Employees: 01 (2023.0)Legal category: Société à responsabilité limitée (sans autre indication)Size: PMECreation date: 2012-11-19 (13 years)Status: ActiveBusiness sector: Activités des sièges sociauxLocation: SAINT NAZAIRE (66570), Pyrenees-Orientales
SUD SIGNALISATION FINANCE : revenue, balance sheet and financial ratios
SUD SIGNALISATION FINANCE is a French company
founded 13 years ago,
specialized in the sector Activités des sièges sociaux.
Based in SAINT NAZAIRE (66570),
this company of category PME
shows in 2019 a revenue of 387 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - SUD SIGNALISATION FINANCE (SIREN 789679149)
Indicator
2019
2018
2017
2016
Revenue
386 882 €
393 602 €
400 257 €
385 807 €
Net income
78 172 €
76 353 €
37 347 €
58 065 €
EBITDA
50 324 €
52 837 €
29 297 €
24 977 €
Net margin
20.2%
19.4%
9.3%
15.1%
Revenue and income statement
In 2019, SUD SIGNALISATION FINANCE achieves revenue of 387 k€. Revenue is growing positively over 4 years (CAGR: +0.1%). Slight decline of -2% vs 2018. After deducting consumption (0 €), gross margin stands at 387 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 50 k€, representing 13.0% of revenue. This level of operating margin is satisfactory for the sector. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 78 k€, i.e. 20.2% of revenue. This profit can be retained or distributed to shareholders.
Revenue (2019)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
386 882 €
Gross margin (2019)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
386 882 €
EBITDA (2019)
?
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
50 324 €
EBIT (2019)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
50 303 €
Net income (2019)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
78 172 €
EBITDA margin (2019)
?
EBITDA margin
Definition
Measures the company's operating profitability.
Formula
(EBE / CA) x 100
Interpretation
> 10% : Good profitability 5-10% : Average < 5% : Low
13.0%
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 10%. 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 88%. This high autonomy means the company finances most of its assets through equity, a sign of strength. Debt repayment capacity (= Financial debt / Cash flow) indicates it would take 0.9 years of cash flow to repay all financial debt. This short period demonstrates excellent debt sustainability. Cash flow represents 20.2% of revenue. Cash flow measures resources generated by operations, available for investment and debt repayment. This high level provides strong self-financing capacity.
Debt ratio (2019)
?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low 50-100% : Moderate > 100% : High
10.098%
Financial autonomy (2019)
?
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
88.419%
Cash flow / Revenue (2019)
?
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
20.206%
Repayment capacity (2019)
?
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
0.867
Asset age ratio (2019)
?
Asset age ratio
Definition
Measures the degree of wear of tangible assets.
Formula
Accumulated depreciation / Gross fixed assets x 100
Solvency indicators evolution SUD SIGNALISATION FINANCE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
Debt ratio
10.036
14.72
11.231
10.098
Financial autonomy
87.991
83.715
86.466
88.419
Repayment capacity
1.364
-13.081
1.038
0.867
Cash flow / Revenue
12.988%
-1.96%
17.988%
20.206%
Sector positioning
Debt ratio
10.12019
2017
2018
2019
Q1: 0.76
Med: 27.52
Q3: 116.12
Good
In 2019, the debt ratio of SUD SIGNALISATION FINANCE (10.10) 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
88.42%2019
2017
2018
2019
Q1: 20.31%
Med: 52.4%
Q3: 82.27%
Excellent
In 2019, the financial autonomy of SUD SIGNALISATION FINANCE (88.4%) 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.
Repayment capacity
0.87 years2019
2017
2018
2019
Q1: 0.0 years
Med: 0.64 years
Q3: 4.97 years
Average+26 pts over 3 years
In 2019, the repayment capacity of SUD SIGNALISATION FINANCE (0.87) 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 742.61. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months. The interest coverage ratio (= EBIT / Interest expenses) is 1.6x. Coverage is limited: any activity downturn would jeopardize interest payments.
Liquidity ratio (2019)
?
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
742.607
Interest coverage (2019)
?
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
1.604
Liquidity indicators evolution SUD SIGNALISATION FINANCE
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2018
2019
Liquidity ratio
601.465
613.491
559.166
742.607
Interest coverage
3.932
4.536
2.167
1.604
Sector positioning
Liquidity ratio
742.612019
2017
2018
2019
Q1: 99.45
Med: 309.2
Q3: 1311.8
Good
In 2019, the liquidity ratio of SUD SIGNALISATION FINANCE (742.61) 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
1.6x2019
2017
2018
2019
Q1: -36.08x
Med: 0.0x
Q3: 3.61x
Good-8 pts over 3 years
In 2019, the interest coverage of SUD SIGNALISATION FINANCE (1.6x) ranks above the median of the sector. This ratio indicates how many times operating income covers interest expenses. This comfortable position offers an appreciable safety margin.
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: 14 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 9 days. The company must finance 5 days of gap between collections and payments. Overall, WCR represents 240 days of revenue, i.e. 258 k€ to permanently finance. Over 2016-2019, WCR increased by +94%, requiring additional financing.
Operating WCR (2019)
?
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
258 054 €
Customer credit (2019)
?
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
14 j
Supplier credit (2019)
?
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
9 j
Inventory turnover (2019)
?
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 (2019)
?
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
240 j
WCR and payment terms evolution SUD SIGNALISATION FINANCE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
Operating WCR
133 308 €
200 104 €
240 609 €
258 054 €
Inventory turnover (days)
0
0
0
0
Customer payment term (days)
16
26
20
14
Supplier payment term (days)
12
16
26
9
Positioning of SUD SIGNALISATION FINANCE in its sector
Comparison with sector Activités des sièges sociaux
Valuation estimate
Based on 105 transactions of similar company sales
in 2019,
the value of SUD SIGNALISATION FINANCE is estimated at
215 320 €
(range 66 852€ - 427 399€).
With an EBITDA of 50 324€, the sector multiple of 4.5x is applied.
The price/revenue ratio is 0.31x
(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 value2019
105 transactions
66k€215k€427k€
215 320 €Range: 66 852€ - 427 399€
NAF 5 année 2019
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
50 324 €×4.5x
Estimation226 479 €
56 295€ - 438 046€
Revenue Multiple30%
386 882 €×0.31x
Estimation120 009 €
51 029€ - 193 955€
Net Income Multiple20%
78 172 €×4.2x
Estimation330 391 €
116 982€ - 750 954€
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 105 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 SIGNALISATION FINANCE with other companies in the same sector:
Frequently asked questions about SUD SIGNALISATION FINANCE
What is the revenue of SUD SIGNALISATION FINANCE ?
The revenue of SUD SIGNALISATION FINANCE in 2019 is 387 k€.
Is SUD SIGNALISATION FINANCE profitable?
Yes, SUD SIGNALISATION FINANCE generated a net profit of 78 k€ in 2019.
Where is the headquarters of SUD SIGNALISATION FINANCE ?
The headquarters of SUD SIGNALISATION FINANCE is located in SAINT NAZAIRE (66570), in the department Pyrenees-Orientales.
Where to find the tax return of SUD SIGNALISATION FINANCE ?
The tax return of SUD SIGNALISATION FINANCE 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 SIGNALISATION FINANCE operate?
SUD SIGNALISATION FINANCE 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