Employees: 01 (2023.0)Legal category: Société à responsabilité limitée (sans autre indication)Size: PMECreation date: 2004-07-01 (21 years)Status: ActiveBusiness sector: Activités des sièges sociauxLocation: VALENCE (26000), Drome
SOLEIL INVESTISSEMENTS : revenue, balance sheet and financial ratios
SOLEIL INVESTISSEMENTS is a French company
founded 21 years ago,
specialized in the sector Activités des sièges sociaux.
Based in VALENCE (26000),
this company of category PME
shows in 2024 a revenue of 481 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - SOLEIL INVESTISSEMENTS (SIREN 453946709)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
480 999 €
362 266 €
284 870 €
432 793 €
365 155 €
270 190 €
331 978 €
178 724 €
251 035 €
Net income
345 627 €
332 435 €
19 672 €
124 274 €
581 353 €
110 315 €
197 173 €
-227 951 €
191 581 €
EBITDA
-134 733 €
-394 148 €
-574 534 €
-446 273 €
-244 347 €
-498 039 €
-305 030 €
-330 271 €
-294 666 €
Net margin
71.9%
91.8%
6.9%
28.7%
159.2%
40.8%
59.4%
-127.5%
76.3%
Revenue and income statement
In 2024, SOLEIL INVESTISSEMENTS achieves revenue of 481 k€. Over the period 2016-2024, the company shows strong growth with a CAGR (compound annual growth rate) of +8.5%. Vs 2023, growth of +33% (362 k€ -> 481 k€). After deducting consumption (3 k€), gross margin stands at 478 k€, i.e. a rate of 99%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches -135 k€, representing -28.0% of revenue. Positive scissor effect: EBITDA margin improves by +80.8 pts, sign of improved operational efficiency. Negative EBITDA means operations do not cover current expenses: concerning situation. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 346 k€, i.e. 71.9% 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
480 999 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
478 114 €
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
-134 733 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
-150 595 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
345 627 €
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
-28.0%
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 11%. 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 88%. 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 3.3 years of cash flow to repay all financial debt. This ratio remains within usual banking standards. Cash flow represents 84.8% 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
11.257%
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
87.884%
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
84.76%
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
3.285
Asset age ratio (2024)
?
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
2024
Debt ratio
15.121
23.51
25.359
44.561
9.704
21.262
17.025
12.81
11.257
Financial autonomy
74.987
75.692
75.1
65.045
88.236
80.069
82.574
85.089
87.884
Repayment capacity
2.669
-2.638
4.663
4.073
1.895
23.052
63.367
7.364
3.285
Cash flow / Revenue
74.984%
-162.204%
54.059%
127.984%
165.162%
25.043%
10.819%
55.66%
84.76%
Sector positioning
Debt ratio
11.262024
2022
2023
2024
Q1: 0.06
Med: 14.6
Q3: 89.53
Good
In 2024, the debt ratio of SOLEIL INVESTISSEMENTS (11.26) 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
87.88%2024
2022
2023
2024
Q1: 11.56%
Med: 51.97%
Q3: 85.23%
Excellent
In 2024, the financial autonomy of SOLEIL INVESTISSEMENTS (87.9%) 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
3.29 years2024
2022
2023
2024
Q1: 0.0 years
Med: 0.2 years
Q3: 3.73 years
Average
In 2024, the repayment capacity of SOLEIL INVESTISSEMENTS (3.29) 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 722.74. 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
722.741
Interest coverage (2024)
?
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
2016
2017
2018
2019
2020
2021
2022
2023
2024
Liquidity ratio
206.325
448.293
462.742
621.172
431.207
696.356
438.495
374.198
722.741
Interest coverage
-5.369
-6.462
-1.863
-5.651
-6.275
-3.294
-4.445
-17.91
-42.456
Sector positioning
Liquidity ratio
722.742024
2022
2023
2024
Q1: 116.68
Med: 458.4
Q3: 2174.13
Good
In 2024, the liquidity ratio of SOLEIL INVESTISSEMENTS (722.74) 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
-42.46x2024
2022
2023
2024
Q1: -45.52x
Med: 0.0x
Q3: 2.86x
Average-20 pts over 3 years
In 2024, the interest coverage of SOLEIL INVESTISSEMENTS (-42.5x) 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: 0 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 59 days. Excellent situation: suppliers finance 59 days of the operating cycle (retail model). Overall, WCR represents 1397 days of revenue, i.e. 1.9 M€ to permanently finance. Over 2016-2024, WCR increased by +225%, 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
1 866 218 €
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
59 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
1397 j
WCR and payment terms evolution SOLEIL INVESTISSEMENTS
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
574 506 €
815 414 €
760 097 €
1 171 436 €
1 439 448 €
2 159 001 €
1 676 332 €
1 580 552 €
1 866 218 €
Inventory turnover (days)
0
0
0
0
94
33
63
50
0
Customer payment term (days)
193
182
98
40
50
168
197
193
0
Supplier payment term (days)
40
23
19
27
57
80
100
84
59
Positioning of SOLEIL INVESTISSEMENTS in its sector
Comparison with sector Activités des sièges sociaux
Valuation estimate
Based on 103 transactions of similar company sales
in 2024,
the value of SOLEIL INVESTISSEMENTS is estimated at
1 423 457 €
(range 503 286€ - 3 759 578€).
The price/revenue ratio is 0.38x
(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.
Estimated enterprise value2024
103 transactions
503k€1423k€3759k€
1 423 457 €Range: 503 286€ - 3 759 578€
NAF 5 année 2024
Valuation detail by method
Ajustez les pondérations selon votre analyse
Revenue Multiple30%
480 999 €×0.38x
Estimation181 634 €
86 572€ - 366 838€
Net Income Multiple20%
345 627 €×9.5x
Estimation3 286 194 €
1 128 358€ - 8 848 690€
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 103 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 sièges sociaux)
Compare SOLEIL INVESTISSEMENTS with other companies in the same sector:
Frequently asked questions about SOLEIL INVESTISSEMENTS
What is the revenue of SOLEIL INVESTISSEMENTS ?
The revenue of SOLEIL INVESTISSEMENTS in 2024 is 481 k€.
Is SOLEIL INVESTISSEMENTS profitable?
Yes, SOLEIL INVESTISSEMENTS generated a net profit of 346 k€ in 2024.
Where is the headquarters of SOLEIL INVESTISSEMENTS ?
The headquarters of SOLEIL INVESTISSEMENTS is located in VALENCE (26000), in the department Drome.
Where to find the tax return of SOLEIL INVESTISSEMENTS ?
The tax return of SOLEIL INVESTISSEMENTS 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 INVESTISSEMENTS operate?
SOLEIL INVESTISSEMENTS operates in the sector Activités des sièges sociaux (NAF code 70.10Z). 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