Employees: 12 (2023.0)Legal category: SCA (commandite par actions)Size: PMECreation date: 1958-01-01 (68 years)Status: ActiveBusiness sector: Construction de routes et autoroutesLocation: HASPRES (59198), Nord
SORRIAUX TRAVAUX PUBLICS : revenue, balance sheet and financial ratios
SORRIAUX TRAVAUX PUBLICS is a French company
founded 68 years ago,
specialized in the sector Construction de routes et autoroutes.
Based in HASPRES (59198),
this company of category PME
shows in 2023 a revenue of 6.2 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - SORRIAUX TRAVAUX PUBLICS (SIREN 588800128)
Indicator
2025
2024
2023
2022
2021
2020
2018
2017
Revenue
N/C
N/C
6 226 466 €
6 080 271 €
5 177 412 €
6 147 941 €
4 622 124 €
4 582 827 €
Net income
225 547 €
249 616 €
182 661 €
184 429 €
361 950 €
298 267 €
382 982 €
226 592 €
EBITDA
N/C
N/C
238 057 €
196 232 €
423 495 €
395 357 €
467 863 €
252 691 €
Net margin
N/C
N/C
2.9%
3.0%
7.0%
4.9%
8.3%
4.9%
Revenue and income statement
In 2025, SORRIAUX TRAVAUX PUBLICS generates positive net income of 226 k€. Net income represents the final profit after all expenses (operating, financial, exceptional) and corporate tax. Change over 2017-2025: 227 k€ -> 226 k€.
Net income (2025)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
225 547 €
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 42%. Debt remains under control: the company retains capacity to raise new debt if needed. Financial autonomy (= Equity / Total assets x 100) reaches 35%. The balance between equity and debt is satisfactory.
Debt ratio (2025)
?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low 50-100% : Moderate > 100% : High
42.346%
Financial autonomy (2025)
?
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
34.956%
Asset age ratio (2025)
?
Asset age ratio
Definition
Measures the degree of wear of tangible assets.
Formula
Accumulated depreciation / Gross fixed assets x 100
Solvency indicators evolution SORRIAUX TRAVAUX PUBLICS
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2017
2018
2020
2021
2022
2023
2024
2025
Debt ratio
8.424
7.745
21.173
87.809
63.208
42.168
31.03
42.346
Financial autonomy
56.652
57.077
46.47
38.019
34.235
41.333
37.866
34.956
Repayment capacity
0.633
0.343
1.064
4.267
7.777
3.266
None
None
Cash flow / Revenue
3.687%
6.972%
4.337%
5.579%
1.637%
2.586%
None%
None%
Sector positioning
Debt ratio
42.352025
2023
2024
2025
Q1: 5.06
Med: 23.44
Q3: 55.16
Average+6 pts over 3 years
In 2025, the debt ratio of SORRIAUX TRAVAUX PUBLICS (42.35) 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
34.96%2025
2023
2024
2025
Q1: 23.44%
Med: 42.78%
Q3: 57.16%
Average-20 pts over 3 years
In 2025, the financial autonomy of SORRIAUX TRAVAUX PUBLICS (35.0%) 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
3.27 years2023
2023
Q1: 0.0 years
Med: 0.38 years
Q3: 2.01 years
Watch
In 2023, the repayment capacity of SORRIAUX TRAVAUX PUBLICS (3.27) 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 190.19. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months.
Liquidity ratio (2025)
?
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
190.195
Liquidity indicators evolution SORRIAUX TRAVAUX PUBLICS
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2017
2018
2020
2021
2022
2023
2024
2025
Liquidity ratio
225.108
230.655
210.062
334.593
217.3
227.298
189.96
190.195
Interest coverage
1.828
0.041
2.897
1.085
0.891
4.693
None
None
Sector positioning
Liquidity ratio
190.192025
2023
2024
2025
Q1: 142.76
Med: 194.95
Q3: 291.64
Average-15 pts over 3 years
In 2025, the liquidity ratio of SORRIAUX TRAVAUX PUBLICS (190.19) 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
4.69x2023
2023
Q1: 0.0x
Med: 0.85x
Q3: 4.46x
Excellent
In 2023, the interest coverage of SORRIAUX TRAVAUX PUBLICS (4.7x) ranks in the top 25% of the sector. This ratio indicates how many times operating income covers interest expenses. High coverage means financial charges weigh little on profitability.
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 (2025)
?
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 (2025)
?
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 (2025)
?
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 (2025)
?
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 SORRIAUX TRAVAUX PUBLICS
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2017
2018
2020
2021
2022
2023
2024
2025
Operating WCR
955 703 €
1 261 563 €
1 537 723 €
1 809 195 €
2 306 308 €
1 731 642 €
0 €
0 €
Inventory turnover (days)
56
54
64
72
60
66
0
0
Customer payment term (days)
34
58
42
56
82
48
0
0
Supplier payment term (days)
59
77
63
77
81
54
0
0
Positioning of SORRIAUX TRAVAUX PUBLICS in its sector
Comparison with sector Construction de routes et autoroutes
Valuation estimate
Based on 67 transactions of similar company sales
(all years),
the value of SORRIAUX TRAVAUX PUBLICS is estimated at
70 057 €
(range 34 777€ - 389 655€).
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 value2025
67 tx
34k€70k€389k€
70 057 €Range: 34 777€ - 389 655€
NAF 5 all-time
Valuation method used
Net Income Multiple
225 547 €
×
0.3x
=70 057 €
Range: 34 777€ - 389 656€
Only this financial indicator is available for this company.
How is this estimate calculated?
This estimate is based on the analysis of 67 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 (Construction de routes et autoroutes)
Compare SORRIAUX TRAVAUX PUBLICS with other companies in the same sector:
Frequently asked questions about SORRIAUX TRAVAUX PUBLICS
What is the revenue of SORRIAUX TRAVAUX PUBLICS ?
The revenue of SORRIAUX TRAVAUX PUBLICS in 2023 is 6.2 M€.
Is SORRIAUX TRAVAUX PUBLICS profitable?
Yes, SORRIAUX TRAVAUX PUBLICS generated a net profit of 226 k€ in 2025.
Where is the headquarters of SORRIAUX TRAVAUX PUBLICS ?
The headquarters of SORRIAUX TRAVAUX PUBLICS is located in HASPRES (59198), in the department Nord.
Where to find the tax return of SORRIAUX TRAVAUX PUBLICS ?
The tax return of SORRIAUX TRAVAUX PUBLICS 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 SORRIAUX TRAVAUX PUBLICS operate?
SORRIAUX TRAVAUX PUBLICS operates in the sector Construction de routes et autoroutes (NAF code 42.11Z). 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