Employees: NN (None)Legal category: SCA (commandite par actions)Size: ETICreation date: 2009-09-10 (16 years)Status: ActiveBusiness sector: Production d'électricitéLocation: SAINT-GREGOIRE (35760), Ille-et-Vilaine
SONNEDIX PROVENCE : revenue, balance sheet and financial ratios
SONNEDIX PROVENCE is a French company
founded 16 years ago,
specialized in the sector Production d'électricité.
Based in SAINT-GREGOIRE (35760),
this company of category ETI
shows in 2024 a revenue of 176 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - SONNEDIX PROVENCE (SIREN 518958988)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
175 513 €
176 757 €
165 076 €
159 517 €
163 697 €
166 385 €
155 198 €
156 575 €
155 887 €
Net income
75 520 €
71 437 €
66 859 €
51 387 €
64 248 €
56 357 €
47 910 €
45 033 €
55 372 €
EBITDA
142 815 €
129 719 €
124 490 €
105 050 €
131 762 €
131 492 €
125 145 €
132 229 €
128 504 €
Net margin
43.0%
40.4%
40.5%
32.2%
39.2%
33.9%
30.9%
28.8%
35.5%
Revenue and income statement
In 2024, SONNEDIX PROVENCE achieves revenue of 176 k€. Revenue is growing positively over 9 years (CAGR: +1.5%). Slight decline of -1% vs 2023. After deducting consumption (409 €), gross margin stands at 175 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 143 k€, representing 81.4% of revenue. Positive scissor effect: EBITDA margin improves by +8.0 pts, sign of improved operational efficiency. This high EBITDA margin provides strong self-financing capacity and resilience to uncertainties. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 76 k€, i.e. 43.0% of revenue. This profit can be retained or distributed to shareholders.
Revenue (2024)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
175 513 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
175 104 €
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
142 815 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
101 143 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
75 520 €
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
81.4%
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 98%. Debt level is high: negotiating margin with banks is reduced. Financial autonomy (= Equity / Total assets x 100) reaches 49%. This high autonomy means the company finances most of its assets through equity, a sign of strength. Debt repayment capacity (= Financial debt / Cash flow) indicates it would take 1.5 years of cash flow to repay all financial debt. This short period demonstrates excellent debt sustainability. Cash flow represents 60.6% 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
97.643%
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
48.976%
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
60.647%
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
1.49
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
993.532
479.302
273.953
200.855
155.67
172.742
167.776
121.909
97.643
Financial autonomy
8.862
16.901
26.101
32.366
37.77
30.925
31.773
42.879
48.976
Repayment capacity
7.559
5.803
4.875
3.971
2.964
3.458
3.006
2.019
1.49
Cash flow / Revenue
50.193%
58.262%
57.998%
57.191%
61.275%
53.303%
59.251%
57.757%
60.647%
Sector positioning
Debt ratio
97.642024
2022
2023
2024
Q1: -273.65
Med: 0.0
Q3: 120.96
Average
In 2024, the debt ratio of SONNEDIX PROVENCE (97.64) ranks above the median of the sector. This ratio measures the weight of debt relative to equity. A reduction effort could improve financial strength.
Financial autonomy
48.98%2024
2022
2023
2024
Q1: -12.1%
Med: 0.32%
Q3: 40.46%
Excellent+12 pts over 3 years
In 2024, the financial autonomy of SONNEDIX PROVENCE (49.0%) ranks in the top 25% of the sector. This ratio represents the share of equity in total financing. High autonomy reflects financial independence and ability to absorb shocks.
Repayment capacity
1.49 years2024
2022
2023
2024
Q1: -4.9 years
Med: 0.0 years
Q3: 5.63 years
Average
In 2024, the repayment capacity of SONNEDIX PROVENCE (1.49) 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 534.77. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months. The interest coverage ratio (= EBIT / Interest expenses) is 7.8x. Operating income very largely covers interest expenses: high safety margin.
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
534.768
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
7.839
Liquidity indicators evolution SONNEDIX PROVENCE
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
433.496
819.772
766.219
747.783
386.331
175.211
235.269
406.819
534.768
Interest coverage
19.033
14.601
13.185
10.966
4.91
3.032
4.763
10.436
7.839
Sector positioning
Liquidity ratio
534.772024
2022
2023
2024
Q1: 83.26
Med: 273.74
Q3: 870.78
Good+9 pts over 3 years
In 2024, the liquidity ratio of SONNEDIX PROVENCE (534.77) 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
7.84x2024
2022
2023
2024
Q1: -5.49x
Med: 0.0x
Q3: 19.34x
Good
In 2024, the interest coverage of SONNEDIX PROVENCE (7.8x) 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. Average customer payment term: 52 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 84 days. Excellent situation: suppliers finance 32 days of the operating cycle (retail model). WCR is negative (-98 days): operations structurally generate cash. Over 2016-2024, WCR increased by +41%, requiring additional financing.
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
-47 962 €
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
52 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
84 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
-98 j
WCR and payment terms evolution SONNEDIX PROVENCE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
-81 828 €
-90 384 €
-95 382 €
-98 332 €
-95 545 €
-149 282 €
-123 393 €
-63 359 €
-47 962 €
Inventory turnover (days)
0
14
14
0
0
0
0
0
0
Customer payment term (days)
68
57
51
49
51
53
52
53
52
Supplier payment term (days)
111
144
155
134
162
128
248
121
84
Positioning of SONNEDIX PROVENCE 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 PROVENCE is estimated at
252 704 €
(range 37 175€ - 993 619€).
With an EBITDA of 142 815€, the sector multiple of 2.4x is applied.
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 value2024
85 tx
37k€252k€993k€
252 704 €Range: 37 175€ - 993 619€
NAF 5 all-time
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
142 815 €×2.4x
Estimation345 565 €
37 920€ - 1 296 623€
Revenue Multiple30%
175 513 €×0.69x
Estimation121 427 €
23 906€ - 616 198€
Net Income Multiple20%
75 520 €×2.9x
Estimation217 470 €
55 221€ - 802 240€
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 PROVENCE with other companies in the same sector:
Frequently asked questions about SONNEDIX PROVENCE
What is the revenue of SONNEDIX PROVENCE ?
The revenue of SONNEDIX PROVENCE in 2024 is 176 k€.
Is SONNEDIX PROVENCE profitable?
Yes, SONNEDIX PROVENCE generated a net profit of 76 k€ in 2024.
Where is the headquarters of SONNEDIX PROVENCE ?
The headquarters of SONNEDIX PROVENCE is located in SAINT-GREGOIRE (35760), in the department Ille-et-Vilaine.
Where to find the tax return of SONNEDIX PROVENCE ?
The tax return of SONNEDIX PROVENCE 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 PROVENCE operate?
SONNEDIX PROVENCE 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