Employees: 12 (2023.0)Legal category: SCA (commandite par actions)Size: ETICreation date: 2000-12-01 (25 years)Status: ActiveBusiness sector: Production d'électricitéLocation: BAIE MAHAULT (97122), Guadeloupe
SUNZIL SERVICES CARAIBES : revenue, balance sheet and financial ratios
SUNZIL SERVICES CARAIBES is a French company
founded 25 years ago,
specialized in the sector Production d'électricité.
Based in BAIE MAHAULT (97122),
this company of category ETI
shows in 2024 a revenue of 17.3 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - SUNZIL SERVICES CARAIBES (SIREN 434110250)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
17 331 130 €
19 659 083 €
19 336 902 €
18 320 151 €
18 030 520 €
18 760 101 €
15 388 063 €
N/C
15 965 808 €
Net income
-275 864 €
627 420 €
-910 614 €
-1 402 099 €
-6 702 525 €
-199 141 €
15 057 361 €
-918 749 €
-1 035 600 €
EBITDA
-313 152 €
898 500 €
146 457 €
-1 920 766 €
-689 512 €
-197 949 €
4 113 017 €
N/C
3 477 572 €
Net margin
-1.6%
3.2%
-4.7%
-7.7%
-37.2%
-1.1%
97.9%
N/C
-6.5%
Revenue and income statement
In 2024, SUNZIL SERVICES CARAIBES achieves revenue of 17.3 M€. Revenue is growing positively over 9 years (CAGR: +1.0%). Significant drop of -12% vs 2023. After deducting consumption (194 k€), gross margin stands at 17.1 M€, i.e. a rate of 99%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches -313 k€, representing -1.8% of revenue. Warning negative scissor effect: despite revenue change (-12%), EBITDA varies by -135%, reducing margin by 6.4 pts. This reflects costs rising faster than revenue. Negative EBITDA means operations do not cover current expenses: concerning situation. Net income is negative at -276 k€ (-1.6% of revenue), which will impact equity.
Revenue (2024)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
17 331 130 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
17 136 777 €
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
-313 152 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
-383 988 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
-275 864 €
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
-1.8%
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 -25%. 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 -12%. Low autonomy: the company heavily depends on external financing (banks, suppliers).
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
-25.356%
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
-11.512%
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
-9.075%
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
-0.291
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
36960.965
-3072.055
292.3
242.256
3284.374
-1696.356
-841.023
-31.34
-25.356
Financial autonomy
0.211
-2.55
16.494
16.715
1.389
-2.936
-6.311
-5.387
-11.512
Repayment capacity
22.29
None
-9.882
-47.022
-4.64
-3.745
-213.035
2.378
-0.291
Cash flow / Revenue
13.626%
None%
-14.352%
-1.968%
-19.623%
-23.872%
-0.413%
0.982%
-9.075%
Sector positioning
Debt ratio
-25.362024
2022
2023
2024
Q1: -273.65
Med: 0.0
Q3: 120.96
Good+23 pts over 3 years
In 2024, the debt ratio of SUNZIL SERVICES CARAIBES (-25.36) 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
-11.51%2024
2022
2023
2024
Q1: -12.1%
Med: 0.32%
Q3: 40.46%
Average
In 2024, the financial autonomy of SUNZIL SERVICES CARAIBES (-11.5%) 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
-0.29 years2024
2022
2023
2024
Q1: -4.9 years
Med: 0.0 years
Q3: 5.63 years
Good+24 pts over 3 years
In 2024, the repayment capacity of SUNZIL SERVICES CARAIBES (-0.29) 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 76.32. 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
76.318
Interest coverage (2024)
?
Interest coverage
Definition
Ability to cover interest charges with operating income.
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
133.169
121.512
236.735
204.22
199.509
166.716
171.651
86.393
76.318
Interest coverage
43.712
None
37.849
-178.308
-678.977
-146.456
196.185
84.349
-509.204
Sector positioning
Liquidity ratio
76.322024
2022
2023
2024
Q1: 83.26
Med: 273.74
Q3: 870.78
Average-19 pts over 3 years
In 2024, the liquidity ratio of SUNZIL SERVICES CARAIBES (76.32) ranks below the median of the sector. This ratio measures the ability to cover short-term debt with current assets. An improvement would strengthen the competitive position.
Interest coverage
-509.2x2024
2022
2023
2024
Q1: -5.49x
Med: 0.0x
Q3: 19.34x
Average-50 pts over 3 years
In 2024, the interest coverage of SUNZIL SERVICES CARAIBES (-509.2x) ranks below the median of the sector. This ratio indicates how many times operating income covers interest expenses. An improvement would strengthen the competitive position.
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: 95 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 151 days. Excellent situation: suppliers finance 56 days of the operating cycle (retail model). Inventory turnover is 15 days (= Average inventory / Cost of goods x 360). Fast turnover, sign of good inventory management. Overall, WCR represents 72 days of revenue, i.e. 3.4 M€ to permanently finance. Notable WCR improvement over the period (-62%), freeing up cash.
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
3 442 136 €
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
95 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
151 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
15 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
72 j
WCR and payment terms evolution SUNZIL SERVICES CARAIBES
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
8 962 247 €
0 €
33 574 137 €
31 233 880 €
25 176 917 €
23 103 176 €
21 932 494 €
4 279 586 €
3 442 136 €
Inventory turnover (days)
7
0
9
15
25
22
22
16
15
Customer payment term (days)
189
0
193
157
154
115
105
88
95
Supplier payment term (days)
298
0
353
231
191
206
191
165
151
Positioning of SUNZIL SERVICES CARAIBES in its sector
Comparison with sector Production d'électricité
Valuation estimate
Based on 85 transactions of similar company sales
(all years),
the value of SUNZIL SERVICES CARAIBES is estimated at
11 990 376 €
(range 2 360 564€ - 60 846 787€).
The price/revenue ratio is 0.69x
(in line with sector norms).
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. Medium reliability: estimate to be confirmed with in-depth analysis.
Estimated enterprise value2024
85 tx
2360k€11990k€60846k€
11 990 376 €Range: 2 360 564€ - 60 846 787€
NAF 5 all-time
Valuation method used
Revenue Multiple
17 331 130 €
×
0.69x
=11 990 376 €
Range: 2 360 565€ - 60 846 788€
Only this financial indicator is available for this company.
How is this estimate calculated?
This estimate is based on the analysis of 85 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 (Production d'électricité)
Compare SUNZIL SERVICES CARAIBES with other companies in the same sector:
Frequently asked questions about SUNZIL SERVICES CARAIBES
What is the revenue of SUNZIL SERVICES CARAIBES ?
The revenue of SUNZIL SERVICES CARAIBES in 2024 is 17.3 M€.
Is SUNZIL SERVICES CARAIBES profitable?
SUNZIL SERVICES CARAIBES recorded a net loss in 2024.
Where is the headquarters of SUNZIL SERVICES CARAIBES ?
The headquarters of SUNZIL SERVICES CARAIBES is located in BAIE MAHAULT (97122), in the department Guadeloupe.
Where to find the tax return of SUNZIL SERVICES CARAIBES ?
The tax return of SUNZIL SERVICES CARAIBES 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 SUNZIL SERVICES CARAIBES operate?
SUNZIL SERVICES CARAIBES operates in the sector Production d'électricité (NAF code 35.11Z). 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