Employees: 12 (2023.0)Legal category: SCA (commandite par actions)Size: PMECreation date: 2012-12-27 (13 years)Status: ActiveBusiness sector: Travaux de démolitionLocation: L'ETANG-SALE (97427), La Reunion
SUD TERRASSEMENT : revenue, balance sheet and financial ratios
SUD TERRASSEMENT is a French company
founded 13 years ago,
specialized in the sector Travaux de démolition.
Based in L'ETANG-SALE (97427),
this company of category PME
shows in 2022 a revenue of 4.6 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - SUD TERRASSEMENT (SIREN 790198949)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
N/C
N/C
4 620 030 €
4 007 160 €
2 170 313 €
4 578 292 €
4 031 842 €
3 372 728 €
4 378 689 €
Net income
173 884 €
-362 637 €
618 546 €
322 016 €
-628 606 €
-147 330 €
-6 909 €
-316 403 €
23 780 €
EBITDA
N/C
N/C
671 698 €
383 107 €
-781 252 €
-257 787 €
-55 301 €
-424 652 €
1 289 €
Net margin
N/C
N/C
13.4%
8.0%
-29.0%
-3.2%
-0.2%
-9.4%
0.5%
Revenue and income statement
In 2024, SUD TERRASSEMENT generates positive net income of 174 k€. Net income represents the final profit after all expenses (operating, financial, exceptional) and corporate tax. Change over 2016-2024: 24 k€ -> 174 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
173 884 €
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 14%. 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 32%. The balance between equity and debt is satisfactory.
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
14.456%
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
31.947%
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
2018
2019
2020
2021
2022
2023
2024
Debt ratio
19.31
14.208
23.869
29.954
-2668.864
87.109
22.746
26.589
14.456
Financial autonomy
44.293
33.984
40.129
24.972
-0.588
14.3
36.673
24.551
31.947
Repayment capacity
2.115
-0.276
5.618
-0.525
-0.309
0.796
0.277
None
None
Cash flow / Revenue
1.159%
-9.396%
0.806%
-5.598%
-39.72%
8.525%
16.333%
None%
None%
Sector positioning
Debt ratio
14.462024
2022
2023
2024
Q1: 3.88
Med: 27.21
Q3: 60.79
Good-9 pts over 3 years
In 2024, the debt ratio of SUD TERRASSEMENT (14.46) 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
31.95%2024
2022
2023
2024
Q1: 14.87%
Med: 32.56%
Q3: 50.82%
Average-8 pts over 3 years
In 2024, the financial autonomy of SUD TERRASSEMENT (31.9%) 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
0.28 years2022
2022
Q1: 0.0 years
Med: 0.3 years
Q3: 1.58 years
Good
In 2022, the repayment capacity of SUD TERRASSEMENT (0.28) ranks below the median of the sector. This ratio indicates the number of years needed to repay debt with cash flow. This controlled position reflects prudent management.
Liquidity ratios
The liquidity ratio (= Current assets / Current liabilities) stands at 101.89. 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
101.887
Liquidity indicators evolution SUD TERRASSEMENT
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Liquidity ratio
134.586
103.983
115.228
97.511
46.589
74.4
134.288
96.835
101.887
Interest coverage
1027.541
-0.893
-14.636
-3.573
-1.239
1.843
0.796
None
None
Sector positioning
Liquidity ratio
101.892024
2022
2023
2024
Q1: 135.21
Med: 183.64
Q3: 249.41
Watch-5 pts over 3 years
In 2024, the liquidity ratio of SUD TERRASSEMENT (101.89) 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
0.8x2022
2022
Q1: 0.0x
Med: 0.38x
Q3: 1.86x
Good
In 2022, the interest coverage of SUD TERRASSEMENT (0.8x) 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.
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 TERRASSEMENT
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
1 555 748 €
1 352 025 €
971 876 €
1 216 177 €
144 239 €
735 594 €
1 090 743 €
0 €
0 €
Inventory turnover (days)
0
4
10
0
13
0
0
0
0
Customer payment term (days)
119
139
66
96
80
85
92
0
0
Supplier payment term (days)
140
190
88
144
169
164
123
0
0
Positioning of SUD TERRASSEMENT in its sector
Comparison with sector Travaux de démolition
Valuation estimate
Based on 136 transactions of similar company sales
(all years),
the value of SUD TERRASSEMENT is estimated at
548 337 €
(range 122 234€ - 1 543 377€).
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
136 transactions
122k€548k€1543k€
548 337 €Range: 122 234€ - 1 543 377€
NAF 4 all-time
Aggregated at NAF sub-class level
Valuation method used
Net Income Multiple
173 884 €
×
3.2x
=548 337 €
Range: 122 235€ - 1 543 377€
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 136 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 (Travaux de démolition)
Compare SUD TERRASSEMENT with other companies in the same sector:
The revenue of SUD TERRASSEMENT in 2022 is 4.6 M€.
Is SUD TERRASSEMENT profitable?
Yes, SUD TERRASSEMENT generated a net profit of 174 k€ in 2024.
Where is the headquarters of SUD TERRASSEMENT ?
The headquarters of SUD TERRASSEMENT is located in L'ETANG-SALE (97427), in the department La Reunion.
Where to find the tax return of SUD TERRASSEMENT ?
The tax return of SUD TERRASSEMENT 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 TERRASSEMENT operate?
SUD TERRASSEMENT operates in the sector Travaux de démolition (NAF code 43.11Z). 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