SSCP THERMAL BIDCO : revenue, balance sheet and financial ratios
SSCP THERMAL BIDCO is a French company
founded 8 years ago,
specialized in the sector Services administratifs combinés de bureau.
Based in OLLAINVILLE (91340),
this company of category ETI
shows in 2024 a revenue of 3.6 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - SSCP THERMAL BIDCO (SIREN 831734736)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
Revenue
3 580 399 €
2 560 990 €
1 929 974 €
1 937 825 €
1 700 546 €
1 799 775 €
91 370 €
N/C
Net income
1 799 165 €
11 118 458 €
-1 799 738 €
-1 799 021 €
-2 679 169 €
-2 902 498 €
19 185 723 €
-4 041 767 €
EBITDA
-1 410 727 €
-1 102 592 €
-890 009 €
-863 174 €
-856 448 €
-1 362 999 €
-906 305 €
-5 855 610 €
Net margin
50.3%
434.1%
-93.3%
-92.8%
-157.5%
-161.3%
20997.8%
N/C
Revenue and income statement
En 2024, SSCP THERMAL BIDCO alcanza unos ingresos de 3.6 M€. En el período 2018-2024, la empresa muestra un fuerte crecimiento con una TCAC de +84.3%. Vs 2023, crecimiento de +40% (2.6 M€ -> 3.6 M€). Tras deducir el consumo (0 €), el margen bruto se sitúa en 3.6 M€, es decir, una tasa del 100%. El EBITDA alcanza -1.4 M€, representando el -39.4% de los ingresos. Efecto tijera positivo: el margen EBITDA mejora en +3.7 puntos. Un EBITDA negativo significa que las operaciones no cubren los gastos corrientes. El resultado neto asciende a 1.8 M€, es decir, el 50.3% de los ingresos.
Revenue (2024)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
3 580 399 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
3 580 399 €
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
-1 410 727 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
-1 950 208 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
1 799 165 €
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
-39.4%
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
El ratio de endeudamiento (= Deuda financiera / Fondos propios x 100) se sitúa en 330%. Situación crítica: la deuda supera significativamente los fondos propios. La autonomía financiera (= Fondos propios / Total activo x 100) alcanza el 22%. El equilibrio entre fondos propios y deuda es satisfactorio. La capacidad de reembolso indica que se necesitarían 58.8 años de flujo de caja. Más allá de 7 años, los bancos generalmente consideran el riesgo crediticio como alto. El flujo de caja representa el 58.4% de los ingresos. Este alto nivel proporciona una fuerte capacidad de autofinanciación.
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
330.114%
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
21.814%
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
58.449%
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
58.795
Solvency indicators evolution SSCP THERMAL BIDCO
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2017
2018
2019
2020
2021
2022
2023
2024
Debt ratio
538.337
253.666
366.601
412.6
453.92
505.573
331.376
330.114
Financial autonomy
12.203
28.234
20.956
19.031
17.728
16.097
22.314
21.814
Repayment capacity
-12.418
4.362
-46.421
-47.32
-79.998
-85.536
9.622
58.795
Cash flow / Revenue
None%
21343.428%
-134.411%
-143.325%
-76.581%
-74.586%
477.031%
58.449%
Sector positioning
Ratio de endeudamiento
330.112024
2022
2023
2024
Q1: 0.0
Med: 11.23
Q3: 90.41
Average
En 2024, el ratio de endeudamiento de SSCP THERMAL BIDCO (330.11) se sitúa por encima de la mediana del sector. Este ratio mide el peso de la deuda en relación con el patrimonio. Un esfuerzo de reducción podría mejorar la solidez financiera.
Autonomía financiera
21.81%2024
2022
2023
2024
Q1: 5.18%
Med: 39.1%
Q3: 79.71%
Average+7 pts over 3 years
En 2024, el autonomía financiera de SSCP THERMAL BIDCO (21.8%) se sitúa por debajo de la mediana del sector. Este ratio representa la parte del patrimonio en la financiación total. Una mejora fortalecería la posición competitiva.
Capacidad de reembolso
58.8 ans2024
2022
2023
2024
Q1: 0.0 ans
Med: 0.02 ans
Q3: 2.9 ans
Average+50 pts over 3 years
En 2024, el capacidad de reembolso de SSCP THERMAL BIDCO (58.8 ans) se sitúa por encima de la mediana del sector. Este ratio indica el número de años necesarios para pagar la deuda con flujo de caja. Un esfuerzo de reducción podría mejorar la solidez financiera.
