Employees: 21 (2023.0)Legal category: SCA (commandite par actions)Size: GECreation date: 2004-11-15 (21 years)Status: ActiveBusiness sector: Construction et entretien de tunnelsLocation: LA GARDE (83130), Var
SOLETANCHE BACHY TUNNELS : revenue, balance sheet and financial ratios
SOLETANCHE BACHY TUNNELS is a French company
founded 21 years ago,
specialized in the sector Construction et entretien de tunnels.
Based in LA GARDE (83130),
this company of category GE
shows in 2024 a revenue of 12.6 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - SOLETANCHE BACHY TUNNELS (SIREN 479645509)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
12 621 930 €
11 731 406 €
14 080 363 €
16 323 512 €
15 018 927 €
13 578 496 €
15 543 678 €
17 905 899 €
15 826 845 €
Net income
-282 930 €
15 123 €
1 063 619 €
-1 129 088 €
-466 520 €
587 223 €
1 305 580 €
1 600 919 €
717 654 €
EBITDA
-951 736 €
-2 320 471 €
-2 378 761 €
-1 038 363 €
-1 001 652 €
-455 633 €
-637 629 €
1 552 932 €
1 340 276 €
Net margin
-2.2%
0.1%
7.6%
-6.9%
-3.1%
4.3%
8.4%
8.9%
4.5%
Revenue and income statement
In 2024, SOLETANCHE BACHY TUNNELS achieves revenue of 12.6 M€. Activity remains stable over the period (CAGR: -2.8%). Vs 2023: +8%. After deducting consumption (1.7 M€), gross margin stands at 11.0 M€, i.e. a rate of 87%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches -952 k€, representing -7.5% of revenue. Positive scissor effect: EBITDA margin improves by +12.2 pts, sign of improved operational efficiency. Negative EBITDA means operations do not cover current expenses: concerning situation. Net income is negative at -283 k€ (-2.2% of revenue), which will impact equity.
Revenue (2024)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
12 621 930 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
10 965 652 €
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
-951 736 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
-180 552 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
-282 930 €
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
-7.5%
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 -3%. Low autonomy: the company heavily depends on external financing (banks, suppliers).
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
0.0%
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
-2.957%
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
-10.078%
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
0.0
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
-1.474
-0.606
-14.113
4.124
-0.159
0.0
0.0
0.0
0.0
Financial autonomy
-35.236
-8.487
-2.372
1.775
-0.654
-7.951
-1.73
-1.787
-2.957
Repayment capacity
0.096
0.013
-0.098
-0.017
0.0
0.0
0.0
0.0
0.0
Cash flow / Revenue
3.224%
4.383%
-3.852%
-3.941%
-5.558%
-5.031%
-14.998%
-21.792%
-10.078%
Sector positioning
Debt ratio
0.02024
2022
2023
2024
Q1: 0.0
Med: 0.0
Q3: 1.9
Excellent-25 pts over 3 years
In 2024, the debt ratio of SOLETANCHE BACHY TUNNELS (0.00) ranks in the bottom 25% of the sector, which is positive. This ratio measures the weight of debt relative to equity. A low ratio indicates a solid financial structure with little dependence on creditors.
Financial autonomy
-2.96%2024
2022
2023
2024
Q1: 4.02%
Med: 15.1%
Q3: 30.6%
Watch-12 pts over 3 years
In 2024, the financial autonomy of SOLETANCHE BACHY TUNNELS (-3.0%) ranks in the bottom 25% of the sector. This ratio represents the share of equity in total financing. Low autonomy may limit investment capacity and increase vulnerability.
Repayment capacity
0.0 years2024
2022
2023
2024
Q1: 0.0 years
Med: 0.0 years
Q3: 0.02 years
Excellent-25 pts over 3 years
In 2024, the repayment capacity of SOLETANCHE BACHY TUNNELS (0.00) 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 73.12. 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
73.122
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
69.262
95.869
99.273
79.387
92.09
92.567
99.243
83.939
73.122
Interest coverage
2.415
0.757
-5.821
-0.256
-0.724
-0.55
-1.331
-8.956
-13.995
Sector positioning
Liquidity ratio
73.122024
2022
2023
2024
Q1: 116.42
Med: 152.93
Q3: 307.36
Watch-19 pts over 3 years
In 2024, the liquidity ratio of SOLETANCHE BACHY TUNNELS (73.12) 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
-13.99x2024
2022
2023
2024
Q1: 0.0x
Med: 0.56x
Q3: 9.98x
Watch-23 pts over 3 years
In 2024, the interest coverage of SOLETANCHE BACHY TUNNELS (-14.0x) ranks in the bottom 25% of the sector. This ratio indicates how many times operating income covers interest expenses. Low coverage may indicate fragility to rate or income variations.
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: 226 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 135 days. The gap of 91 days means the company finances its customers for over a month before being paid relative to supplier payments. This weighs on cash flow. WCR is negative (-78 days): operations structurally generate cash. Notable WCR improvement over the period (-451%), 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
-2 745 775 €
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
226 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
135 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
-78 j
WCR and payment terms evolution SOLETANCHE BACHY TUNNELS
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
-498 229 €
2 039 303 €
2 572 634 €
1 941 996 €
2 405 732 €
-1 304 575 €
-1 257 940 €
-4 000 292 €
-2 745 775 €
Inventory turnover (days)
2
2
1
3
2
0
0
3
0
Customer payment term (days)
77
99
120
138
96
116
249
203
226
Supplier payment term (days)
125
157
110
121
100
60
104
91
135
Positioning of SOLETANCHE BACHY TUNNELS in its sector
Comparison with sector Construction et entretien de tunnels
Valuation estimate
Based on 76 transactions of similar company sales
(all years),
the value of SOLETANCHE BACHY TUNNELS is estimated at
1 702 238 €
(range 1 212 832€ - 3 130 842€).
The price/revenue ratio is 0.13x
(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
76 tx
1212k€1702k€3130k€
1 702 238 €Range: 1 212 832€ - 3 130 842€
NAF 4 all-time
Aggregated at NAF sub-class level
Valuation method used
Revenue Multiple
12 621 930 €
×
0.13x
=1 702 238 €
Range: 1 212 832€ - 3 130 842€
Only this financial indicator is available for this company.
How is this estimate calculated?
This estimate is based on the analysis of 76 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 (Construction et entretien de tunnels)
Compare SOLETANCHE BACHY TUNNELS with other companies in the same sector:
Frequently asked questions about SOLETANCHE BACHY TUNNELS
What is the revenue of SOLETANCHE BACHY TUNNELS ?
The revenue of SOLETANCHE BACHY TUNNELS in 2024 is 12.6 M€.
Is SOLETANCHE BACHY TUNNELS profitable?
SOLETANCHE BACHY TUNNELS recorded a net loss in 2024.
Where is the headquarters of SOLETANCHE BACHY TUNNELS ?
The headquarters of SOLETANCHE BACHY TUNNELS is located in LA GARDE (83130), in the department Var.
Where to find the tax return of SOLETANCHE BACHY TUNNELS ?
The tax return of SOLETANCHE BACHY TUNNELS 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 SOLETANCHE BACHY TUNNELS operate?
SOLETANCHE BACHY TUNNELS operates in the sector Construction et entretien de tunnels (NAF code 42.13B). 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