Employees: NN (None)Legal category: SA (autres)Size: ETICreation date: 1982-02-09 (44 years)Status: ActiveBusiness sector: Services auxiliaires des transports terrestresLocation: PUTEAUX (92800), Hauts-de-Seine
SOGEPARC NARBONNE : revenue, balance sheet and financial ratios
SOGEPARC NARBONNE is a French company
founded 44 years ago,
specialized in the sector Services auxiliaires des transports terrestres.
Based in PUTEAUX (92800),
this company of category ETI
shows in 2024 a revenue of 577 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - SOGEPARC NARBONNE (SIREN 323737825)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
577 254 €
555 242 €
537 705 €
444 335 €
354 360 €
468 942 €
448 960 €
451 412 €
433 890 €
Net income
67 560 €
87 549 €
84 332 €
61 024 €
-180 292 €
46 524 €
16 556 €
14 599 €
3 649 €
EBITDA
250 300 €
247 481 €
260 340 €
203 289 €
133 738 €
208 888 €
159 090 €
160 355 €
149 010 €
Net margin
11.7%
15.8%
15.7%
13.7%
-50.9%
9.9%
3.7%
3.2%
0.8%
Revenue and income statement
In 2024, SOGEPARC NARBONNE achieves revenue of 577 k€. Revenue is growing positively over 9 years (CAGR: +3.6%). Vs 2023: +4%. After deducting consumption (0 €), gross margin stands at 577 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 250 k€, representing 43.4% of 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 68 k€, i.e. 11.7% 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
577 254 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
577 254 €
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
250 300 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
66 574 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
67 560 €
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
43.4%
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 0%. 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 85%. This high autonomy means the company finances most of its assets through equity, a sign of strength. Cash flow represents 37.6% of revenue. Cash flow measures resources generated by operations, available for investment and debt repayment. This high level provides strong self-financing capacity.
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
0.0%
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
85.032%
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
37.605%
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
Solvency indicators evolution SOGEPARC NARBONNE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Debt ratio
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.035
0.0
Financial autonomy
61.693
67.274
74.196
68.745
79.81
78.408
86.031
79.296
85.032
Repayment capacity
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.002
0.0
Cash flow / Revenue
25.651%
28.575%
28.822%
34.167%
36.589%
41.897%
37.434%
37.52%
37.605%
Sector positioning
Debt ratio
0.02024
2022
2023
2024
Q1: 0.0
Med: 7.19
Q3: 71.25
Excellent
In 2024, the debt ratio of SOGEPARC NARBONNE (0.00) ranks in the bottom 25% of the sector, which is positive. This ratio measures the weight of debt relative to equity. A low ratio indicates a solid financial structure with little dependence on creditors.
Financial autonomy
85.03%2024
2022
2023
2024
Q1: 8.5%
Med: 34.82%
Q3: 60.5%
Excellent
In 2024, the financial autonomy of SOGEPARC NARBONNE (85.0%) 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
0.0 years2024
2022
2023
2024
Q1: 0.0 years
Med: 0.0 years
Q3: 1.65 years
Excellent
In 2024, the repayment capacity of SOGEPARC NARBONNE (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 446.08. 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
446.083
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 SOGEPARC NARBONNE
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
21.387
34.291
46.941
62.948
89.314
174.627
358.433
290.961
446.083
Interest coverage
0.94
1.152
0.773
0.283
0.328
0.115
0.059
0.0
0.0
Sector positioning
Liquidity ratio
446.082024
2022
2023
2024
Q1: 94.59
Med: 166.76
Q3: 334.35
Excellent
In 2024, the liquidity ratio of SOGEPARC NARBONNE (446.08) 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
0.0x2024
2022
2023
2024
Q1: 0.0x
Med: 0.2x
Q3: 7.96x
Average-11 pts over 3 years
In 2024, the interest coverage of SOGEPARC NARBONNE (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: 1 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 102 days. Excellent situation: suppliers finance 101 days of the operating cycle (retail model). Overall, WCR represents 251 days of revenue, i.e. 402 k€ to permanently finance. Over 2016-2024, WCR increased by +191%, 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
401 942 €
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
1 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
102 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
251 j
WCR and payment terms evolution SOGEPARC NARBONNE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
-443 453 €
-326 741 €
-243 817 €
-336 532 €
-117 084 €
-77 034 €
-66 471 €
421 451 €
401 942 €
Inventory turnover (days)
0
0
0
0
0
0
0
0
0
Customer payment term (days)
3
5
4
15
3
3
2
4
1
Supplier payment term (days)
31
48
26
3
43
125
46
101
102
Positioning of SOGEPARC NARBONNE in its sector
Comparison with sector Services auxiliaires des transports terrestres
Valuation estimate
Indicative estimate only : the number of comparable transactions in this sector is limited (26 transactions).
This range of 144 999€ to 678 872€ is provided for information purposes only and requires in-depth analysis to be confirmed.
Estimated enterprise value2024
Indicative
144k€429k€678k€
429 227 €Range: 144 999€ - 678 872€
NAF 5 all-time
How is this estimate calculated?
This estimate is based on the analysis of 26 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 (Services auxiliaires des transports terrestres)
Compare SOGEPARC NARBONNE with other companies in the same sector:
Frequently asked questions about SOGEPARC NARBONNE
What is the revenue of SOGEPARC NARBONNE ?
The revenue of SOGEPARC NARBONNE in 2024 is 577 k€.
Is SOGEPARC NARBONNE profitable?
Yes, SOGEPARC NARBONNE generated a net profit of 68 k€ in 2024.
Where is the headquarters of SOGEPARC NARBONNE ?
The headquarters of SOGEPARC NARBONNE is located in PUTEAUX (92800), in the department Hauts-de-Seine.
Where to find the tax return of SOGEPARC NARBONNE ?
The tax return of SOGEPARC NARBONNE 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 SOGEPARC NARBONNE operate?
SOGEPARC NARBONNE operates in the sector Services auxiliaires des transports terrestres (NAF code 52.21Z). 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