Employees: 12 (2023.0)Legal category: SCA (commandite par actions)Size: PMECreation date: 2011-12-21 (14 years)Status: ActiveBusiness sector: Restauration de type rapideLocation: DECINES-CHARPIEU (69150), Rhone
SOUR DIFFUSION : revenue, balance sheet and financial ratios
SOUR DIFFUSION is a French company
founded 14 years ago,
specialized in the sector Restauration de type rapide.
Based in DECINES-CHARPIEU (69150),
this company of category PME
shows in 2020 a revenue of 3.8 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - SOUR DIFFUSION (SIREN 538815820)
Indicator
2024
2022
2021
2020
2019
2017
2016
Revenue
N/C
N/C
N/C
3 762 995 €
3 750 961 €
2 853 982 €
2 797 224 €
Net income
151 893 €
618 666 €
52 596 €
236 742 €
100 918 €
91 506 €
177 517 €
EBITDA
N/C
N/C
N/C
594 160 €
599 953 €
392 744 €
529 318 €
Net margin
N/C
N/C
N/C
6.3%
2.7%
3.2%
6.3%
Revenue and income statement
In 2024, SOUR DIFFUSION generates positive net income of 152 k€. Net income represents the final profit after all expenses (operating, financial, exceptional) and corporate tax. Change over 2016-2024: 178 k€ -> 152 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
151 893 €
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 1%. 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 76%. 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
1.228%
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
75.567%
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
2019
2020
2021
2022
2024
Debt ratio
0.145
0.124
0.24
1.206
3.596
0.0
1.228
Financial autonomy
58.701
72.467
63.85
68.554
59.183
69.905
75.567
Repayment capacity
0.004
0.007
0.004
0.033
None
None
None
Cash flow / Revenue
7.477%
4.015%
4.718%
7.086%
None%
None%
None%
Sector positioning
Debt ratio
1.232024
2021
2022
2024
Q1: 0.0
Med: 16.12
Q3: 113.7
Good
In 2024, the debt ratio of SOUR DIFFUSION (1.23) 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
75.57%2024
2021
2022
2024
Q1: 0.43%
Med: 16.82%
Q3: 42.04%
Excellent
In 2024, the financial autonomy of SOUR DIFFUSION (75.6%) 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.
Liquidity ratios
The liquidity ratio (= Current assets / Current liabilities) stands at 236.61. 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
236.614
Liquidity indicators evolution SOUR DIFFUSION
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2019
2020
2021
2022
2024
Liquidity ratio
152.417
183.898
174.004
215.676
177.843
229.41
236.614
Interest coverage
0.012
0.0
0.037
0.078
None
None
None
Sector positioning
Liquidity ratio
236.612024
2021
2022
2024
Q1: 55.0
Med: 110.69
Q3: 196.26
Excellent+18 pts over 3 years
In 2024, the liquidity ratio of SOUR DIFFUSION (236.61) ranks in the top 25% of the sector. This ratio measures the ability to cover short-term debt with current assets. A ratio above 1 ensures comfortable coverage of short-term maturities.
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 SOUR DIFFUSION
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2019
2020
2021
2022
2024
Operating WCR
-92 616 €
53 683 €
39 573 €
286 402 €
0 €
0 €
0 €
Inventory turnover (days)
9
10
17
5
0
0
0
Customer payment term (days)
0
0
0
0
0
0
0
Supplier payment term (days)
32
24
4
10
0
0
0
Positioning of SOUR DIFFUSION in its sector
Comparison with sector Restauration de type rapide
Valuation estimate
Based on 698 transactions of similar company sales
in 2024,
the value of SOUR DIFFUSION is estimated at
1 056 279 €
(range 527 149€ - 2 391 827€).
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
698 transactions
527k€1056k€2391k€
1 056 279 €Range: 527 149€ - 2 391 827€
NAF 5 année 2024
Valuation method used
Net Income Multiple
151 893 €
×
7.0x
=1 056 280 €
Range: 527 149€ - 2 391 827€
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 698 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 (Restauration de type rapide)
Compare SOUR DIFFUSION with other companies in the same sector:
Yes, SOUR DIFFUSION generated a net profit of 152 k€ in 2024.
Where is the headquarters of SOUR DIFFUSION ?
The headquarters of SOUR DIFFUSION is located in DECINES-CHARPIEU (69150), in the department Rhone.
Where to find the tax return of SOUR DIFFUSION ?
The tax return of SOUR DIFFUSION 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 SOUR DIFFUSION operate?
SOUR DIFFUSION operates in the sector Restauration de type rapide (NAF code 56.10C). 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