NEOBILIS : revenue, balance sheet and financial ratios
NEOBILIS is a French company
founded 70 years ago,
specialized in the sector Location de logements.
Based in EPINAL (88000),
this company of category ETI
shows in 2023 a revenue of 617 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
In 2023, NEOBILIS achieves revenue of 617 k€. Over the period 2021-2023, the company shows strong growth with a CAGR (compound annual growth rate) of +30.4%. Significant drop of -61% vs 2022. After deducting consumption (0 €), gross margin stands at 617 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 -137 k€, representing -22.2% of revenue. Warning negative scissor effect: despite revenue change (-61%), EBITDA varies by -727%, reducing margin by 23.6 pts. This reflects costs rising faster than revenue. Negative EBITDA means operations do not cover current expenses: concerning situation. Net income is negative at -105 k€ (-16.9% of revenue), which will impact equity.
Umsatz (2023)
?
Umsatz
Definition
Gesamtbetrag der Verkäufe von Waren und Dienstleistungen des Unternehmens.
Formel
Warenverkäufe + Verkaufte Produktion
617 365 €
Bruttomarge (2023)
?
Bruttomarge
Definition
Differenz zwischen Umsatz und Wareneinsatz.
Formel
Umsatz - Wareneinsatz
617 365 €
EBITDA (2023)
?
EBITDA (Betriebsergebnis vor Abschreibungen)
Definition
Ressource générée par l'activité courante, avant amortissements et charges financières.
Formel
Wertschöpfung - Personalkosten - Steuern
Interpretation
Positiv = rentable Tätigkeit
-136 899 €
EBIT (2023)
?
EBIT (Betriebsergebnis)
Definition
Betriebsergebnis, einschließlich Abschreibungen und Rückstellungen.
Formel
EBITDA - Abschreibungen und Rückstellungen + Auflösungen
-136 542 €
Nettoergebnis (2023)
?
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 45%. Debt remains under control: the company retains capacity to raise new debt if needed. Financial autonomy (= Equity / Total assets x 100) reaches 59%. This high autonomy means the company finances most of its assets through equity, a sign of strength.
Verschuldungsgrad (2023)
?
Verschuldungsgrad
Definition
Misst das Verhältnis von Schulden zu Eigenkapital.
Formel
(Finanzschulden / Eigenkapital) x 100
Interpretation
< 50% : Faible 50-100% : Moderat > 100% : Hoch
45.496%
Finanzielle Autonomie (2023)
?
Finanzielle Autonomie
Definition
Anteil des Eigenkapitals an der Gesamtfinanzierung.
Visualisierung erstellt mit numbers.finance Sources : INPI & BCE - Anpassungen : Ministère de l'Économie
Kennzahl
2016
2021
2022
2023
Verschuldungsgrad
0.0
94.874
38.882
45.496
Finanzielle Autonomie
91.219
48.821
67.076
58.793
Rückzahlungsfähigkeit
0.0
-68.121
17.947
-7.129
Cashflow / Umsatz
None%
-6.643%
2.417%
-17.017%
Positionnement sectoriel
Debt ratio
45.52023
2021
2022
2023
Q1: -264.19
Méd: 0.0
Q3: 70.46
Average
In 2023, the debt ratio of NEOBILIS (45.50) 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
58.79%2023
2021
2022
2023
Q1: 0.0%
Méd: 12.19%
Q3: 70.65%
Good+18 pts über 3 Jahre
In 2023, the financial autonomy of NEOBILIS (58.8%) ranks above the median of the sector. This ratio represents the share of equity in total financing. This comfortable position offers an appreciable safety margin.
Repayment capacity
-7.13 years2023
2021
2022
2023
Q1: 0.0 years
Méd: 0.2 years
Q3: 15.24 years
Excellent
In 2023, the repayment capacity of NEOBILIS (-7.13) 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.
Liquiditätskennzahlen
The liquidity ratio (= Current assets / Current liabilities) stands at 677.38. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months.
Liquiditätsquote (2023)
?
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
677.379
Zinsdeckung (2023)
?
Zinsdeckung
Definition
Fähigkeit, Zinsaufwendungen mit dem Betriebsergebnis zu decken.
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Kennzahl
2016
2021
2022
2023
Liquiditätsquote
1985.785
2086.24
1458.272
677.379
Zinsdeckung
-7.845
-3.683
11.918
-2.815
Positionnement sectoriel
Liquidity ratio
677.382023
2021
2022
2023
Q1: 17.49
Méd: 200.68
Q3: 1005.16
Good-10 pts über 3 Jahre
In 2023, the liquidity ratio of NEOBILIS (677.38) 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
-2.81x2023
2021
2022
2023
Q1: 0.0x
Méd: 0.0x
Q3: 18.07x
Average
In 2023, the interest coverage of NEOBILIS (-2.8x) 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: 3 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 56 days. Excellent situation: suppliers finance 53 days of the operating cycle (retail model). Inventory turnover is 941 days (= Average inventory / Cost of goods x 360). This high level ties up cash and potentially creates obsolescence risk. Overall, WCR represents 1036 days of revenue, i.e. 1.8 M€ to permanently finance.
Operatives Working Capital (2023)
?
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
56 j
Lagerumschlag (2023)
?
Lagerumschlag (Tage)
Definition
Durchschnittliche Lagerdauer für Waren oder Materialien.
Formel
(Vorräte / Einkaufskosten) x 360
Interpretation
Je niedriger das Verhältnis, desto schneller der Umschlag
941 j
Working Capital in Umsatztagen (2023)
?
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
1036 j
Entwicklung des Working Capital und der Zahlungsfristen NEOBILIS
Visualisierung erstellt mit numbers.finance Sources : INPI & BCE - Anpassungen : Ministère de l'Économie
Kennzahl
2016
2021
2022
2023
BFR d'exploitation
0 €
2 147 351 €
1 019 564 €
1 776 029 €
Lagerumschlag (Tage)
0
2128
204
941
Crédit clients (jours)
0
17
2
3
Crédit fournisseurs (jours)
36
33
151
56
Positionnement de NEOBILIS dans son secteur
Vergleich mit der Branche Location de logements
Bewertungsschätzung
Based on 215 transactions of similar company sales
in 2023,
the value of NEOBILIS is estimated at
315 237 €
(range 143 541€ - 721 170€).
The price/revenue ratio is 0.51x
(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.
Estimated enterprise value2023
215 transactions
143k€315k€721k€
315 237 €Range: 143 541€ - 721 170€
NAF 5 année 2023
Valuation method used
Revenue Multiple
617 365 €
×
0.51x
=315 237 €
Range: 143 541€ - 721 171€
Only this financial indicator is available for this company.
Bewertungsentwicklung
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 215 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 (Location de logements)
Compare NEOBILIS with other companies in the same sector:
The headquarters of NEOBILIS is located in EPINAL (88000), in the department Vosges.
Where to find the tax return of NEOBILIS ?
The tax return of NEOBILIS 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 NEOBILIS operate?
NEOBILIS operates in the sector Location de logements (NAF code 68.20A). 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