Employees: 02 (2023.0)Legal category: SCA (commandite par actions)Size: PMECreation date: 1986-08-01 (39 years)Status: ActiveBusiness sector: Travaux de charpenteLocation: SARRIANS (84260), Vaucluse
SOGITOIT : revenue, balance sheet and financial ratios
SOGITOIT is a French company
founded 39 years ago,
specialized in the sector Travaux de charpente.
Based in SARRIANS (84260),
this company of category PME
shows in 2022 a revenue of 844 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
In 2023, SOGITOIT generates positive net income of 23 k€. Net income represents the final profit after all expenses (operating, financial, exceptional) and corporate tax. Change over 2016-2023: 16 k€ -> 23 k€.
Net income (2023)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
22 873 €
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 25%. 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 31%. The balance between equity and debt is satisfactory.
Debt ratio (2023)
?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low 50-100% : Moderate > 100% : High
24.641%
Financial autonomy (2023)
?
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
30.994%
Asset age ratio (2023)
?
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
Debt ratio
50.221
53.921
35.533
34.578
36.823
28.073
26.409
24.641
Financial autonomy
32.652
36.131
38.943
34.278
40.288
27.292
29.643
30.994
Repayment capacity
8.578
-158.539
58.622
3.499
-15.767
2.678
-6.138
None
Cash flow / Revenue
2.729%
-0.188%
0.292%
5.424%
-1.201%
5.038%
-1.625%
None%
Sector positioning
Debt ratio
24.642023
2021
2022
2023
Q1: 8.85
Med: 30.9
Q3: 75.25
Good
In 2023, the debt ratio of SOGITOIT (24.64) ranks below the median of the sector. This ratio measures the weight of debt relative to equity. This controlled position reflects prudent management.
Financial autonomy
30.99%2023
2021
2022
2023
Q1: 21.92%
Med: 39.19%
Q3: 57.36%
Average
In 2023, the financial autonomy of SOGITOIT (31.0%) 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
-6.14 years2022
2021
2022
Q1: 0.0 years
Med: 0.83 years
Q3: 2.43 years
Excellent-51 pts over 2 years
In 2022, the repayment capacity of SOGITOIT (-6.14) 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 159.69. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months.
Liquidity ratio (2023)
?
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
159.688
Liquidity indicators evolution SOGITOIT
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
Liquidity ratio
194.998
223.683
207.756
177.776
213.698
146.759
155.221
159.688
Interest coverage
0.0
0.0
0.0
0.0
0.0
0.0
0.0
None
Sector positioning
Liquidity ratio
159.692023
2021
2022
2023
Q1: 156.02
Med: 224.45
Q3: 319.74
Average
In 2023, the liquidity ratio of SOGITOIT (159.69) ranks below the median of the sector. This ratio measures the ability to cover short-term debt with current assets. An improvement would strengthen the competitive position.
Interest coverage
0.0x2022
2021
2022
Q1: 0.0x
Med: 0.84x
Q3: 3.06x
Average
In 2022, the interest coverage of SOGITOIT (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: 1456 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 477 days. The gap of 979 days means the company finances its customers for over a month before being paid relative to supplier payments. This weighs on cash flow.
Operating WCR (2023)
?
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
0 €
Customer credit (2023)
?
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
1456 j
Supplier credit (2023)
?
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
477 j
Inventory turnover (2023)
?
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 and payment terms evolution SOGITOIT
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
Operating WCR
-11 960 €
63 500 €
124 516 €
16 552 €
39 027 €
84 599 €
-15 860 €
0 €
Inventory turnover (days)
111
100
74
125
71
215
161
0
Customer payment term (days)
147
190
203
200
163
212
96
1456
Supplier payment term (days)
80
94
84
59
105
71
52
477
Positioning of SOGITOIT in its sector
Comparison with sector Travaux de charpente
Valuation estimate
Based on 113 transactions of similar company sales
(all years),
the value of SOGITOIT is estimated at
61 720 €
(range 31 329€ - 109 679€).
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 value2023
113 transactions
31k€61k€109k€
61 720 €Range: 31 329€ - 109 679€
NAF 5 all-time
Valuation method used
Net Income Multiple
22 873 €
×
2.7x
=61 721 €
Range: 31 330€ - 109 680€
Only this financial indicator is available for this company.
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
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 (Travaux de charpente)
Compare SOGITOIT with other companies in the same sector:
Yes, SOGITOIT generated a net profit of 23 k€ in 2023.
Where is the headquarters of SOGITOIT ?
The headquarters of SOGITOIT is located in SARRIANS (84260), in the department Vaucluse.
Where to find the tax return of SOGITOIT ?
The tax return of SOGITOIT 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 SOGITOIT operate?
SOGITOIT operates in the sector Travaux de charpente (NAF code 43.91A). 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