Liquidity ratios
El ratio de liquidez se sitúa en 95.50. La empresa tiene 2€ de activos líquidos por cada 1€ de deuda a corto plazo.
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
95.498
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
-729.207
Liquidity indicators evolution SSCP THERMAL BIDCO
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2017
2018
2019
2020
2021
2022
2023
2024
Liquidity ratio
13.443
707.083
150.441
158.592
145.026
147.595
134.391
95.498
Interest coverage
-6.864
-551.408
-429.701
-837.124
-831.135
-860.886
-1001.933
-729.207
Sector positioning
Ratio de liquidez
95.52024
2022
2023
2024
Q1: 104.39
Med: 336.39
Q3: 1728.48
Vigilar-7 pts over 3 years
En 2024, el ratio de liquidez de SSCP THERMAL BIDCO (95.50) se sitúa en el 25% más bajo del sector. Este ratio mide la capacidad de cubrir deuda a corto plazo con activos corrientes. Un ratio inferior a 1 puede señalar tensiones potenciales de flujo de caja.
Cobertura de intereses
-729.21x2024
2022
2023
2024
Q1: -24.69x
Med: 0.0x
Q3: 0.2x
Average
En 2024, el cobertura de intereses de SSCP THERMAL BIDCO (-729.2x) se sitúa por debajo de la mediana del sector. Este ratio indica cuántas veces el resultado operativo cubre los gastos de intereses. Una mejora fortalecería la posición competitiva.
Working capital requirement (WCR) and payment terms
El fondo de maniobra operativo (FM) mide el desfase temporal de tesorería. Plazo medio de cobro a clientes: 484 días. Plazo proveedores: 628 días. Excelente situación: los proveedores financian 144 días del ciclo operativo. El FM representa 884 días de ingresos.
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
8 788 913 €
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
484 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
628 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 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
884 j
WCR and payment terms evolution SSCP THERMAL BIDCO
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
0 €
868 971 €
2 734 218 €
3 742 051 €
2 793 026 €
3 984 798 €
7 061 827 €
8 788 913 €
Inventory turnover (days)
0
0
0
0
0
0
0
0
Customer payment term (days)
0
263
419
487
333
421
555
484
Supplier payment term (days)
11
7
214
314
267
378
489
628
Positioning of SSCP THERMAL BIDCO in its sector
Comparison with sector Services administratifs combinés de bureau
Valuation estimate
Based on 173 transactions of similar company sales
(all years),
the value of SSCP THERMAL BIDCO is estimated at
3 362 046 €
(range 1 235 294€ - 8 724 927€).
The price/revenue ratio is 0.38x
(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.
Estimated enterprise value2024
173 transactions
1235k€3362k€8724k€
3 362 046 €Range: 1 235 294€ - 8 724 927€
NAF 5 all-time
Valuation detail by method
Ajustez les pondérations selon votre analyse
Revenue Multiple30%
3 580 399 €×0.38x
Estimation1 376 298 €
576 292€ - 3 108 761€
Net Income Multiple20%
1 799 165 €×3.5x
Estimation6 340 670 €
2 223 800€ - 17 149 177€
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 173 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 (Services administratifs combinés de bureau)
Compare SSCP THERMAL BIDCO with other companies in the same sector:
Frequently asked questions about SSCP THERMAL BIDCO
What is the revenue of SSCP THERMAL BIDCO ?
The revenue of SSCP THERMAL BIDCO in 2024 is 3.6 M€.
Is SSCP THERMAL BIDCO profitable?
Yes, SSCP THERMAL BIDCO generated a net profit of 1.8 M€ in 2024.
Where is the headquarters of SSCP THERMAL BIDCO ?
The headquarters of SSCP THERMAL BIDCO is located in OLLAINVILLE (91340), in the department Essonne.
Where to find the tax return of SSCP THERMAL BIDCO ?
The tax return of SSCP THERMAL BIDCO 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 SSCP THERMAL BIDCO operate?
SSCP THERMAL BIDCO operates in the sector Services administratifs combinés de bureau (NAF code 82.11Z). 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