Employees: 02 (2023.0)Legal category: Société à responsabilité limitée (sans autre indication)Size: ETICreation date: 2008-01-02 (18 years)Status: ActiveBusiness sector: Activités des sociétés holdingLocation: VEUREY-VOROIZE (38113), Isere
SOGREBAT INVESTISSEMENT : revenue, balance sheet and financial ratios
SOGREBAT INVESTISSEMENT is a French company
founded 18 years ago,
specialized in the sector Activités des sociétés holding.
Based in VEUREY-VOROIZE (38113),
this company of category ETI
shows in 2023 a revenue of 1.4 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - SOGREBAT INVESTISSEMENT (SIREN 502010978)
Indicator
2023
2022
2021
2019
2018
2017
Revenue
1 384 371 €
1 536 861 €
2 835 587 €
2 584 144 €
2 140 006 €
1 826 697 €
Net income
378 248 €
6 010 549 €
1 382 695 €
1 621 569 €
1 494 324 €
1 373 250 €
EBITDA
104 929 €
181 918 €
1 870 881 €
1 771 711 €
1 291 057 €
971 098 €
Net margin
27.3%
391.1%
48.8%
62.8%
69.8%
75.2%
Revenue and income statement
In 2023, SOGREBAT INVESTISSEMENT achieves revenue of 1.4 M€. Activity remains stable over the period (CAGR: -4.5%). Slight decline of -10% vs 2022. After deducting consumption (0 €), gross margin stands at 1.4 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 105 k€, representing 7.6% of revenue. Warning negative scissor effect: despite revenue change (-10%), EBITDA varies by -42%, reducing margin by 4.3 pts. This reflects costs rising faster than revenue. The operating margin remains fragile, requiring cost vigilance. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 378 k€, i.e. 27.3% of revenue. This profit can be retained or distributed to shareholders.
Revenue (2023)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
1 384 371 €
Gross margin (2023)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
1 384 371 €
EBITDA (2023)
?
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
104 929 €
EBIT (2023)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
136 066 €
Net income (2023)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
378 248 €
EBITDA margin (2023)
?
EBITDA margin
Definition
Measures the company's operating profitability.
Formula
(EBE / CA) x 100
Interpretation
> 10% : Good profitability 5-10% : Average < 5% : Low
7.6%
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 96%. 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 0.1 years of cash flow to repay all financial debt. This short period demonstrates excellent debt sustainability. Cash flow represents 26.4% 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 (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
0.173%
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
95.675%
Cash flow / Revenue (2023)
?
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
26.435%
Repayment capacity (2023)
?
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
2017
2018
2019
2021
2022
2023
Debt ratio
6.0
6.652
7.024
59.273
0.005
0.173
Financial autonomy
90.275
91.158
89.389
59.569
96.698
95.675
Repayment capacity
0.452
0.54
0.557
4.253
-0.063
0.082
Cash flow / Revenue
75.145%
66.383%
62.72%
48.544%
-0.884%
26.435%
Sector positioning
Debt ratio
0.172023
2021
2022
2023
Q1: 0.03
Med: 10.87
Q3: 70.22
Good-40 pts over 3 years
In 2023, the debt ratio of SOGREBAT INVESTISSEMENT (0.17) 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
95.67%2023
2021
2022
2023
Q1: 17.2%
Med: 61.39%
Q3: 90.77%
Excellent+26 pts over 3 years
In 2023, the financial autonomy of SOGREBAT INVESTISSEMENT (95.7%) 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
0.08 years2023
2021
2022
2023
Q1: 0.0 years
Med: 0.09 years
Q3: 3.23 years
Good-28 pts over 3 years
In 2023, the repayment capacity of SOGREBAT INVESTISSEMENT (0.08) 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 2219.89. 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
2219.885
Interest coverage (2023)
?
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
2017
2018
2019
2021
2022
2023
Liquidity ratio
1500.398
2448.771
1657.985
1477.249
2794.19
2219.885
Interest coverage
0.666
0.391
0.441
1.676
1.84
0.0
Sector positioning
Liquidity ratio
2219.892023
2021
2022
2023
Q1: 126.86
Med: 619.0
Q3: 3548.33
Good
In 2023, the liquidity ratio of SOGREBAT INVESTISSEMENT (2219.89) 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
0.0x2023
2021
2022
2023
Q1: -65.31x
Med: 0.0x
Q3: 0.0x
Good-25 pts over 3 years
In 2023, the interest coverage of SOGREBAT INVESTISSEMENT (0.0x) 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: 487 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 179 days. The gap of 308 days means the company finances its customers for over a month before being paid relative to supplier payments. This weighs on cash flow. Overall, WCR represents 3715 days of revenue, i.e. 14.3 M€ to permanently finance. Over 2017-2023, WCR increased by +149%, requiring additional financing.
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
14 284 466 €
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
487 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
179 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 in days of revenue (2023)
?
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
3715 j
WCR and payment terms evolution SOGREBAT INVESTISSEMENT
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2017
2018
2019
2021
2022
2023
Operating WCR
5 746 515 €
6 657 452 €
8 538 994 €
9 763 465 €
13 773 087 €
14 284 466 €
Inventory turnover (days)
0
0
0
0
0
0
Customer payment term (days)
130
186
242
230
290
487
Supplier payment term (days)
111
85
304
88
243
179
Positioning of SOGREBAT INVESTISSEMENT in its sector
Comparison with sector Activités des sociétés holding
Valuation estimate
Based on 63 transactions of similar company sales
in 2023,
the value of SOGREBAT INVESTISSEMENT is estimated at
1 045 240 €
(range 289 510€ - 1 751 641€).
With an EBITDA of 104 929€, the sector multiple of 4.6x is applied.
The price/revenue ratio is 0.24x
(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. Medium reliability: estimate to be confirmed with in-depth analysis.
Estimated enterprise value2023
63 tx
289k€1045k€1751k€
1 045 240 €Range: 289 510€ - 1 751 641€
NAF 5 année 2023
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
104 929 €×4.6x
Estimation479 442 €
175 666€ - 815 823€
Revenue Multiple30%
1 384 371 €×0.24x
Estimation332 911 €
243 474€ - 988 708€
Net Income Multiple20%
378 248 €×9.3x
Estimation3 528 230 €
643 174€ - 5 235 589€
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 63 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 sociétés holding)
Compare SOGREBAT INVESTISSEMENT with other companies in the same sector:
Frequently asked questions about SOGREBAT INVESTISSEMENT
What is the revenue of SOGREBAT INVESTISSEMENT ?
The revenue of SOGREBAT INVESTISSEMENT in 2023 is 1.4 M€.
Is SOGREBAT INVESTISSEMENT profitable?
Yes, SOGREBAT INVESTISSEMENT generated a net profit of 378 k€ in 2023.
Where is the headquarters of SOGREBAT INVESTISSEMENT ?
The headquarters of SOGREBAT INVESTISSEMENT is located in VEUREY-VOROIZE (38113), in the department Isere.
Where to find the tax return of SOGREBAT INVESTISSEMENT ?
The tax return of SOGREBAT INVESTISSEMENT 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 SOGREBAT INVESTISSEMENT operate?
SOGREBAT INVESTISSEMENT operates in the sector Activités des sociétés holding (NAF code 64.20Z). 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