Employees: NN (None)Legal category: SCA (commandite par actions)Size: PMECreation date: 2014-10-01 (11 years)Status: ActiveBusiness sector: Activités de conditionnementLocation: PERPIGNAN (66000), Pyrenees-Orientales
SUD DES CHAMPS : revenue, balance sheet and financial ratios
SUD DES CHAMPS is a French company
founded 11 years ago,
specialized in the sector Activités de conditionnement.
Based in PERPIGNAN (66000),
this company of category PME
shows in 2021 a revenue of 4.6 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - SUD DES CHAMPS (SIREN 804924819)
Indicator
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
N/C
N/C
4 606 618 €
5 437 624 €
4 423 409 €
4 302 144 €
1 513 551 €
N/C
Net income
104 099 €
-16 576 €
3 644 €
-23 119 €
17 604 €
101 198 €
12 241 €
10 081 €
EBITDA
N/C
N/C
546 521 €
510 583 €
397 189 €
477 619 €
191 117 €
-19 304 €
Net margin
N/C
N/C
0.1%
-0.4%
0.4%
2.4%
0.8%
N/C
Revenue and income statement
In 2023, SUD DES CHAMPS generates positive net income of 104 k€. Net income represents the final profit after all expenses (operating, financial, exceptional) and corporate tax. Change over 2016-2023: 10 k€ -> 104 k€.
Net income (2023)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
104 099 €
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 291%. Critical situation: debt significantly exceeds equity, severely limiting borrowing capacity and exposing the company to default risk. Financial autonomy (= Equity / Total assets x 100) reaches 25%. The balance between equity and debt is satisfactory.
Debt ratio (2023)
?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low 50-100% : Moderate > 100% : High
290.637%
Financial autonomy (2023)
?
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
24.928%
Asset age ratio (2023)
?
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
2022
2023
Debt ratio
419.511
933.646
745.447
854.439
700.065
513.202
344.875
290.637
Financial autonomy
19.204
8.904
8.956
7.028
10.457
14.887
20.523
24.928
Repayment capacity
-105.237
35.108
11.112
20.784
14.807
12.801
None
None
Cash flow / Revenue
None%
8.372%
8.907%
7.182%
6.956%
9.397%
None%
None%
Sector positioning
Debt ratio
290.642023
2021
2022
2023
Q1: 0.0
Med: 15.87
Q3: 80.44
Watch
In 2023, the debt ratio of SUD DES CHAMPS (290.64) ranks in the top 25% of the sector. This ratio measures the weight of debt relative to equity. A high ratio may indicate excessive dependence on external financing.
Financial autonomy
24.93%2023
2021
2022
2023
Q1: 13.57%
Med: 34.55%
Q3: 58.21%
Average+8 pts over 3 years
In 2023, the financial autonomy of SUD DES CHAMPS (24.9%) ranks below the median of the sector. This ratio represents the share of equity in total financing. An improvement would strengthen the competitive position.
Repayment capacity
12.8 years2021
2021
Q1: -0.14 years
Med: 0.1 years
Q3: 2.69 years
Watch
In 2021, the repayment capacity of SUD DES CHAMPS (12.80) ranks in the top 25% of the sector. This ratio indicates the number of years needed to repay debt with cash flow. A long duration may signal heavy debt relative to repayment capacity.
Liquidity ratios
The liquidity ratio (= Current assets / Current liabilities) stands at 88.44. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months.
Liquidity ratio (2023)
?
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
88.439
Liquidity indicators evolution SUD DES CHAMPS
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
Liquidity ratio
14790.02
168.896
82.009
104.752
65.396
93.362
181.957
88.439
Interest coverage
-52.45
44.861
22.159
38.978
32.296
23.042
None
None
Sector positioning
Liquidity ratio
88.442023
2021
2022
2023
Q1: 119.4
Med: 189.34
Q3: 299.16
Watch
In 2023, the liquidity ratio of SUD DES CHAMPS (88.44) ranks in the bottom 25% of the sector. This ratio measures the ability to cover short-term debt with current assets. A ratio below 1 may signal potential cash flow tensions.
Interest coverage
23.04x2021
2021
Q1: 0.0x
Med: 0.52x
Q3: 4.56x
Excellent
In 2021, the interest coverage of SUD DES CHAMPS (23.0x) 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 (2023)
?
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 (2023)
?
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 (2023)
?
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 (2023)
?
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 DES CHAMPS
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
Operating WCR
0 €
733 467 €
1 250 289 €
3 584 465 €
-89 993 €
240 373 €
0 €
0 €
Inventory turnover (days)
0
6
2
4
10
14
0
0
Customer payment term (days)
0
51
81
235
23
16
0
0
Supplier payment term (days)
26
119
159
359
33
38
0
0
Positioning of SUD DES CHAMPS in its sector
Comparison with sector Activités de conditionnement
Valuation estimate
Based on 158 transactions of similar company sales
(all years),
the value of SUD DES CHAMPS is estimated at
340 834 €
(range 91 277€ - 826 819€).
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 value2023
158 transactions
91k€340k€826k€
340 834 €Range: 91 277€ - 826 819€
NAF 4 all-time
Aggregated at NAF sub-class level
Valuation method used
Net Income Multiple
104 099 €
×
3.3x
=340 834 €
Range: 91 278€ - 826 819€
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 158 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 de conditionnement)
Compare SUD DES CHAMPS with other companies in the same sector:
Yes, SUD DES CHAMPS generated a net profit of 104 k€ in 2023.
Where is the headquarters of SUD DES CHAMPS ?
The headquarters of SUD DES CHAMPS is located in PERPIGNAN (66000), in the department Pyrenees-Orientales.
Where to find the tax return of SUD DES CHAMPS ?
The tax return of SUD DES CHAMPS 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 DES CHAMPS operate?
SUD DES CHAMPS operates in the sector Activités de conditionnement (NAF code 82.92Z). 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