SOPANES : revenue, balance sheet and financial ratios

SOPANES is a French company founded 17 years ago, specialized in the sector Supérettes. Based in PARIS (75002), this company of category GE shows in 2022 a revenue of 2.0 M€. Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.

Data updated on 2026-05-02

Sources : INPI & INSEE SIRENE - Processing : Ministry of Economy

Financial history - SOPANES (SIREN 511871972)
Indicator 2023 2022 2021 2020 2019 2018 2017 2016
Revenue N/C 2 041 463 € 1 827 342 € 1 663 318 € 2 278 099 € 2 352 020 € 2 440 674 € 2 630 740 €
Net income 203 466 € 30 038 € -9 420 € -188 754 € 127 € 13 870 € 37 326 € 42 211 €
EBITDA N/C 78 903 € -4 649 € -132 177 € 61 170 € 15 432 € 88 625 € 109 129 €
Net margin N/C 1.5% -0.5% -11.3% 0.0% 0.6% 1.5% 1.6%

Revenue and income statement

In 2023, SOPANES generates positive net income of 203 k€. Net income represents the final profit after all expenses (operating, financial, exceptional) and corporate tax. Change over 2016-2023: 42 k€ -> 203 k€.

Net income (2023) ?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax

203 466 €

Loading income statement...

Chart evolution

Show :

Assets

Loading data...

Liabilities

Loading data...

Solvency and debt ratios

The debt ratio (= Financial debt / Equity x 100) stands at 1162%. 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 4%. 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

1162.263%

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

3.869%

Asset age ratio (2023) ?
Asset age ratio
Definition
Measures the degree of wear of tangible assets.
Formula
Accumulated depreciation / Gross fixed assets x 100
Interpretation
< 50% : Recent assets
50-70% : Normal wear
> 70% : Aging assets

32.1%

Solvency indicators evolution
SOPANES

Sector positioning

Debt ratio
1162.26 2023
2021
2022
2023
Q1: 0.25
Med: 28.55
Q3: 98.94
Watch +51 pts over 3 years

In 2023, the debt ratio of SOPANES (1162.26) 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
3.87% 2023
2021
2022
2023
Q1: 9.88%
Med: 33.66%
Q3: 52.58%
Average

In 2023, the financial autonomy of SOPANES (3.9%) 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
11.38 years 2022
2021
2022
Q1: 0.0 years
Med: 0.52 years
Q3: 3.07 years
Watch

In 2022, the repayment capacity of SOPANES (11.38) ranks in the top 25% of the sector. This ratio indicates the number of years needed to repay debt with cash flow. A long duration may signal heavy debt relative to repayment capacity.

Liquidity ratios

The liquidity ratio (= Current assets / Current liabilities) stands at 129.47. 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

129.474

Liquidity indicators evolution
SOPANES

Sector positioning

Liquidity ratio
129.47 2023
2021
2022
2023
Q1: 99.14
Med: 149.39
Q3: 229.31
Average -37 pts over 3 years

In 2023, the liquidity ratio of SOPANES (129.47) ranks below the median of the sector. This ratio measures the ability to cover short-term debt with current assets. An improvement would strengthen the competitive position.

Interest coverage
0.93x 2022
2021
2022
Q1: 0.0x
Med: 0.5x
Q3: 3.52x
Good +30 pts over 2 years

In 2022, the interest coverage of SOPANES (0.9x) 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 (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

0 €

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

0 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

0 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 and payment terms evolution
SOPANES

Positioning of SOPANES in its sector

Comparison with sector Supérettes

Valuation estimate

Based on 357 transactions of similar company sales in 2023, the value of SOPANES is estimated at 1 555 557 € (range 533 089€ - 2 918 334€). 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 value 2023
357 transactions
533k€ 1555k€ 2918k€
1 555 557 € Range: 533 089€ - 2 918 334€
NAF 5 année 2023

Valuation method used

Net Income Multiple
203 466 € × 7.6x = 1 555 558 €
Range: 533 090€ - 2 918 334€

Only this financial indicator is available for this company.

Valuation evolution

How is this estimate calculated?

This estimate is based on the analysis of 357 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 (Supérettes)

Compare SOPANES with other companies in the same sector:

Voir toutes les statistiques du secteur Supérettes

Frequently asked questions about SOPANES

What is the revenue of SOPANES ?

The revenue of SOPANES in 2022 is 2.0 M€.

Is SOPANES profitable?

Yes, SOPANES generated a net profit of 203 k€ in 2023.

Where is the headquarters of SOPANES ?

The headquarters of SOPANES is located in PARIS (75002), in the department Paris.

Where to find the tax return of SOPANES ?

The tax return of SOPANES 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 SOPANES operate?

SOPANES operates in the sector Supérettes (NAF code 47.11C). See the 'Sector positioning' section above to compare the company with its competitors.