Employees: 12 (2023.0)Legal category: SCA (commandite par actions)Size: ETICreation date: 2012-05-21 (13 years)Status: ActiveBusiness sector: Production d'électricitéLocation: SAINT-GREGOIRE (35760), Ille-et-Vilaine
SONNEDIX FRANCE SERVICES : revenue, balance sheet and financial ratios
SONNEDIX FRANCE SERVICES is a French company
founded 13 years ago,
specialized in the sector Production d'électricité.
Based in SAINT-GREGOIRE (35760),
this company of category ETI
shows in 2023 a revenue of 7.0 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - SONNEDIX FRANCE SERVICES (SIREN 752147330)
Indicator
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Revenue
6 969 488 €
7 161 249 €
6 117 987 €
3 325 910 €
4 464 934 €
2 877 000 €
2 343 382 €
1 518 221 €
1 148 555 €
1 377 582 €
Net income
-3 856 191 €
-2 723 967 €
-2 329 357 €
-3 230 207 €
15 899 €
344 628 €
80 765 €
148 977 €
128 812 €
271 046 €
EBITDA
-3 010 256 €
-2 145 536 €
-1 991 790 €
-3 346 851 €
-42 513 €
483 377 €
144 174 €
219 117 €
154 989 €
318 817 €
Net margin
-55.3%
-38.0%
-38.1%
-97.1%
0.4%
12.0%
3.4%
9.8%
11.2%
19.7%
Revenue and income statement
In 2023, SONNEDIX FRANCE SERVICES achieves revenue of 7.0 M€. Over the period 2014-2023, the company shows strong growth with a CAGR (compound annual growth rate) of +19.7%. Slight decline of -3% vs 2022. After deducting consumption (0 €), gross margin stands at 7.0 M€, i.e. a rate of 100%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches -3.0 M€, representing -43.2% of revenue. Warning negative scissor effect: despite revenue change (-3%), EBITDA varies by -40%, reducing margin by 13.2 pts. This reflects costs rising faster than revenue. Negative EBITDA means operations do not cover current expenses: concerning situation. Net income is negative at -3.9 M€ (-55.3% 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
6 969 488 €
Gross margin (2023)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
6 969 488 €
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
-3 010 256 €
EBIT (2023)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
-3 344 729 €
Net income (2023)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
-3 856 191 €
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
-43.2%
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 -89%. 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 -249%. 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
-88.62%
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
-248.609%
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
-48.507%
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
-3.112
Asset age ratio (2023)
?
Asset age ratio
Definition
Measures the degree of wear of tangible assets.
Formula
Accumulated depreciation / Gross fixed assets x 100
Solvency indicators evolution SONNEDIX FRANCE SERVICES
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2014
2015
2016
2017
2018
2019
2020
2021
2022
2023
Debt ratio
76.537
0.871
24.21
7.393
3.898
323.678
-39.402
-104.645
-114.416
-88.62
Financial autonomy
49.569
24.177
15.769
19.641
16.981
6.194
-97.815
-105.554
-176.653
-248.609
Repayment capacity
1.307
0.013
0.336
0.258
0.062
-14.17
-0.348
-2.726
-3.961
-3.112
Cash flow / Revenue
19.749%
11.402%
10.126%
3.606%
12.145%
-1.174%
-100.831%
-33.147%
-32.32%
-48.507%
Sector positioning
Debt ratio
-88.622023
2021
2022
2023
Q1: -242.24
Med: 0.0
Q3: 190.04
Good
In 2023, the debt ratio of SONNEDIX FRANCE SERVICES (-88.62) 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
-248.61%2023
2021
2022
2023
Q1: -6.3%
Med: 6.35%
Q3: 49.74%
Average
In 2023, the financial autonomy of SONNEDIX FRANCE SERVICES (-248.6%) 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
-3.11 years2023
2021
2022
2023
Q1: -3.51 years
Med: 0.0 years
Q3: 6.0 years
Good
In 2023, the repayment capacity of SONNEDIX FRANCE SERVICES (-3.11) ranks below the median of the sector. This ratio indicates the number of years needed to repay debt with cash flow. This controlled position reflects prudent management.
