SIREN : 790122683
SUP INTERIM 28 is a French company founded 13 years ago, specialized in the sector Activités des agences de travail temporaire . Based in MACON (71000), this company of category ETI shows in 2024 a revenue of 1.1 M€. Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Data updated on 2026-05-02
Sources : INPI & INSEE SIRENE - Processing : Ministry of Economy
| Indicator | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 |
|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1 093 046 € | 1 562 459 € | 1 040 714 € | 735 683 € | 845 646 € | N/C | 1 180 883 € | 765 733 € | 510 885 € |
| Net income | 35 563 € | 76 110 € | 24 127 € | 13 495 € | 43 565 € | 72 958 € | 72 859 € | 15 940 € | -24 728 € |
| EBITDA | 8 568 € | 115 132 € | 35 536 € | 24 638 € | 58 578 € | N/C | 52 413 € | -566 € | -22 160 € |
| Net margin | 3.3% | 4.9% | 2.3% | 1.8% | 5.2% | N/C | 6.2% | 2.1% | -4.8% |
In 2024, SUP INTERIM 28 achieves revenue of 1.1 M€. Over the period 2016-2024, the company shows strong growth with a CAGR (compound annual growth rate) of +10.0%. Significant drop of -30% vs 2023. After deducting consumption (0 €), gross margin stands at 1.1 M€, i.e. a rate of 100%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches 9 k€, representing 0.8% of revenue. Warning negative scissor effect: despite revenue change (-30%), EBITDA varies by -93%, reducing margin by 6.6 pts. This reflects costs rising faster than revenue. The operating margin remains fragile, requiring cost vigilance. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 36 k€, i.e. 3.3% of revenue. This profit can be retained or distributed to shareholders.
1 093 046 €
1 093 046 €
8 568 €
16 003 €
35 563 €
0.8%
The debt ratio (= Financial debt / Equity x 100) stands at 0%. 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 68%. This high autonomy means the company finances most of its assets through equity, a sign of strength. Cash flow represents 2.6% of revenue. Cash flow measures resources generated by operations, available for investment and debt repayment.
0.0%
68.197%
2.565%
0.0
In 2024, the debt ratio of SUP INTERIM 28 (0.00) ranks in the bottom 25% of the sector, which is positive. This ratio measures the weight of debt relative to equity. A low ratio indicates a solid financial structure with little dependence on creditors.
In 2024, the financial autonomy of SUP INTERIM 28 (68.2%) 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.
In 2024, the repayment capacity of SUP INTERIM 28 (0.00) ranks in the bottom 25% of the sector, which is positive. This ratio indicates the number of years needed to repay debt with cash flow. A short capacity reflects controlled debt and good cash generation.
The liquidity ratio (= Current assets / Current liabilities) stands at 310.31. 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 2.2x. Financial charges are adequately covered by operations.
310.309
2.229
In 2024, the liquidity ratio of SUP INTERIM 28 (310.31) ranks in the top 25% of the sector. This ratio measures the ability to cover short-term debt with current assets. A ratio above 1 ensures comfortable coverage of short-term maturities.
In 2024, the interest coverage of SUP INTERIM 28 (2.2x) 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) measures the cash timing gap between customer collections and supplier/inventory payments. Average customer payment term: 54 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 226 days. Excellent situation: suppliers finance 172 days of the operating cycle (retail model). Overall, WCR represents 32 days of revenue, i.e. 96 k€ to permanently finance. Notable WCR improvement over the period (-36%), freeing up cash.
96 221 €
54 j
226 j
0 j
32 j
Based on 135 transactions of similar company sales (all years), the value of SUP INTERIM 28 is estimated at 47 064 € (range 30 569€ - 99 821€). With an EBITDA of 8 568€, the sector multiple of 2.0x is applied. The price/revenue ratio is 0.08x (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.
Ajustez les pondérations selon votre analyse
This estimate is based on the analysis of 135 actual transactions of similar company sales (same NAF code) registered with BODACC between 2016 and 2025.
This estimate is provided for information purposes only. A precise valuation requires in-depth analysis (assets, liabilities, prospects, market...).
Compare SUP INTERIM 28 with other companies in the same sector:
Voir toutes les statistiques du secteur Activités des agences de travail temporaire
The revenue of SUP INTERIM 28 in 2024 is 1.1 M€.
Yes, SUP INTERIM 28 generated a net profit of 36 k€ in 2024.
The headquarters of SUP INTERIM 28 is located in MACON (71000), in the department Saone-et-Loire.
The tax return of SUP INTERIM 28 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).
SUP INTERIM 28 operates in the sector Activités des agences de travail temporaire (NAF code 78.20Z). See the 'Sector positioning' section above to compare the company with its competitors.