Mitarbeiter: 21 (2023.0)Rechtsform: SCA (commandite par actions)Größe: ETIGründungsdatum: 2008-02-01 (18 Jahre)Status: AktivBranche: Activités des sièges sociauxStandort: MUNDOLSHEIM (67450), Bas-Rhin
GROUPE OCI : revenue, balance sheet and financial ratios
GROUPE OCI is a French company
founded 18 years ago,
specialized in the sector Activités des sièges sociaux.
Based in MUNDOLSHEIM (67450),
this company of category ETI
shows in 2024 a revenue of 14.5 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Historique financier - GROUPE OCI (SIREN 502770118)
Kennzahl
2024
2023
2022
2021
2020
2019
2017
2016
Umsatz
14 522 195 €
10 957 777 €
10 363 078 €
7 874 440 €
5 615 757 €
5 226 093 €
N/C
N/C
Nettoergebnis
3 822 730 €
4 061 169 €
2 043 733 €
3 500 854 €
2 634 714 €
2 378 764 €
569 712 €
2 684 759 €
EBITDA
-10 510 €
-349 717 €
-124 562 €
-162 308 €
-383 305 €
-991 056 €
N/C
N/C
Nettomarge
26.3%
37.1%
19.7%
44.5%
46.9%
45.5%
N/C
N/C
Umsatz und Gewinn- und Verlustrechnung
In 2024, GROUPE OCI achieves revenue of 14.5 M€. Over the period 2019-2024, the company shows strong growth with a CAGR (compound annual growth rate) of +22.7%. Vs 2023, growth of +33% (11.0 M€ -> 14.5 M€). After deducting consumption (565 k€), gross margin stands at 14.0 M€, i.e. a rate of 96%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches -11 k€, representing -0.1% of revenue. Positive scissor effect: EBITDA margin improves by +3.1 pts, sign of improved operational efficiency. Negative EBITDA means operations do not cover current expenses: concerning situation. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 3.8 M€, i.e. 26.3% of revenue. This profit can be retained or distributed to shareholders.
Umsatz (2024)
?
Umsatz
Definition
Gesamtbetrag der Verkäufe von Waren und Dienstleistungen des Unternehmens.
Formel
Warenverkäufe + Verkaufte Produktion
14 522 195 €
Bruttomarge (2024)
?
Bruttomarge
Definition
Differenz zwischen Umsatz und Wareneinsatz.
Formel
Umsatz - Wareneinsatz
13 957 386 €
EBITDA (2024)
?
EBITDA (Betriebsergebnis vor Abschreibungen)
Definition
Ressource générée par l'activité courante, avant amortissements et charges financières.
Formel
Wertschöpfung - Personalkosten - Steuern
Interpretation
Positiv = rentable Tätigkeit
-10 510 €
EBIT (2024)
?
EBIT (Betriebsergebnis)
Definition
Betriebsergebnis, einschließlich Abschreibungen und Rückstellungen.
Formel
EBITDA - Abschreibungen und Rückstellungen + Auflösungen
507 667 €
Nettoergebnis (2024)
?
Nettoergebnis
Definition
Bénéfice ou perte après toutes les charges, y compris impôts et éléments exceptionnels.
Le compte de résultat détaillé n'est pas disponible pour cette entreprise (liasse simplifiée ou données confidentielles).
Évolution graphique
Anzeigen :
Visualisierung erstellt mit numbers.finance Sources : INPI & BCE - Anpassungen : Ministère de l'Économie
Aktiva
Chargement des données...
Poste
Brutto
Abschr.
Netto
%
Entwicklung
Données de bilan actif non disponibles pour cette entreprise
Passiva
Chargement des données...
Poste
Jahr
%
Entwicklung
Données de bilan passif non disponibles pour cette entreprise
Solvenz- und Verschuldungskennzahlen
The debt ratio (= Financial debt / Equity x 100) stands at 19%. 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 50%. 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 0.5 years of cash flow to repay all financial debt. This short period demonstrates excellent debt sustainability. Cash flow represents 23.0% of revenue. Cash flow measures resources generated by operations, available for investment and debt repayment. This high level provides strong self-financing capacity.
Verschuldungsgrad (2024)
?
Verschuldungsgrad
Definition
Misst das Verhältnis von Schulden zu Eigenkapital.
Formel
(Finanzschulden / Eigenkapital) x 100
Interpretation
< 50% : Faible 50-100% : Moderat > 100% : Hoch
18.918%
Finanzielle Autonomie (2024)
?
Finanzielle Autonomie
Definition
Anteil des Eigenkapitals an der Gesamtfinanzierung.
Visualisierung erstellt mit numbers.finance Sources : INPI & BCE - Anpassungen : Ministère de l'Économie
Kennzahl
2016
2017
2019
2020
2021
2022
2023
2024
Verschuldungsgrad
12.321
7.297
2.902
1.784
41.55
30.661
24.169
18.918
Finanzielle Autonomie
69.449
76.198
68.784
76.317
47.285
49.741
54.841
49.944
Rückzahlungsfähigkeit
None
None
0.13
0.056
0.849
1.29
0.519
0.472
Cashflow / Umsatz
None%
None%
20.444%
39.038%
39.086%
16.339%
32.184%
23.034%
Positionnement sectoriel
Debt ratio
18.922024
2022
2023
2024
Q1: 0.06
Méd: 14.7
Q3: 89.68
Average
In 2024, the debt ratio of GROUPE OCI (18.92) ranks above the median of the sector. This ratio measures the weight of debt relative to equity. A reduction effort could improve financial strength.
