Employees: NN (None)Legal category: Société à responsabilité limitée (sans autre indication)Size: PMECreation date: 2011-01-10 (15 years)Status: ActiveBusiness sector: Autres activités informatiquesLocation: CHALONS-EN-CHAMPAGNE (51000), Marne
SOS INFORMATIQUE 51 : revenue, balance sheet and financial ratios
SOS INFORMATIQUE 51 is a French company
founded 15 years ago,
specialized in the sector Autres activités informatiques.
Based in CHALONS-EN-CHAMPAGNE (51000),
this company of category PME
shows in 2019 a revenue of 33 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - SOS INFORMATIQUE 51 (SIREN 529489874)
Indicator
2019
2018
2017
2016
Revenue
33 164 €
33 037 €
25 620 €
29 020 €
Net income
-1 641 €
3 607 €
1 984 €
505 €
EBITDA
-1 589 €
4 251 €
2 263 €
510 €
Net margin
-4.9%
10.9%
7.7%
1.7%
Revenue and income statement
In 2019, SOS INFORMATIQUE 51 achieves revenue of 33 k€. Revenue is growing positively over 4 years (CAGR: +4.5%). Vs 2018: +0%. After deducting consumption (0 €), gross margin stands at 33 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 -2 k€, representing -4.8% of revenue. Warning negative scissor effect: despite revenue change (+0%), EBITDA varies by -137%, reducing margin by 17.7 pts. This reflects costs rising faster than revenue. Negative EBITDA means operations do not cover current expenses: concerning situation. Net income is negative at -2 k€ (-4.9% of revenue), which will impact equity.
Revenue (2019)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
33 164 €
Gross margin (2019)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
33 164 €
EBITDA (2019)
?
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
-1 589 €
EBIT (2019)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
-1 789 €
Net income (2019)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
-1 641 €
EBITDA margin (2019)
?
EBITDA margin
Definition
Measures the company's operating profitability.
Formula
(EBE / CA) x 100
Interpretation
> 10% : Good profitability 5-10% : Average < 5% : Low
-4.8%
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 91%. Debt level is high: negotiating margin with banks is reduced. Financial autonomy (= Equity / Total assets x 100) reaches 9%. Low autonomy: the company heavily depends on external financing (banks, suppliers).
Debt ratio (2019)
?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low 50-100% : Moderate > 100% : High
90.502%
Financial autonomy (2019)
?
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
9.491%
Cash flow / Revenue (2019)
?
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
-4.423%
Repayment capacity (2019)
?
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
0.0
Solvency indicators evolution SOS INFORMATIQUE 51
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
Debt ratio
588.556
96.473
57.759
90.502
Financial autonomy
15.839
4.96
9.287
9.491
Repayment capacity
0.0
0.0
0.0
0.0
Cash flow / Revenue
1.744%
7.744%
10.918%
-4.423%
Sector positioning
Debt ratio
90.52019
2017
2018
2019
Q1: 0.0
Med: 2.16
Q3: 36.59
Watch
In 2019, the debt ratio of SOS INFORMATIQUE 51 (90.50) 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
9.49%2019
2017
2018
2019
Q1: 1.65%
Med: 26.08%
Q3: 54.82%
Average
In 2019, the financial autonomy of SOS INFORMATIQUE 51 (9.5%) 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
0.0 years2019
2017
2018
2019
Q1: 0.0 years
Med: 0.0 years
Q3: 0.24 years
Excellent
In 2019, the repayment capacity of SOS INFORMATIQUE 51 (0.00) ranks in the bottom 25% of the sector, which is positive. This ratio indicates the number of years needed to repay debt with cash flow. A short capacity reflects controlled debt and good cash generation.
Liquidity ratios
The liquidity ratio (= Current assets / Current liabilities) stands at 111.72. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months.
Liquidity ratio (2019)
?
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
111.718
Interest coverage (2019)
?
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
-8.874
Liquidity indicators evolution SOS INFORMATIQUE 51
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2018
2019
Liquidity ratio
101.934
105.42
119.161
111.718
Interest coverage
2.353
0.84
0.141
-8.874
Sector positioning
Liquidity ratio
111.722019
2017
2018
2019
Q1: 126.91
Med: 214.55
Q3: 387.39
Watch
In 2019, the liquidity ratio of SOS INFORMATIQUE 51 (111.72) 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
-8.87x2019
2017
2018
2019
Q1: 0.0x
Med: 0.0x
Q3: 0.36x
Watch-50 pts over 3 years
In 2019, the interest coverage of SOS INFORMATIQUE 51 (-8.9x) ranks in the bottom 25% of the sector. This ratio indicates how many times operating income covers interest expenses. Low coverage may indicate fragility to rate or income variations.
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: 24 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 356 days. Excellent situation: suppliers finance 332 days of the operating cycle (retail model). WCR is negative (-411 days): operations structurally generate cash.
Operating WCR (2019)
?
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
-37 865 €
Customer credit (2019)
?
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
24 j
Supplier credit (2019)
?
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
356 j
Inventory turnover (2019)
?
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 (2019)
?
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
-411 j
WCR and payment terms evolution SOS INFORMATIQUE 51
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
Operating WCR
-31 666 €
-24 908 €
-17 413 €
-37 865 €
Inventory turnover (days)
0
0
0
0
Customer payment term (days)
58
53
58
24
Supplier payment term (days)
501
932
290
356
Positioning of SOS INFORMATIQUE 51 in its sector
Comparison with sector Autres activités informatiques
Valuation estimate
Indicative estimate only : the number of comparable transactions in this sector is limited (41 transactions).
This range of 4 216€ to 11 786€ is provided for information purposes only and requires in-depth analysis to be confirmed.
Estimated enterprise value2019
Indicative
4k€6k€11k€
6 986 €Range: 4 216€ - 11 786€
NAF 4 année 2019
Aggregated at NAF sub-class level
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 41 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 (Autres activités informatiques)
Compare SOS INFORMATIQUE 51 with other companies in the same sector:
Frequently asked questions about SOS INFORMATIQUE 51
What is the revenue of SOS INFORMATIQUE 51 ?
The revenue of SOS INFORMATIQUE 51 in 2019 is 33 k€.
Is SOS INFORMATIQUE 51 profitable?
SOS INFORMATIQUE 51 recorded a net loss in 2019.
Where is the headquarters of SOS INFORMATIQUE 51 ?
The headquarters of SOS INFORMATIQUE 51 is located in CHALONS-EN-CHAMPAGNE (51000), in the department Marne.
Where to find the tax return of SOS INFORMATIQUE 51 ?
The tax return of SOS INFORMATIQUE 51 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 SOS INFORMATIQUE 51 operate?
SOS INFORMATIQUE 51 operates in the sector Autres activités informatiques (NAF code 62.09Z). 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