Employees: 01 (2023.0)Legal category: SA (autres)Size: PMECreation date: 1963-01-01 (63 years)Status: ActiveBusiness sector: Activités des agents et courtiers d'assurancesLocation: SEVRES (92310), Hauts-de-Seine
SOGEFI DEVELOPPEMENT : revenue, balance sheet and financial ratios
SOGEFI DEVELOPPEMENT is a French company
founded 63 years ago,
specialized in the sector Activités des agents et courtiers d'assurances.
Based in SEVRES (92310),
this company of category PME
shows in 2019 a revenue of 51 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - SOGEFI DEVELOPPEMENT (SIREN 632051090)
Indicator
2019
2018
2017
2016
Revenue
50 719 €
85 120 €
N/C
N/C
Net income
276 102 €
15 610 €
-289 303 €
383 202 €
EBITDA
7 972 €
36 679 €
-63 708 €
-30 094 €
Net margin
544.4%
18.3%
N/C
N/C
Revenue and income statement
In 2019, SOGEFI DEVELOPPEMENT achieves revenue of 51 k€. Revenue is declining over the period 2018-2019 (CAGR: -40.4%). Significant drop of -40% vs 2018. After deducting consumption (0 €), gross margin stands at 51 k€, i.e. a rate of 100%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches 8 k€, representing 15.7% of revenue. Warning negative scissor effect: despite revenue change (-40%), EBITDA varies by -78%, reducing margin by 27.4 pts. This reflects costs rising faster than revenue. This high EBITDA margin provides strong self-financing capacity and resilience to uncertainties. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 276 k€, i.e. 544.4% of revenue. This profit can be retained or distributed to shareholders.
Revenue (2019)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
50 719 €
Gross margin (2019)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
50 719 €
EBITDA (2019)
?
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
7 972 €
EBIT (2019)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
7 969 €
Net income (2019)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
276 102 €
EBITDA margin (2019)
?
EBITDA margin
Definition
Measures the company's operating profitability.
Formula
(EBE / CA) x 100
Interpretation
> 10% : Good profitability 5-10% : Average < 5% : Low
15.7%
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 18%. 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 83%. This high autonomy means the company finances most of its assets through equity, a sign of strength.
Debt ratio (2019)
?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low 50-100% : Moderate > 100% : High
17.823%
Financial autonomy (2019)
?
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
83.209%
Cash flow / Revenue (2019)
?
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
-1.92%
Repayment capacity (2019)
?
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
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
Debt ratio
0.0
26.274
22.834
17.823
Financial autonomy
14.82
78.63
80.721
83.209
Repayment capacity
0.0
-45.97
31.028
-471.253
Cash flow / Revenue
None%
None%
19.878%
-1.92%
Sector positioning
Debt ratio
17.822019
2017
2018
2019
Q1: 0.02
Med: 10.33
Q3: 63.27
Average
In 2019, the debt ratio of SOGEFI DEVELOPPEMENT (17.82) 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
83.21%2019
2017
2018
2019
Q1: 15.63%
Med: 46.49%
Q3: 74.02%
Excellent
In 2019, the financial autonomy of SOGEFI DEVELOPPEMENT (83.2%) ranks in the top 25% of the sector. This ratio represents the share of equity in total financing. High autonomy reflects financial independence and ability to absorb shocks.
Repayment capacity
-471.25 years2019
2017
2018
2019
Q1: 0.0 years
Med: 0.06 years
Q3: 2.25 years
Excellent
In 2019, the repayment capacity of SOGEFI DEVELOPPEMENT (-471.25) 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 859.63. 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 286.1x. Operating income very largely covers interest expenses: high safety margin.
Liquidity ratio (2019)
?
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
859.628
Interest coverage (2019)
?
Interest coverage
Definition
Ability to cover interest charges with operating income.
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2018
2019
Liquidity ratio
4167.081
2934.193
-5.922
859.628
Interest coverage
0.0
-1.271
58.309
286.101
Sector positioning
Liquidity ratio
859.632019
2017
2018
2019
Q1: 110.27
Med: 205.98
Q3: 471.66
Excellent
In 2019, the liquidity ratio of SOGEFI DEVELOPPEMENT (859.63) ranks in the top 25% of the sector. This ratio measures the ability to cover short-term debt with current assets. A ratio above 1 ensures comfortable coverage of short-term maturities.
Interest coverage
286.1x2019
2017
2018
2019
Q1: 0.0x
Med: 0.0x
Q3: 2.32x
Excellent+51 pts over 3 years
In 2019, the interest coverage of SOGEFI DEVELOPPEMENT (286.1x) 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: 0 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 254 days. Excellent situation: suppliers finance 254 days of the operating cycle (retail model). Inventory turnover is 1269 days (= Average inventory / Cost of goods x 360). This high level ties up cash and potentially creates obsolescence risk. Overall, WCR represents 3276 days of revenue, i.e. 461 k€ to permanently finance.
Operating WCR (2019)
?
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
461 498 €
Customer credit (2019)
?
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
0 j
Supplier credit (2019)
?
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
254 j
Inventory turnover (2019)
?
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
1269 j
WCR in days of revenue (2019)
?
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
3276 j
WCR and payment terms evolution SOGEFI DEVELOPPEMENT
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
Operating WCR
0 €
0 €
-36 650 €
461 498 €
Inventory turnover (days)
0
0
756
1269
Customer payment term (days)
0
0
0
0
Supplier payment term (days)
0
0
180
254
Positioning of SOGEFI DEVELOPPEMENT in its sector
Comparison with sector Activités des agents et courtiers d'assurances
Valuation estimate
Indicative estimate only : the number of comparable transactions in this sector is limited (38 transactions).
This range of 54 090€ to 317 963€ is provided for information purposes only and requires in-depth analysis to be confirmed.
Estimated enterprise value2019
Indicative
54k€95k€317k€
95 147 €Range: 54 090€ - 317 963€
NAF 5 année 2019
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 38 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 (Activités des agents et courtiers d'assurances)
Compare SOGEFI DEVELOPPEMENT with other companies in the same sector:
Frequently asked questions about SOGEFI DEVELOPPEMENT
What is the revenue of SOGEFI DEVELOPPEMENT ?
The revenue of SOGEFI DEVELOPPEMENT in 2019 is 51 k€.
Is SOGEFI DEVELOPPEMENT profitable?
Yes, SOGEFI DEVELOPPEMENT generated a net profit of 276 k€ in 2019.
Where is the headquarters of SOGEFI DEVELOPPEMENT ?
The headquarters of SOGEFI DEVELOPPEMENT is located in SEVRES (92310), in the department Hauts-de-Seine.
Where to find the tax return of SOGEFI DEVELOPPEMENT ?
The tax return of SOGEFI DEVELOPPEMENT 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 SOGEFI DEVELOPPEMENT operate?
SOGEFI DEVELOPPEMENT operates in the sector Activités des agents et courtiers d'assurances (NAF code 66.22Z). 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