Financial autonomy
49.94%2024
2022
2023
2024
Q1: 11.6%
Méd: 51.93%
Q3: 85.2%
Average
In 2024, the financial autonomy of GROUPE OCI (49.9%) 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
0.47 years2024
2022
2023
2024
Q1: 0.0 years
Méd: 0.21 years
Q3: 3.74 years
Average
In 2024, the repayment capacity of GROUPE OCI (0.47) 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.
Liquiditätskennzahlen
The liquidity ratio (= Current assets / Current liabilities) stands at 103.18. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months.
Liquiditätsquote (2024)
?
Liquiditätsquote
Definition
Fähigkeit, kurzfristige Schulden mit dem Umlaufvermögen zu decken.
Formel
Umlaufvermögen / Kurzfristige Verbindlichkeiten
Interpretation
> 1.5 : Sehr gut 1-1.5 : Angemessen < 1 : Risque de liquidité
103.181
Zinsdeckung (2024)
?
Zinsdeckung
Definition
Fähigkeit, Zinsaufwendungen mit dem Betriebsergebnis zu decken.
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Kennzahl
2016
2017
2019
2020
2021
2022
2023
2024
Liquiditätsquote
286.825
326.685
154.781
169.493
110.334
126.303
113.601
103.181
Zinsdeckung
None
None
-0.595
-1.932
-6.209
-16.355
-3.672
-104.558
Positionnement sectoriel
Liquidity ratio
103.182024
2022
2023
2024
Q1: 116.89
Méd: 458.52
Q3: 2176.32
Average
In 2024, the liquidity ratio of GROUPE OCI (103.18) 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
-104.56x2024
2022
2023
2024
Q1: -45.38x
Méd: 0.0x
Q3: 2.91x
Average-12 pts über 3 Jahre
In 2024, the interest coverage of GROUPE OCI (-104.6x) 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.
Umlaufvermögensbedarf und Zahlungsfristen
Working capital requirement (WCR) measures the cash timing gap between customer collections and supplier/inventory payments. Average customer payment term: 99 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 85 days. The company must finance 14 days of gap between collections and payments. Overall, WCR represents 75 days of revenue, i.e. 3.0 M€ to permanently finance.
Operatives Working Capital (2024)
?
Operatives Working Capital
Definition
Besoin de financement généré par le cycle d'exploitation (stocks + créances - dettes fournisseurs).
(Lieferantenverbindlichkeiten / Einkäufe inkl. MwSt.) x 360
Interpretation
Je länger die Frist, desto besser für die Liquidität
85 j
Lagerumschlag (2024)
?
Lagerumschlag (Tage)
Definition
Durchschnittliche Lagerdauer für Waren oder Materialien.
Formel
(Vorräte / Einkaufskosten) x 360
Interpretation
Je niedriger das Verhältnis, desto schneller der Umschlag
0 j
Working Capital in Umsatztagen (2024)
?
Working Capital in Umsatztagen
Definition
Drückt den Betriebskapitalbedarf in Umsatztagen aus.
Formel
(BFR exploitation / CA) x 360
Interpretation
Je weniger Tage, desto besser das Working Capital Management
75 j
Entwicklung des Working Capital und der Zahlungsfristen GROUPE OCI
Visualisierung erstellt mit numbers.finance Sources : INPI & BCE - Anpassungen : Ministère de l'Économie
Kennzahl
2016
2017
2019
2020
2021
2022
2023
2024
BFR d'exploitation
0 €
0 €
2 015 234 €
1 406 803 €
385 375 €
1 415 700 €
1 821 730 €
3 045 304 €
Lagerumschlag (Tage)
0
0
0
0
0
0
0
0
Crédit clients (jours)
0
0
104
49
56
72
67
99
Crédit fournisseurs (jours)
0
0
118
61
70
74
69
85
Positionnement de GROUPE OCI dans son secteur
Vergleich mit der Branche Activités des sièges sociaux
Bewertungsschätzung
Based on 103 transactions of similar company sales
in 2024,
the value of GROUPE OCI is estimated at
17 828 788 €
(range 6 560 238€ - 45 792 859€).
The price/revenue ratio is 0.38x
(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 value2024
103 transactions
6560k€17828k€45792k€
17 828 788 €Range: 6 560 238€ - 45 792 859€
NAF 5 année 2024
Valuation detail by method
Ajustez les pondérations selon votre analyse
Revenue Multiple30%
14 522 195 €×0.38x
Estimation5 483 843 €
2 613 762€ - 11 075 466€
Net Income Multiple20%
3 822 730 €×9.5x
Estimation36 346 208 €
12 479 953€ - 97 868 950€
Bewertungsentwicklung
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 103 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 GROUPE OCI with other companies in the same sector:
Yes, GROUPE OCI generated a net profit of 3.8 M€ in 2024.
Where is the headquarters of GROUPE OCI ?
The headquarters of GROUPE OCI is located in MUNDOLSHEIM (67450), in the department Bas-Rhin.
Where to find the tax return of GROUPE OCI ?
The tax return of GROUPE OCI 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 GROUPE OCI operate?
GROUPE OCI 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
Drehen Sie Ihr Telefon ins Querformat, um das Diagramm anzuzeigen