SOLOCAL GROUP SE : revenue, balance sheet and financial ratios
SOLOCAL GROUP SE is a French company
founded 126 years ago,
specialized in the sector Activités des sièges sociaux.
Based in BOULOGNE-BILLANCOURT (92100),
this company of category ETI
shows in 2024 a revenue of 14.2 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - SOLOCAL GROUP SE (SIREN 552028425)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
14 219 000 €
15 224 000 €
16 383 000 €
15 910 000 €
19 027 000 €
18 419 000 €
20 312 000 €
N/C
10 086 000 €
Net income
-10 006 000 €
-292 524 000 €
-558 089 000 €
-9 885 000 €
-566 473 000 €
-52 353 000 €
-14 381 000 €
21 002 000 €
8 640 000 €
EBITDA
-11 518 000 €
12 922 000 €
-8 459 000 €
-8 566 000 €
-24 623 000 €
-8 834 000 €
-12 940 000 €
-2 897 000 €
-39 527 000 €
Net margin
-70.4%
-1921.5%
-3406.5%
-62.1%
-2977.2%
-284.2%
-70.8%
N/C
85.7%
Revenue and income statement
In 2024, SOLOCAL GROUP SE achieves revenue of 14.2 M€. Revenue is growing positively over 9 years (CAGR: +4.4%). Slight decline of -7% vs 2023. After deducting consumption (72 k€), gross margin stands at 14.1 M€, i.e. a rate of 99%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches -11.5 M€, representing -81.0% of revenue. Warning negative scissor effect: despite revenue change (-7%), EBITDA varies by -189%, reducing margin by 165.9 pts. This reflects costs rising faster than revenue. Negative EBITDA means operations do not cover current expenses: concerning situation. Net income is negative at -10.0 M€ (-70.4% 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
14 219 000 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
14 147 000 €
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
-11 518 000 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
-13 536 000 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
-10 006 000 €
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
-81.0%
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 5350%. Critical situation: debt significantly exceeds equity, severely limiting borrowing capacity and exposing the company to default risk. Financial autonomy (= Equity / Total assets x 100) reaches 2%. Low autonomy: the company heavily depends on external financing (banks, suppliers). Debt repayment capacity (= Financial debt / Cash flow) indicates it would take 62.1 years of cash flow to repay all financial debt. Beyond 7 years, banks generally consider credit risk as high. Cash flow represents 12.5% 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
5350.194%
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
1.735%
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
12.497%
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
62.083
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
2821.555
115.119
50.537
62.651
40.591
41.231
734.737
-94.204
5350.194
Financial autonomy
2.531
35.481
62.417
58.574
62.57
63.239
8.825
-330.331
1.735
Repayment capacity
-10.429
-0.017
-43.3
-6.48
-3.92
-6.906
-0.416
-27.284
62.083
Cash flow / Revenue
-1699.99%
None%
-48.646%
-426.429%
-322.92%
-220.434%
-3377.281%
-59.235%
12.497%
Sector positioning
Debt ratio
5350.192024
2022
2023
2024
Q1: 0.06
Med: 14.61
Q3: 89.57
Watch
In 2024, the debt ratio of SOLOCAL GROUP SE (5350.19) ranks in the top 25% of the sector. This ratio measures the weight of debt relative to equity. A high ratio may indicate excessive dependence on external financing.
Financial autonomy
1.74%2024
2022
2023
2024
Q1: 11.57%
Med: 51.97%
Q3: 85.24%
Average
In 2024, the financial autonomy of SOLOCAL GROUP SE (1.7%) ranks below the median of the sector. This ratio represents the share of equity in total financing. An improvement would strengthen the competitive position.
Repayment capacity
62.08 years2024
2022
2023
2024
Q1: 0.0 years
Med: 0.2 years
Q3: 3.73 years
Average+50 pts over 3 years
In 2024, the repayment capacity of SOLOCAL GROUP SE (62.08) 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 1051.32. 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
1051.317
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
-262.016
Liquidity indicators evolution SOLOCAL GROUP SE
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
323.144
185.22
174.126
276.904
226.404
240.215
239.573
54.377
1051.317
Interest coverage
-232.186
-2851.847
-349.189
-882.126
-2275.84
-310.53
-6855.491
2395.341
-262.016
Sector positioning
Liquidity ratio
1051.322024
2022
2023
2024
Q1: 116.63
Med: 458.65
Q3: 2184.57
Good+20 pts over 3 years
In 2024, the liquidity ratio of SOLOCAL GROUP SE (1051.32) 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
-262.02x2024
2022
2023
2024
Q1: -45.56x
Med: 0.0x
Q3: 2.85x
Average
In 2024, the interest coverage of SOLOCAL GROUP SE (-262.0x) 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: 2 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 76 days. Excellent situation: suppliers finance 74 days of the operating cycle (retail model). Overall, WCR represents 202 days of revenue, i.e. 8.0 M€ to permanently finance. Notable WCR improvement over the period (-93%), 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
7 982 973 €
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
2 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
76 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
202 j
WCR and payment terms evolution SOLOCAL GROUP SE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
111 940 984 €
0 €
59 367 914 €
116 907 051 €
126 332 050 €
138 276 992 €
685 712 922 €
-48 169 954 €
7 982 973 €
Inventory turnover (days)
0
0
0
0
0
0
0
0
0
Customer payment term (days)
0
0
27
3
28
5
6
4
2
Supplier payment term (days)
236
11274
431
427
238
401
340
43684
76
Positioning of SOLOCAL GROUP SE 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 SOLOCAL GROUP SE is estimated at
5 369 350 €
(range 2 559 191€ - 10 844 232€).
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
2559k€5369k€10844k€
5 369 350 €Range: 2 559 191€ - 10 844 232€
NAF 5 année 2024
Valuation method used
Revenue Multiple
14 219 000 €
×
0.38x
=5 369 351 €
Range: 2 559 192€ - 10 844 232€
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 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 SOLOCAL GROUP SE with other companies in the same sector:
The revenue of SOLOCAL GROUP SE in 2024 is 14.2 M€.
Is SOLOCAL GROUP SE profitable?
SOLOCAL GROUP SE recorded a net loss in 2024.
Where is the headquarters of SOLOCAL GROUP SE ?
The headquarters of SOLOCAL GROUP SE is located in BOULOGNE-BILLANCOURT (92100), in the department Hauts-de-Seine.
Where to find the tax return of SOLOCAL GROUP SE ?
The tax return of SOLOCAL GROUP SE 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 SOLOCAL GROUP SE operate?
SOLOCAL GROUP SE 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