Employees: 01 (2023.0)Legal category: SCA (commandite par actions)Size: PMECreation date: 2016-03-02 (10 years)Status: ActiveBusiness sector: Fabrication de placage et de panneaux de boisLocation: PUTEAUX (92800), Hauts-de-Seine
SONAE ARAUCO FRANCE : revenue, balance sheet and financial ratios
SONAE ARAUCO FRANCE is a French company
founded 10 years ago,
specialized in the sector Fabrication de placage et de panneaux de bois.
Based in PUTEAUX (92800),
this company of category PME
shows in 2023 a revenue of 76 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - SONAE ARAUCO FRANCE (SIREN 819090960)
Indicator
2023
2021
2020
2019
2018
2016
Revenue
75 869 €
2 223 725 €
819 628 €
674 747 €
725 989 €
286 062 €
Net income
-46 359 €
20 794 €
287 €
239 545 €
21 038 €
-219 977 €
EBITDA
-99 588 €
27 376 €
-584 €
47 078 €
20 133 €
-223 555 €
Net margin
-61.1%
0.9%
0.0%
35.5%
2.9%
-76.9%
Revenue and income statement
In 2023, SONAE ARAUCO FRANCE achieves revenue of 76 k€. Revenue is declining over the period 2016-2023 (CAGR: -17.3%). Significant drop of -97% vs 2021. After deducting consumption (0 €), gross margin stands at 76 k€, i.e. a rate of 100%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches -100 k€, representing -131.3% of revenue. Warning negative scissor effect: despite revenue change (-97%), EBITDA varies by -464%, reducing margin by 132.5 pts. This reflects costs rising faster than revenue. Negative EBITDA means operations do not cover current expenses: concerning situation. Net income is negative at -46 k€ (-61.1% of revenue), which will impact equity.
Revenue (2023)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
75 869 €
Gross margin (2023)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
75 869 €
EBITDA (2023)
?
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
-99 588 €
EBIT (2023)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
-98 156 €
Net income (2023)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
-46 359 €
EBITDA margin (2023)
?
EBITDA margin
Definition
Measures the company's operating profitability.
Formula
(EBE / CA) x 100
Interpretation
> 10% : Good profitability 5-10% : Average < 5% : Low
-131.3%
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 16%. Low autonomy: the company heavily depends on external financing (banks, suppliers).
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
0.0%
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
15.69%
Cash flow / Revenue (2023)
?
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
-63.063%
Repayment capacity (2023)
?
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 (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
2016
2018
2019
2020
2021
2023
Debt ratio
-44.118
-47.003
0.0
0.0
0.0
0.0
Financial autonomy
-128.24
-115.486
2.767
1.509
1.655
15.69
Repayment capacity
-0.413
7.937
0.0
0.0
0.0
0.0
Cash flow / Revenue
-78.372%
1.902%
7.306%
-0.514%
0.831%
-63.063%
Sector positioning
Debt ratio
0.02023
2020
2021
2023
Q1: 8.42
Med: 27.46
Q3: 58.64
Excellent
In 2023, the debt ratio of SONAE ARAUCO FRANCE (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
15.69%2023
2020
2021
2023
Q1: 33.17%
Med: 52.36%
Q3: 61.46%
Watch
In 2023, the financial autonomy of SONAE ARAUCO FRANCE (15.7%) 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 years2023
2020
2021
2023
Q1: 0.0 years
Med: 1.11 years
Q3: 2.92 years
Excellent
In 2023, the repayment capacity of SONAE ARAUCO FRANCE (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 76.65. 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
76.647
Interest coverage (2023)
?
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
-2.409
Liquidity indicators evolution SONAE ARAUCO FRANCE
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2018
2019
2020
2021
2023
Liquidity ratio
58.184
61.29
101.471
89.105
73.319
76.647
Interest coverage
-0.285
31.799
0.0
-11.644
1.607
-2.409
Sector positioning
Liquidity ratio
76.652023
2020
2021
2023
Q1: 167.94
Med: 252.73
Q3: 349.32
Watch
In 2023, the liquidity ratio of SONAE ARAUCO FRANCE (76.65) 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
-2.41x2023
2020
2021
2023
Q1: 0.01x
Med: 3.94x
Q3: 12.56x
Average
In 2023, the interest coverage of SONAE ARAUCO FRANCE (-2.4x) 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: 195 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 96 days. The gap of 99 days means the company finances its customers for over a month before being paid relative to supplier payments. This weighs on cash flow. Overall, WCR represents 102 days of revenue, i.e. 21 k€ to permanently finance. Over 2016-2023, WCR increased by +146%, requiring additional financing.
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
21 489 €
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
195 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
96 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 in days of revenue (2023)
?
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
102 j
WCR and payment terms evolution SONAE ARAUCO FRANCE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2018
2019
2020
2021
2023
Operating WCR
-47 063 €
-101 210 €
-13 765 €
-192 695 €
-394 400 €
21 489 €
Inventory turnover (days)
0
0
0
0
0
0
Customer payment term (days)
155
60
65
55
154
195
Supplier payment term (days)
164
83
83
123
142
96
Positioning of SONAE ARAUCO FRANCE in its sector
Comparison with sector Fabrication de placage et de panneaux de bois
Valuation estimate
Indicative estimate only : the number of comparable transactions in this sector is limited (44 transactions).
This range of 6 258€ to 13 361€ is provided for information purposes only and requires in-depth analysis to be confirmed.
Estimated enterprise value2023
Indicative
6k€10k€13k€
10 565 €Range: 6 258€ - 13 361€
NAF 4 all-time
Aggregated at NAF sub-class level
How is this estimate calculated?
This estimate is based on the analysis of 44 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 placage et de panneaux de bois)
Compare SONAE ARAUCO FRANCE with other companies in the same sector:
Frequently asked questions about SONAE ARAUCO FRANCE
What is the revenue of SONAE ARAUCO FRANCE ?
The revenue of SONAE ARAUCO FRANCE in 2023 is 76 k€.
Is SONAE ARAUCO FRANCE profitable?
SONAE ARAUCO FRANCE recorded a net loss in 2023.
Where is the headquarters of SONAE ARAUCO FRANCE ?
The headquarters of SONAE ARAUCO FRANCE is located in PUTEAUX (92800), in the department Hauts-de-Seine.
Where to find the tax return of SONAE ARAUCO FRANCE ?
The tax return of SONAE ARAUCO FRANCE 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 SONAE ARAUCO FRANCE operate?
SONAE ARAUCO FRANCE operates in the sector Fabrication de placage et de panneaux de bois (NAF code 16.21Z). 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