Employees: 02 (2023.0)Legal category: Société à responsabilité limitée (sans autre indication)Size: PMECreation date: 2011-01-01 (15 years)Status: ActiveBusiness sector: Activités des sièges sociauxLocation: BAYONNE (64100), Pyrenees-Atlantiques
SUD COM DEVELOPPEMENT : revenue, balance sheet and financial ratios
SUD COM DEVELOPPEMENT is a French company
founded 15 years ago,
specialized in the sector Activités des sièges sociaux.
Based in BAYONNE (64100),
this company of category PME
shows in 2021 a revenue of 543 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - SUD COM DEVELOPPEMENT (SIREN 529192726)
Indicator
2024
2023
2021
2020
2019
2018
2017
2016
Revenue
N/C
N/C
543 219 €
355 000 €
315 000 €
315 000 €
315 000 €
282 450 €
Net income
184 913 €
1 354 872 €
197 723 €
93 556 €
25 576 €
226 103 €
214 284 €
175 297 €
EBITDA
N/C
N/C
191 240 €
80 809 €
1 698 €
6 172 €
14 791 €
-16 223 €
Net margin
N/C
N/C
36.4%
26.4%
8.1%
71.8%
68.0%
62.1%
Revenue and income statement
In 2024, SUD COM DEVELOPPEMENT generates positive net income of 185 k€. Net income represents the final profit after all expenses (operating, financial, exceptional) and corporate tax. Change over 2016-2024: 175 k€ -> 185 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
184 913 €
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 41%. Debt remains under control: the company retains capacity to raise new debt if needed. Financial autonomy (= Equity / Total assets x 100) reaches 68%. 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
41.11%
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
68.252%
Asset age ratio (2024)
?
Asset age ratio
Definition
Measures the degree of wear of tangible assets.
Formula
Accumulated depreciation / Gross fixed assets x 100
Solvency indicators evolution SUD COM DEVELOPPEMENT
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2023
2024
Debt ratio
113.548
76.379
49.01
34.138
23.209
11.26
21.092
41.11
Financial autonomy
40.88
48.556
59.19
65.553
67.457
81.085
79.962
68.252
Repayment capacity
5.633
3.878
2.837
18.96
3.744
0.908
None
None
Cash flow / Revenue
60.981%
66.82%
71.025%
7.548%
24.692%
35.918%
None%
None%
Sector positioning
Debt ratio
41.112024
2021
2023
2024
Q1: 0.06
Med: 14.64
Q3: 89.5
Average+23 pts over 3 years
In 2024, the debt ratio of SUD COM DEVELOPPEMENT (41.11) ranks above the median of the sector. This ratio measures the weight of debt relative to equity. A reduction effort could improve financial strength.
Financial autonomy
68.25%2024
2021
2023
2024
Q1: 11.6%
Med: 51.97%
Q3: 85.23%
Good-11 pts over 3 years
In 2024, the financial autonomy of SUD COM DEVELOPPEMENT (68.2%) 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
0.91 years2021
2021
Q1: 0.0 years
Med: 0.41 years
Q3: 4.52 years
Average
In 2021, the repayment capacity of SUD COM DEVELOPPEMENT (0.91) ranks above the median of the sector. This ratio indicates the number of years needed to repay debt with cash flow. A reduction effort could improve financial strength.
Liquidity ratios
The liquidity ratio (= Current assets / Current liabilities) stands at 1653.16. 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
1653.165
Liquidity indicators evolution SUD COM DEVELOPPEMENT
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2018
2019
2020
2021
2023
2024
Liquidity ratio
158.97
168.625
201.381
133.752
102.922
117.567
1652.808
1653.165
Interest coverage
-192.591
185.748
340.376
1072.026
10.542
3.657
None
None
Sector positioning
Liquidity ratio
1653.162024
2021
2023
2024
Q1: 116.82
Med: 458.52
Q3: 2178.3
Good+40 pts over 3 years
In 2024, the liquidity ratio of SUD COM DEVELOPPEMENT (1653.16) 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
3.66x2021
2021
Q1: -27.49x
Med: 0.0x
Q3: 3.0x
Excellent
In 2021, the interest coverage of SUD COM DEVELOPPEMENT (3.7x) ranks in the top 25% of the sector. This ratio indicates how many times operating income covers interest expenses. High coverage means financial charges weigh little on profitability.
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 SUD COM DEVELOPPEMENT
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2023
2024
Operating WCR
108 500 €
114 449 €
80 801 €
67 448 €
11 896 €
-13 407 €
0 €
0 €
Inventory turnover (days)
0
0
0
0
0
0
0
0
Customer payment term (days)
0
0
0
0
0
0
0
0
Supplier payment term (days)
80
72
105
143
222
154
0
0
Positioning of SUD COM DEVELOPPEMENT in its sector
Comparison with sector Activités des sièges sociaux
Valuation estimate
Based on 103 transactions of similar company sales
in 2024,
the value of SUD COM DEVELOPPEMENT is estimated at
1 758 137 €
(range 603 679€ - 4 734 114€).
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
103 transactions
603k€1758k€4734k€
1 758 137 €Range: 603 679€ - 4 734 114€
NAF 5 année 2024
Valuation method used
Net Income Multiple
184 913 €
×
9.5x
=1 758 138 €
Range: 603 680€ - 4 734 114€
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 103 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 (Activités des sièges sociaux)
Compare SUD COM DEVELOPPEMENT with other companies in the same sector:
Frequently asked questions about SUD COM DEVELOPPEMENT
What is the revenue of SUD COM DEVELOPPEMENT ?
The revenue of SUD COM DEVELOPPEMENT in 2021 is 543 k€.
Is SUD COM DEVELOPPEMENT profitable?
Yes, SUD COM DEVELOPPEMENT generated a net profit of 185 k€ in 2024.
Where is the headquarters of SUD COM DEVELOPPEMENT ?
The headquarters of SUD COM DEVELOPPEMENT is located in BAYONNE (64100), in the department Pyrenees-Atlantiques.
Where to find the tax return of SUD COM DEVELOPPEMENT ?
The tax return of SUD COM DEVELOPPEMENT 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 SUD COM DEVELOPPEMENT operate?
SUD COM DEVELOPPEMENT operates in the sector Activités des sièges sociaux (NAF code 70.10Z). 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