Employees: 03 (2023.0)Legal category: Société à responsabilité limitée (sans autre indication)Size: PMECreation date: 2001-03-02 (25 years)Status: ActiveBusiness sector: Fabrication de plats préparésLocation: CROTS (05200), Hautes-Alpes
SOLEIL DE L'ISCLE : revenue, balance sheet and financial ratios
SOLEIL DE L'ISCLE is a French company
founded 25 years ago,
specialized in the sector Fabrication de plats préparés.
Based in CROTS (05200),
this company of category PME
shows in 2022 a revenue of 780 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - SOLEIL DE L'ISCLE (SIREN 435395967)
Indicator
2023
2022
2021
Revenue
N/C
780 303 €
762 410 €
Net income
39 202 €
29 001 €
28 880 €
EBITDA
N/C
50 334 €
44 980 €
Net margin
N/C
3.7%
3.8%
Revenue and income statement
In 2023, SOLEIL DE L'ISCLE generates positive net income of 39 k€. Net income represents the final profit after all expenses (operating, financial, exceptional) and corporate tax. Change over 2021-2023: 29 k€ -> 39 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
39 202 €
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 20%. 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 64%. This high autonomy means the company finances most of its assets through equity, a sign of strength.
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
20.333%
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
63.742%
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
2021
2022
2023
Debt ratio
54.52
32.488
20.333
Financial autonomy
50.879
59.663
63.742
Repayment capacity
4.082
2.44
None
Cash flow / Revenue
4.875%
5.245%
None%
Sector positioning
Debt ratio
20.332023
2021
2022
2023
Q1: 0.05
Med: 31.67
Q3: 109.35
Good-11 pts over 3 years
In 2023, the debt ratio of SOLEIL DE L'ISCLE (20.33) 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
63.74%2023
2021
2022
2023
Q1: 5.27%
Med: 29.92%
Q3: 53.86%
Excellent+6 pts over 3 years
In 2023, the financial autonomy of SOLEIL DE L'ISCLE (63.7%) 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
2.44 years2022
2021
2022
Q1: -0.13 years
Med: 0.12 years
Q3: 2.87 years
Average
In 2022, the repayment capacity of SOLEIL DE L'ISCLE (2.44) 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 252.33. 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
252.334
Liquidity indicators evolution SOLEIL DE L'ISCLE
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2021
2022
2023
Liquidity ratio
256.257
262.449
252.334
Interest coverage
5.238
4.693
None
Sector positioning
Liquidity ratio
252.332023
2021
2022
2023
Q1: 106.12
Med: 177.43
Q3: 292.1
Good
In 2023, the liquidity ratio of SOLEIL DE L'ISCLE (252.33) 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
4.69x2022
2021
2022
Q1: -0.06x
Med: 0.37x
Q3: 4.6x
Excellent
In 2022, the interest coverage of SOLEIL DE L'ISCLE (4.7x) 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.
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
0 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
0 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 SOLEIL DE L'ISCLE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2021
2022
2023
Operating WCR
63 966 €
110 467 €
0 €
Inventory turnover (days)
14
26
0
Customer payment term (days)
25
30
0
Supplier payment term (days)
50
45
0
Positioning of SOLEIL DE L'ISCLE in its sector
Comparison with sector Fabrication de plats préparés
Valuation estimate
Based on 92 transactions of similar company sales
(all years),
the value of SOLEIL DE L'ISCLE is estimated at
109 113 €
(range 16 416€ - 310 648€).
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
92 tx
16k€109k€310k€
109 113 €Range: 16 416€ - 310 648€
NAF 4 all-time
Aggregated at NAF sub-class level
Valuation method used
Net Income Multiple
39 202 €
×
2.8x
=109 113 €
Range: 16 416€ - 310 649€
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 92 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 (Fabrication de plats préparés)
Compare SOLEIL DE L'ISCLE with other companies in the same sector:
Frequently asked questions about SOLEIL DE L'ISCLE
What is the revenue of SOLEIL DE L'ISCLE ?
The revenue of SOLEIL DE L'ISCLE in 2022 is 780 k€.
Is SOLEIL DE L'ISCLE profitable?
Yes, SOLEIL DE L'ISCLE generated a net profit of 39 k€ in 2023.
Where is the headquarters of SOLEIL DE L'ISCLE ?
The headquarters of SOLEIL DE L'ISCLE is located in CROTS (05200), in the department Hautes-Alpes.
Where to find the tax return of SOLEIL DE L'ISCLE ?
The tax return of SOLEIL DE L'ISCLE 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 SOLEIL DE L'ISCLE operate?
SOLEIL DE L'ISCLE operates in the sector Fabrication de plats préparés (NAF code 10.85Z). 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