Employees: 11 (2023.0)Legal category: SCA (commandite par actions)Size: ETICreation date: 1989-05-05 (36 years)Status: ActiveBusiness sector: Fabrication industrielle de pain et de pâtisserie fraîcheLocation: DIOU (03290), Allier
SOPRAUVERGNE : revenue, balance sheet and financial ratios
SOPRAUVERGNE is a French company
founded 36 years ago,
specialized in the sector Fabrication industrielle de pain et de pâtisserie fraîche.
Based in DIOU (03290),
this company of category ETI
shows in 2021 a revenue of 10.0 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - SOPRAUVERGNE (SIREN 350798617)
Indicator
2024
2023
2021
2020
2019
2018
2017
2016
Revenue
N/C
N/C
9 960 761 €
8 923 858 €
8 441 603 €
8 450 622 €
8 680 440 €
8 422 279 €
Net income
1 596 489 €
1 378 051 €
814 351 €
413 126 €
348 750 €
548 737 €
687 580 €
666 323 €
EBITDA
N/C
N/C
773 787 €
495 971 €
500 404 €
614 842 €
724 871 €
630 712 €
Net margin
N/C
N/C
8.2%
4.6%
4.1%
6.5%
7.9%
7.9%
Revenue and income statement
In 2024, SOPRAUVERGNE generates positive net income of 1.6 M€. Net income represents the final profit after all expenses (operating, financial, exceptional) and corporate tax. Change over 2016-2024: 666 k€ -> 1.6 M€.
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
1 596 489 €
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 5%. 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 60%. This high autonomy means the company finances most of its assets through equity, a sign of strength.
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
4.85%
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
60.344%
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
2023
2024
Debt ratio
29.594
45.567
46.598
33.571
30.394
20.164
11.068
4.85
Financial autonomy
53.405
50.748
50.098
55.016
52.217
57.805
57.544
60.344
Repayment capacity
1.241
1.922
2.193
1.748
1.478
1.01
None
None
Cash flow / Revenue
9.384%
9.132%
8.07%
6.847%
7.234%
7.086%
None%
None%
Sector positioning
Debt ratio
4.852024
2021
2023
2024
Q1: 0.01
Med: 31.43
Q3: 103.18
Good-9 pts over 3 years
In 2024, the debt ratio of SOPRAUVERGNE (4.85) 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
60.34%2024
2021
2023
2024
Q1: 10.05%
Med: 32.57%
Q3: 56.13%
Excellent
In 2024, the financial autonomy of SOPRAUVERGNE (60.3%) 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
1.01 years2021
2021
Q1: -0.0 years
Med: 0.34 years
Q3: 3.29 years
Average
In 2021, the repayment capacity of SOPRAUVERGNE (1.01) 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 192.22. 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
192.224
Liquidity indicators evolution SOPRAUVERGNE
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2018
2019
2020
2021
2023
2024
Liquidity ratio
159.355
212.625
220.445
207.596
197.674
201.321
194.444
192.224
Interest coverage
2.624
5.019
4.981
5.37
4.444
2.199
None
None
Sector positioning
Liquidity ratio
192.222024
2021
2023
2024
Q1: 103.03
Med: 152.34
Q3: 235.38
Good
In 2024, the liquidity ratio of SOPRAUVERGNE (192.22) 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
2.2x2021
2021
Q1: -0.01x
Med: 0.82x
Q3: 4.16x
Good
In 2021, the interest coverage of SOPRAUVERGNE (2.2x) 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 SOPRAUVERGNE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2023
2024
Operating WCR
2 008 629 €
1 746 591 €
2 421 526 €
1 972 718 €
2 043 653 €
1 830 688 €
0 €
0 €
Inventory turnover (days)
22
23
23
26
24
27
0
0
Customer payment term (days)
55
50
59
51
57
54
0
0
Supplier payment term (days)
60
50
56
44
53
44
0
0
Positioning of SOPRAUVERGNE in its sector
Comparison with sector Fabrication industrielle de pain et de pâtisserie fraîche
Valuation estimate
Based on 203 transactions of similar company sales
in 2024,
the value of SOPRAUVERGNE is estimated at
14 068 461 €
(range 7 287 701€ - 26 387 082€).
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 value2024
203 transactions
7287k€14068k€26387k€
14 068 461 €Range: 7 287 701€ - 26 387 082€
NAF 5 année 2024
Valuation method used
Net Income Multiple
1 596 489 €
×
8.8x
=14 068 461 €
Range: 7 287 702€ - 26 387 083€
Only this financial indicator is available for this company.
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 203 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 industrielle de pain et de pâtisserie fraîche)
Compare SOPRAUVERGNE with other companies in the same sector:
Yes, SOPRAUVERGNE generated a net profit of 1.6 M€ in 2024.
Where is the headquarters of SOPRAUVERGNE ?
The headquarters of SOPRAUVERGNE is located in DIOU (03290), in the department Allier.
Where to find the tax return of SOPRAUVERGNE ?
The tax return of SOPRAUVERGNE 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 SOPRAUVERGNE operate?
SOPRAUVERGNE operates in the sector Fabrication industrielle de pain et de pâtisserie fraîche (NAF code 10.71A). 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