Liquidity ratios
The liquidity ratio (= Current assets / Current liabilities) stands at 55.00. 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
54.998
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
-18.062
Liquidity indicators evolution SONNEDIX FRANCE SERVICES
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2014
2015
2016
2017
2018
2019
2020
2021
2022
2023
Liquidity ratio
794.367
131.434
120.219
123.054
117.331
132.233
39.435
80.943
95.92
54.998
Interest coverage
1.071
1.058
0.0
0.0
0.0
0.0
-0.276
-3.003
-9.186
-18.062
Sector positioning
Liquidity ratio
55.02023
2021
2022
2023
Q1: 87.04
Med: 274.98
Q3: 887.78
Watch
In 2023, the liquidity ratio of SONNEDIX FRANCE SERVICES (55.00) 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
-18.06x2023
2021
2022
2023
Q1: -3.13x
Med: 0.15x
Q3: 16.93x
Average
In 2023, the interest coverage of SONNEDIX FRANCE SERVICES (-18.1x) 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: 112 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 221 days. Excellent situation: suppliers finance 109 days of the operating cycle (retail model). Inventory turnover is 69 days (= Average inventory / Cost of goods x 360). Overall, WCR represents 20 days of revenue, i.e. 393 k€ to permanently finance.
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
392 731 €
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
112 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
221 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
69 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
20 j
WCR and payment terms evolution SONNEDIX FRANCE SERVICES
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2014
2015
2016
2017
2018
2019
2020
2021
2022
2023
Operating WCR
433 869 €
520 376 €
734 804 €
1 177 104 €
1 904 660 €
1 795 886 €
-1 271 895 €
1 798 566 €
632 338 €
392 731 €
Inventory turnover (days)
0
0
22
40
31
34
38
26
52
69
Customer payment term (days)
57
56
64
87
237
109
69
144
95
112
Supplier payment term (days)
15
165
223
135
229
135
145
215
83
221
Positioning of SONNEDIX FRANCE SERVICES in its sector
Comparison with sector Production d'électricité
Valuation estimate
Based on 85 transactions of similar company sales
(all years),
the value of SONNEDIX FRANCE SERVICES is estimated at
4 821 773 €
(range 949 270€ - 24 468 742€).
The price/revenue ratio is 0.69x
(in line with sector norms).
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 value2023
85 tx
949k€4821k€24468k€
4 821 773 €Range: 949 270€ - 24 468 742€
NAF 5 all-time
Valuation method used
Revenue Multiple
6 969 488 €
×
0.69x
=4 821 774 €
Range: 949 270€ - 24 468 742€
Only this financial indicator is available for this company.
How is this estimate calculated?
This estimate is based on the analysis of 85 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 (Production d'électricité)
Compare SONNEDIX FRANCE SERVICES with other companies in the same sector:
Frequently asked questions about SONNEDIX FRANCE SERVICES
What is the revenue of SONNEDIX FRANCE SERVICES ?
The revenue of SONNEDIX FRANCE SERVICES in 2023 is 7.0 M€.
Is SONNEDIX FRANCE SERVICES profitable?
SONNEDIX FRANCE SERVICES recorded a net loss in 2023.
Where is the headquarters of SONNEDIX FRANCE SERVICES ?
The headquarters of SONNEDIX FRANCE SERVICES is located in SAINT-GREGOIRE (35760), in the department Ille-et-Vilaine.
Where to find the tax return of SONNEDIX FRANCE SERVICES ?
The tax return of SONNEDIX FRANCE SERVICES 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 SONNEDIX FRANCE SERVICES operate?
SONNEDIX FRANCE SERVICES operates in the sector Production d'électricité (NAF code 35.11Z). 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