Employees: 12 (2023.0)Legal category: SCA (commandite par actions)Size: PMECreation date: 1976-01-01 (50 years)Status: ActiveBusiness sector: Travaux de menuiserie métallique et serrurerieLocation: SUCY-EN-BRIE (94370), Val-de-Marne
SOS MURS RIDEAUX : revenue, balance sheet and financial ratios
SOS MURS RIDEAUX is a French company
founded 50 years ago,
specialized in the sector Travaux de menuiserie métallique et serrurerie.
Based in SUCY-EN-BRIE (94370),
this company of category PME
shows in 2022 a revenue of 7.2 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - SOS MURS RIDEAUX (SIREN 305544298)
Indicator
2024
2023
2022
2021
2020
2019
2018
2016
Revenue
N/C
N/C
7 245 241 €
5 793 562 €
4 017 669 €
5 387 692 €
5 122 727 €
3 891 258 €
Net income
376 373 €
514 501 €
950 854 €
476 940 €
436 069 €
499 021 €
334 226 €
16 574 €
EBITDA
N/C
N/C
1 495 895 €
946 472 €
669 794 €
926 327 €
714 820 €
74 641 €
Net margin
N/C
N/C
13.1%
8.2%
10.9%
9.3%
6.5%
0.4%
Revenue and income statement
In 2024, SOS MURS RIDEAUX generates positive net income of 376 k€. Net income represents the final profit after all expenses (operating, financial, exceptional) and corporate tax. Change over 2016-2024: 17 k€ -> 376 k€.
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
376 373 €
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 0%. 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 62%. 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
0.0%
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
62.137%
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
2018
2019
2020
2021
2022
2023
2024
Debt ratio
0.057
0.0
0.0
0.0
0.02
0.0
0.0
0.0
Financial autonomy
67.14
50.532
59.603
64.848
46.249
59.594
74.426
62.137
Repayment capacity
0.0
0.0
0.0
0.0
0.001
0.0
None
None
Cash flow / Revenue
1.998%
8.508%
10.569%
8.799%
10.285%
13.873%
None%
None%
Sector positioning
Debt ratio
0.02024
2022
2023
2024
Q1: 3.86
Med: 18.7
Q3: 47.26
Excellent
In 2024, the debt ratio of SOS MURS RIDEAUX (0.00) ranks in the bottom 25% of the sector, which is positive. This ratio measures the weight of debt relative to equity. A low ratio indicates a solid financial structure with little dependence on creditors.
Financial autonomy
62.14%2024
2022
2023
2024
Q1: 22.22%
Med: 43.8%
Q3: 59.91%
Excellent
In 2024, the financial autonomy of SOS MURS RIDEAUX (62.1%) 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
0.0 years2022
2022
Q1: 0.0 years
Med: 0.59 years
Q3: 2.34 years
Excellent
In 2022, the repayment capacity of SOS MURS RIDEAUX (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 252.84. 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
252.844
Liquidity indicators evolution SOS MURS RIDEAUX
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2018
2019
2020
2021
2022
2023
2024
Liquidity ratio
284.807
197.384
282.781
265.937
190.769
239.116
369.678
252.844
Interest coverage
0.0
0.0
0.0
0.0
0.0
0.0
None
None
Sector positioning
Liquidity ratio
252.842024
2022
2023
2024
Q1: 164.13
Med: 228.07
Q3: 326.05
Good
In 2024, the liquidity ratio of SOS MURS RIDEAUX (252.84) 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
0.0x2022
2022
Q1: 0.0x
Med: 0.61x
Q3: 2.9x
Average
In 2022, the interest coverage of SOS MURS RIDEAUX (0.0x) ranks below the median of the sector. This ratio indicates how many times operating income covers interest expenses. An improvement would strengthen the competitive position.
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: 1253 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 282 days. The gap of 971 days means the company finances its customers for over a month before being paid relative to supplier payments. This weighs on cash flow.
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
1253 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
282 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 SOS MURS RIDEAUX
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2018
2019
2020
2021
2022
2023
2024
Operating WCR
1 395 055 €
2 082 952 €
2 042 905 €
1 894 210 €
1 366 759 €
2 217 696 €
0 €
0 €
Inventory turnover (days)
23
19
8
15
3
1
0
0
Customer payment term (days)
102
93
104
132
145
65
423
1253
Supplier payment term (days)
24
109
63
58
89
53
298
282
Positioning of SOS MURS RIDEAUX in its sector
Comparison with sector Travaux de menuiserie métallique et serrurerie
Valuation estimate
Based on 51 transactions of similar company sales
in 2024,
the value of SOS MURS RIDEAUX is estimated at
1 278 440 €
(range 505 612€ - 2 915 059€).
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
51 tx
505k€1278k€2915k€
1 278 440 €Range: 505 612€ - 2 915 059€
NAF 5 année 2024
Valuation method used
Net Income Multiple
376 373 €
×
3.4x
=1 278 440 €
Range: 505 613€ - 2 915 059€
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 51 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 (Travaux de menuiserie métallique et serrurerie)
Compare SOS MURS RIDEAUX with other companies in the same sector:
The revenue of SOS MURS RIDEAUX in 2022 is 7.2 M€.
Is SOS MURS RIDEAUX profitable?
Yes, SOS MURS RIDEAUX generated a net profit of 376 k€ in 2024.
Where is the headquarters of SOS MURS RIDEAUX ?
The headquarters of SOS MURS RIDEAUX is located in SUCY-EN-BRIE (94370), in the department Val-de-Marne.
Where to find the tax return of SOS MURS RIDEAUX ?
The tax return of SOS MURS RIDEAUX 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 MURS RIDEAUX operate?
SOS MURS RIDEAUX operates in the sector Travaux de menuiserie métallique et serrurerie (NAF code 43.32B). 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