WCR improvement over the period (-73%), 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
7 252 556 €
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
72 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
89 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
44 j
WCR and payment terms evolution SOGEA SUD BATIMENT
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
26 421 955 €
40 117 788 €
24 859 039 €
32 838 699 €
22 516 514 €
31 621 793 €
27 229 774 €
12 229 762 €
7 252 556 €
Inventory turnover (days)
0
0
0
0
0
0
0
0
0
Customer payment term (days)
104
146
130
130
136
174
137
110
72
Supplier payment term (days)
148
158
145
160
144
207
174
149
89
Positioning of SOGEA SUD BATIMENT 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 SUD BATIMENT is estimated at
5 465 198 €
(range 2 650 096€ - 14 003 773€).
With an EBITDA of 1 481 071€, 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
2650k€5465k€14003k€
5 465 198 €Range: 2 650 096€ - 14 003 773€
NAF 5 all-time
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
1 481 071 €×3.6x
Estimation5 403 297 €
2 036 221€ - 7 472 781€
Revenue Multiple30%
58 997 442 €×0.11x
Estimation6 491 858 €
4 517 864€ - 25 453 410€
Net Income Multiple20%
1 643 632 €×2.5x
Estimation4 079 962 €
1 383 132€ - 13 156 796€
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 SUD BATIMENT with other companies in the same sector:
Frequently asked questions about SOGEA SUD BATIMENT
What is the revenue of SOGEA SUD BATIMENT ?
The revenue of SOGEA SUD BATIMENT in 2024 is 59.0 M€.
Is SOGEA SUD BATIMENT profitable?
Yes, SOGEA SUD BATIMENT generated a net profit of 1.6 M€ in 2024.
Where is the headquarters of SOGEA SUD BATIMENT ?
The headquarters of SOGEA SUD BATIMENT is located in MAUGUIO (34130), in the department Herault.
Where to find the tax return of SOGEA SUD BATIMENT ?
The tax return of SOGEA SUD BATIMENT 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 SUD BATIMENT operate?
SOGEA SUD BATIMENT 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