Employees: NN (None)Legal category: SCA (commandite par actions)Size: PMECreation date: 2009-09-21 (16 years)Status: ActiveBusiness sector: Promotion immobilière de logementsLocation: BOURG-SAINT-MAURICE (73700), Savoie
SOTARBAT 360 : revenue, balance sheet and financial ratios
SOTARBAT 360 is a French company
founded 16 years ago,
specialized in the sector Promotion immobilière de logements.
Based in BOURG-SAINT-MAURICE (73700),
this company of category PME
shows in 2024 a revenue of 905 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - SOTARBAT 360 (SIREN 514853316)
Indicator
2024
2023
2021
2020
2019
2018
2017
2016
Revenue
905 073 €
11 367 503 €
11 674 573 €
16 557 473 €
11 690 027 €
15 301 764 €
6 892 297 €
17 630 103 €
Net income
73 334 €
1 355 528 €
1 891 782 €
2 443 448 €
1 096 834 €
1 503 239 €
524 815 €
862 223 €
EBITDA
-750 502 €
2 339 027 €
3 428 133 €
3 835 956 €
1 923 219 €
2 682 633 €
1 178 851 €
1 718 670 €
Net margin
8.1%
11.9%
16.2%
14.8%
9.4%
9.8%
7.6%
4.9%
Revenue and income statement
In 2024, SOTARBAT 360 achieves revenue of 905 k€. Revenue is declining over the period 2016-2024 (CAGR: -31.0%). Significant drop of -92% vs 2023. After deducting consumption (0 €), gross margin stands at 905 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 -751 k€, representing -82.9% of revenue. Warning negative scissor effect: despite revenue change (-92%), EBITDA varies by -132%, reducing margin by 103.5 pts. This reflects costs rising faster than revenue. Negative EBITDA means operations do not cover current expenses: concerning situation. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 73 k€, i.e. 8.1% of revenue. This profit can be retained or distributed to shareholders.
Revenue (2024)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
905 073 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
905 073 €
EBITDA (2024)
?
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
-750 502 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
4 022 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
73 334 €
EBITDA margin (2024)
?
EBITDA margin
Definition
Measures the company's operating profitability.
Formula
(EBE / CA) x 100
Interpretation
> 10% : Good profitability 5-10% : Average < 5% : Low
-82.9%
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 39%. The balance between equity and debt is satisfactory.
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
0.472%
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
39.172%
Cash flow / Revenue (2024)
?
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
-75.263%
Repayment capacity (2024)
?
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
-0.019
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
709.299
501.623
273.311
144.091
92.533
25.143
0.523
0.472
Financial autonomy
5.925
6.812
14.119
17.929
22.89
25.808
44.115
39.172
Repayment capacity
10.797
17.196
6.001
5.773
2.589
0.872
0.007
-0.019
Cash flow / Revenue
4.749%
7.615%
9.829%
9.391%
14.766%
21.571%
16.537%
-75.263%
Sector positioning
Debt ratio
0.472024
2021
2023
2024
Q1: 0.0
Med: 1.6
Q3: 105.23
Good-20 pts over 3 years
In 2024, the debt ratio of SOTARBAT 360 (0.47) 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
39.17%2024
2021
2023
2024
Q1: 0.0%
Med: 12.23%
Q3: 54.65%
Good+11 pts over 3 years
In 2024, the financial autonomy of SOTARBAT 360 (39.2%) ranks above the median of the sector. This ratio represents the share of equity in total financing. This comfortable position offers an appreciable safety margin.
Repayment capacity
-0.02 years2024
2021
2023
2024
Q1: -4.13 years
Med: 0.0 years
Q3: 1.24 years
Good-10 pts over 3 years
In 2024, the repayment capacity of SOTARBAT 360 (-0.02) ranks below the median of the sector. This ratio indicates the number of years needed to repay debt with cash flow. This controlled position reflects prudent management.
Liquidity ratios
The liquidity ratio (= Current assets / Current liabilities) stands at 193.27. 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
193.27
Interest coverage (2024)
?
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
-0.083
Liquidity indicators evolution SOTARBAT 360
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2018
2019
2020
2021
2023
2024
Liquidity ratio
191.725
351.668
219.827
452.469
353.554
490.755
260.941
193.27
Interest coverage
26.228
36.882
16.186
16.501
7.941
4.927
0.48
-0.083
Sector positioning
Liquidity ratio
193.272024
2021
2023
2024
Q1: 134.25
Med: 341.1
Q3: 1144.53
Average-24 pts over 3 years
In 2024, the liquidity ratio of SOTARBAT 360 (193.27) 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
-0.08x2024
2021
2023
2024
Q1: -13.11x
Med: 0.0x
Q3: 2.3x
Average-25 pts over 3 years
In 2024, the interest coverage of SOTARBAT 360 (-0.1x) 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: 443 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 9095 days. Excellent situation: suppliers finance 8652 days of the operating cycle (retail model). Inventory turnover is 333 days (= Average inventory / Cost of goods x 360). This high level ties up cash and potentially creates obsolescence risk. Overall, WCR represents 1127 days of revenue, i.e. 2.8 M€ to permanently finance. Notable WCR improvement over the period (-85%), freeing up cash.
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
2 833 186 €
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
443 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
9095 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
333 j
WCR in days of revenue (2024)
?
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
1127 j
WCR and payment terms evolution SOTARBAT 360
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2023
2024
Operating WCR
19 118 260 €
14 197 443 €
14 783 187 €
7 888 196 €
7 227 668 €
1 722 116 €
1 926 792 €
2 833 186 €
Inventory turnover (days)
325
1016
311
430
183
279
32
333
Customer payment term (days)
14
58
22
45
136
253
20
443
Supplier payment term (days)
2235
1686
3704
968
1672
5244
2238
9095
Positioning of SOTARBAT 360 in its sector
Comparison with sector Promotion immobilière de logements
Valuation estimate
Based on 80 transactions of similar company sales
(all years),
the value of SOTARBAT 360 is estimated at
220 812 €
(range 76 029€ - 563 188€).
The price/revenue ratio is 0.28x
(conservative valuation).
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
80 tx
76k€220k€563k€
220 812 €Range: 76 029€ - 563 188€
NAF 5 all-time
Valuation detail by method
Ajustez les pondérations selon votre analyse
Revenue Multiple30%
905 073 €×0.28x
Estimation253 204 €
91 049€ - 622 741€
Net Income Multiple20%
73 334 €×2.3x
Estimation172 225 €
53 500€ - 473 860€
How is this estimate calculated?
This estimate is based on the analysis of 80 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 (Promotion immobilière de logements)
Compare SOTARBAT 360 with other companies in the same sector:
Yes, SOTARBAT 360 generated a net profit of 73 k€ in 2024.
Where is the headquarters of SOTARBAT 360 ?
The headquarters of SOTARBAT 360 is located in BOURG-SAINT-MAURICE (73700), in the department Savoie.
Where to find the tax return of SOTARBAT 360 ?
The tax return of SOTARBAT 360 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 SOTARBAT 360 operate?
SOTARBAT 360 operates in the sector Promotion immobilière de logements (NAF code 41.10A). 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