Employees: 02 (2023.0)Legal category: SCA (commandite par actions)Size: PMECreation date: 1987-06-15 (38 years)Status: ActiveBusiness sector: Fabrication d'autres produits minéraux non métalliques n.c.a.Location: PAU (64000), Pyrenees-Atlantiques
SOGEBA ENROBE : revenue, balance sheet and financial ratios
SOGEBA ENROBE is a French company
founded 38 years ago,
specialized in the sector Fabrication d'autres produits minéraux non métalliques n.c.a..
Based in PAU (64000),
this company of category PME
shows in 2024 a revenue of 5.1 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - SOGEBA ENROBE (SIREN 341442630)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
5 112 497 €
5 142 048 €
6 739 620 €
5 226 942 €
3 179 467 €
3 516 393 €
3 469 747 €
2 320 162 €
1 871 568 €
Net income
110 537 €
181 037 €
454 009 €
508 666 €
281 272 €
222 165 €
319 481 €
59 433 €
53 376 €
EBITDA
229 664 €
161 994 €
698 184 €
831 609 €
532 072 €
439 253 €
556 461 €
223 688 €
260 869 €
Net margin
2.2%
3.5%
6.7%
9.7%
8.8%
6.3%
9.2%
2.6%
2.9%
Revenue and income statement
In 2024, SOGEBA ENROBE achieves revenue of 5.1 M€. Over the period 2016-2024, the company shows strong growth with a CAGR (compound annual growth rate) of +13.4%. Slight decline of -1% vs 2023. After deducting consumption (3.7 M€), gross margin stands at 1.4 M€, i.e. a rate of 28%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches 230 k€, representing 4.5% of revenue. The operating margin remains fragile, requiring cost vigilance. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 111 k€, i.e. 2.2% 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
5 112 497 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
1 412 638 €
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
229 664 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
141 293 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
110 537 €
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
4.5%
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 17%. 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 40%. 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 0.6 years of cash flow to repay all financial debt. This short period demonstrates excellent debt sustainability. Cash flow represents 3.9% 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
16.887%
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
40.207%
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
3.909%
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
0.594
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
218.925
158.055
87.725
76.297
103.809
70.516
72.402
66.523
16.887
Financial autonomy
17.975
23.683
33.247
34.599
32.394
31.535
34.897
26.83
40.207
Repayment capacity
2.658
2.871
1.131
1.378
1.562
0.991
1.188
1.946
0.594
Cash flow / Revenue
14.371%
9.159%
13.537%
10.668%
13.774%
12.485%
8.65%
3.792%
3.909%
Sector positioning
Debt ratio
16.892024
2022
2023
2024
Q1: 0.0
Med: 11.35
Q3: 71.05
Average-17 pts over 3 years
In 2024, the debt ratio of SOGEBA ENROBE (16.89) 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
40.21%2024
2022
2023
2024
Q1: 9.68%
Med: 23.36%
Q3: 45.54%
Good+5 pts over 3 years
In 2024, the financial autonomy of SOGEBA ENROBE (40.2%) 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
0.59 years2024
2022
2023
2024
Q1: 0.0 years
Med: 0.0 years
Q3: 0.65 years
Average
In 2024, the repayment capacity of SOGEBA ENROBE (0.59) 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 179.19. 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 1.3x. Coverage is limited: any activity downturn would jeopardize interest payments.
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
179.189
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
1.32
Liquidity indicators evolution SOGEBA ENROBE
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
169.458
189.605
225.208
214.296
256.669
194.953
233.078
170.344
179.189
Interest coverage
4.477
4.999
1.582
1.623
1.12
0.479
0.314
0.54
1.32
Sector positioning
Liquidity ratio
179.192024
2022
2023
2024
Q1: 94.61
Med: 137.76
Q3: 236.84
Good-14 pts over 3 years
In 2024, the liquidity ratio of SOGEBA ENROBE (179.19) ranks above the median of the sector. This ratio measures the ability to cover short-term debt with current assets. This comfortable position offers an appreciable safety margin.
Interest coverage
1.32x2024
2022
2023
2024
Q1: 0.0x
Med: 0.99x
Q3: 6.91x
Good+10 pts over 3 years
In 2024, the interest coverage of SOGEBA ENROBE (1.3x) ranks above the median of the sector. This ratio indicates how many times operating income covers interest expenses. This comfortable position offers an appreciable safety margin.
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: 69 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 65 days. The company must finance 4 days of gap between collections and payments. Inventory turnover is 3 days (= Average inventory / Cost of goods x 360). Fast turnover, sign of good inventory management. Overall, WCR represents 81 days of revenue, i.e. 1.1 M€ to permanently finance. Over 2016-2024, WCR increased by +38%, 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
1 145 404 €
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
69 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
65 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
3 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
81 j
WCR and payment terms evolution SOGEBA ENROBE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
831 257 €
548 138 €
1 237 589 €
870 870 €
1 023 184 €
1 539 543 €
1 648 444 €
1 690 140 €
1 145 404 €
Inventory turnover (days)
6
5
2
5
5
4
1
3
3
Customer payment term (days)
165
89
110
69
104
94
74
84
69
Supplier payment term (days)
92
70
70
85
83
94
61
73
65
Positioning of SOGEBA ENROBE in its sector
Comparison with sector Fabrication d'autres produits minéraux non métalliques n.c.a.
Valuation estimate
Based on 228 transactions of similar company sales
(all years),
the value of SOGEBA ENROBE is estimated at
413 402 €
(range 201 379€ - 1 137 250€).
With an EBITDA of 229 664€, the sector multiple of 1.5x is applied.
The price/revenue ratio is 0.13x
(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
228 transactions
201k€413k€1137k€
413 402 €Range: 201 379€ - 1 137 250€
Section all-time
Aggregated at NAF section level
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
229 664 €×1.5x
Estimation353 960 €
110 386€ - 916 457€
Revenue Multiple30%
5 112 497 €×0.13x
Estimation654 872 €
451 761€ - 1 947 333€
Net Income Multiple20%
110 537 €×1.8x
Estimation199 802 €
53 291€ - 474 113€
How is this estimate calculated?
This estimate is based on the analysis of 228 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 (Fabrication d'autres produits minéraux non métalliques n.c.a.)
Compare SOGEBA ENROBE with other companies in the same sector:
Yes, SOGEBA ENROBE generated a net profit of 111 k€ in 2024.
Where is the headquarters of SOGEBA ENROBE ?
The headquarters of SOGEBA ENROBE is located in PAU (64000), in the department Pyrenees-Atlantiques.
Where to find the tax return of SOGEBA ENROBE ?
The tax return of SOGEBA ENROBE 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 SOGEBA ENROBE operate?
SOGEBA ENROBE operates in the sector Fabrication d'autres produits minéraux non métalliques n.c.a. (NAF code 23.99Z). 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