Employees: 11 (2023.0)Legal category: SCA (commandite par actions)Size: ETICreation date: 2017-01-01 (9 years)Status: ActiveBusiness sector: Construction de voies ferrées de surface et souterrainesLocation: FOS-SUR-MER (13270), Bouches-du-Rhone
SOMARAIL SUD : revenue, balance sheet and financial ratios
SOMARAIL SUD is a French company
founded 9 years ago,
specialized in the sector Construction de voies ferrées de surface et souterraines.
Based in FOS-SUR-MER (13270),
this company of category ETI
shows in 2021 a revenue of 3.2 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - SOMARAIL SUD (SIREN 824422869)
Indicator
2024
2023
2021
2020
2019
2018
2017
Revenue
N/C
N/C
3 247 930 €
2 280 526 €
2 957 059 €
2 675 870 €
2 205 792 €
Net income
574 763 €
868 596 €
197 200 €
106 292 €
116 850 €
199 110 €
148 375 €
EBITDA
N/C
N/C
310 548 €
202 292 €
208 098 €
296 505 €
231 175 €
Net margin
N/C
N/C
6.1%
4.7%
4.0%
7.4%
6.7%
Revenue and income statement
In 2024, SOMARAIL SUD generates positive net income of 575 k€. Net income represents the final profit after all expenses (operating, financial, exceptional) and corporate tax. Change over 2017-2024: 148 k€ -> 575 k€.
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
574 763 €
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 29%. 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 25%. The balance between equity and debt is satisfactory.
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
29.14%
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
24.564%
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
2017
2018
2019
2020
2021
2023
2024
Debt ratio
12.753
20.565
23.308
161.425
58.441
12.814
29.14
Financial autonomy
19.157
18.822
21.092
18.087
21.264
27.047
24.564
Repayment capacity
0.16
0.296
0.427
3.019
1.045
None
None
Cash flow / Revenue
7.178%
7.722%
5.063%
6.315%
6.293%
None%
None%
Sector positioning
Debt ratio
29.142024
2021
2023
2024
Q1: 4.15
Med: 33.92
Q3: 157.93
Good
In 2024, the debt ratio of SOMARAIL SUD (29.14) 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
24.56%2024
2021
2023
2024
Q1: 5.69%
Med: 21.85%
Q3: 37.51%
Good+5 pts over 3 years
In 2024, the financial autonomy of SOMARAIL SUD (24.6%) ranks above the median of the sector. This ratio represents the share of equity in total financing. This comfortable position offers an appreciable safety margin.
Repayment capacity
1.04 years2021
2021
Q1: 0.0 years
Med: 0.81 years
Q3: 3.38 years
Average
In 2021, the repayment capacity of SOMARAIL SUD (1.04) 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 176.66. 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
176.655
Liquidity indicators evolution SOMARAIL SUD
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2017
2018
2019
2020
2021
2023
2024
Liquidity ratio
131.818
150.723
134.067
203.449
174.699
159.024
176.655
Interest coverage
0.184
0.143
1.483
1.307
1.155
None
None
Sector positioning
Liquidity ratio
176.662024
2021
2023
2024
Q1: 129.97
Med: 169.88
Q3: 227.23
Good+9 pts over 3 years
In 2024, the liquidity ratio of SOMARAIL SUD (176.66) 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
1.16x2021
2021
Q1: 0.0x
Med: 0.43x
Q3: 2.3x
Good
In 2021, the interest coverage of SOMARAIL SUD (1.2x) ranks above the median of the sector. This ratio indicates how many times operating income covers interest expenses. This comfortable position offers an appreciable safety margin.
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 (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
0 €
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
0 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 and payment terms evolution SOMARAIL SUD
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2017
2018
2019
2020
2021
2023
2024
Operating WCR
317 766 €
587 353 €
565 271 €
398 317 €
315 277 €
0 €
0 €
Inventory turnover (days)
3
14
13
24
15
0
0
Customer payment term (days)
85
115
76
77
64
0
0
Supplier payment term (days)
73
112
97
96
81
0
0
Positioning of SOMARAIL SUD in its sector
Comparison with sector Construction de voies ferrées de surface et souterraines
Valuation estimate
Based on 76 transactions of similar company sales
(all years),
the value of SOMARAIL SUD is estimated at
318 966 €
(range 92 485€ - 1 305 698€).
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
92k€318k€1305k€
318 966 €Range: 92 485€ - 1 305 698€
NAF 4 all-time
Aggregated at NAF sub-class level
Valuation method used
Net Income Multiple
574 763 €
×
0.6x
=318 967 €
Range: 92 486€ - 1 305 698€
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 de voies ferrées de surface et souterraines)
Compare SOMARAIL SUD with other companies in the same sector:
Yes, SOMARAIL SUD generated a net profit of 575 k€ in 2024.
Where is the headquarters of SOMARAIL SUD ?
The headquarters of SOMARAIL SUD is located in FOS-SUR-MER (13270), in the department Bouches-du-Rhone.
Where to find the tax return of SOMARAIL SUD ?
The tax return of SOMARAIL SUD 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 SOMARAIL SUD operate?
SOMARAIL SUD operates in the sector Construction de voies ferrées de surface et souterraines (NAF code 42.12Z). 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