Employees: 03 (2023.0)Legal category: SCA (commandite par actions)Size: PMECreation date: 2003-03-18 (23 years)Status: ActiveBusiness sector: Travaux de peinture et vitrerieLocation: CAVAILLON (84300), Vaucluse
SOL INTER PEINTURE : revenue, balance sheet and financial ratios
SOL INTER PEINTURE is a French company
founded 23 years ago,
specialized in the sector Travaux de peinture et vitrerie.
Based in CAVAILLON (84300),
this company of category PME
shows in 2024 a revenue of 848 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - SOL INTER PEINTURE (SIREN 447946633)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
Revenue
847 916 €
829 866 €
N/C
824 410 €
1 229 831 €
828 549 €
1 008 753 €
759 177 €
Net income
1 988 €
30 084 €
72 533 €
41 638 €
5 814 €
32 618 €
45 295 €
10 296 €
EBITDA
10 961 €
52 798 €
N/C
36 878 €
18 675 €
30 469 €
51 963 €
-4 541 €
Net margin
0.2%
3.6%
N/C
5.1%
0.5%
3.9%
4.5%
1.4%
Revenue and income statement
In 2024, SOL INTER PEINTURE achieves revenue of 848 k€. Revenue is growing positively over 8 years (CAGR: +1.6%). Vs 2023: +2%. After deducting consumption (196 k€), gross margin stands at 652 k€, i.e. a rate of 77%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches 11 k€, representing 1.3% of revenue. Warning negative scissor effect: despite revenue change (+2%), EBITDA varies by -79%, reducing margin by 5.1 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 2 k€, i.e. 0.2% 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
847 916 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
651 959 €
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
10 961 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
1 658 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
1 988 €
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
1.3%
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 5%. 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 72%. 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 1.1 years of cash flow to repay all financial debt. This short period demonstrates excellent debt sustainability. Cash flow represents 1.3% 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
5.222%
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
72.235%
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
1.332%
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
1.123
Solvency indicators evolution SOL INTER PEINTURE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2017
2018
2019
2020
2021
2022
2023
2024
Debt ratio
8.273
4.272
5.601
5.365
16.318
2.162
5.654
5.222
Financial autonomy
62.614
59.377
68.446
66.056
61.839
69.603
66.076
72.235
Repayment capacity
5.426
0.232
0.515
0.956
1.949
None
0.288
1.123
Cash flow / Revenue
0.516%
5.446%
4.365%
1.447%
3.34%
None%
5.708%
1.332%
Sector positioning
Debt ratio
5.222024
2022
2023
2024
Q1: 0.1
Med: 10.87
Q3: 41.68
Good+8 pts over 3 years
In 2024, the debt ratio of SOL INTER PEINTURE (5.22) 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
72.23%2024
2022
2023
2024
Q1: 4.85%
Med: 31.3%
Q3: 55.52%
Excellent
In 2024, the financial autonomy of SOL INTER PEINTURE (72.2%) 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
1.12 years2024
2023
2024
Q1: 0.0 years
Med: 0.0 years
Q3: 0.77 years
Average+16 pts over 2 years
In 2024, the repayment capacity of SOL INTER PEINTURE (1.12) 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 0.00. Alert: short-term debt exceeds current assets. Risk of payment difficulties without cash reinforcement. The interest coverage ratio (= EBIT / Interest expenses) is 5.4x. Operating income very largely covers interest expenses: high safety margin.
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
0.0
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
5.41
Liquidity indicators evolution SOL INTER PEINTURE
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2017
2018
2019
2020
2021
2022
2023
2024
Liquidity ratio
228.584
208.442
278.948
264.359
271.965
251.49
246.428
0.0
Interest coverage
0.0
0.125
0.217
0.203
0.087
None
0.015
5.41
Sector positioning
Liquidity ratio
0.02024
2022
2023
2024
Q1: 141.41
Med: 207.71
Q3: 324.54
Watch-39 pts over 3 years
In 2024, the liquidity ratio of SOL INTER PEINTURE (0.00) ranks in the bottom 25% of the sector. This ratio measures the ability to cover short-term debt with current assets. A ratio below 1 may signal potential cash flow tensions.
Interest coverage
5.41x2024
2023
2024
Q1: 0.0x
Med: 0.0x
Q3: 1.55x
Excellent+25 pts over 2 years
In 2024, the interest coverage of SOL INTER PEINTURE (5.4x) 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: 23 days. Favorable situation: supplier credit is longer than customer credit by 23 days. WCR is negative (-19 days): operations structurally generate cash. Notable WCR improvement over the period (-150%), freeing up cash.
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
-43 676 €
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
0 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
23 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
-19 j
WCR and payment terms evolution SOL INTER PEINTURE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
87 191 €
191 280 €
96 418 €
259 224 €
115 467 €
0 €
130 953 €
-43 676 €
Inventory turnover (days)
8
13
18
3
8
0
12
0
Customer payment term (days)
54
76
39
64
46
0
57
0
Supplier payment term (days)
49
47
52
30
50
0
44
23
Positioning of SOL INTER PEINTURE in its sector
Comparison with sector Travaux de peinture et vitrerie
Valuation estimate
Based on 88 transactions of similar company sales
(all years),
the value of SOL INTER PEINTURE is estimated at
62 267 €
(range 26 179€ - 109 653€).
With an EBITDA of 10 961€, the sector multiple of 2.7x is applied.
The price/revenue ratio is 0.18x
(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 value2024
88 tx
26k€62k€109k€
62 267 €Range: 26 179€ - 109 653€
NAF 5 all-time
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
10 961 €×2.7x
Estimation29 750 €
9 006€ - 51 489€
Revenue Multiple30%
847 916 €×0.18x
Estimation154 034 €
70 875€ - 272 191€
Net Income Multiple20%
1 988 €×3.0x
Estimation5 912 €
2 070€ - 11 258€
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 88 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 peinture et vitrerie)
Compare SOL INTER PEINTURE with other companies in the same sector:
Frequently asked questions about SOL INTER PEINTURE
What is the revenue of SOL INTER PEINTURE ?
The revenue of SOL INTER PEINTURE in 2024 is 848 k€.
Is SOL INTER PEINTURE profitable?
Yes, SOL INTER PEINTURE generated a net profit of 2 k€ in 2024.
Where is the headquarters of SOL INTER PEINTURE ?
The headquarters of SOL INTER PEINTURE is located in CAVAILLON (84300), in the department Vaucluse.
Where to find the tax return of SOL INTER PEINTURE ?
The tax return of SOL INTER PEINTURE 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 SOL INTER PEINTURE operate?
SOL INTER PEINTURE operates in the sector Travaux de peinture et vitrerie (NAF code 43.34Z). 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