Mitarbeiter: NN (None)Rechtsform: Société à responsabilité limitée (sans autre indication)Größe: PMEGründungsdatum: 2011-02-25 (15 Jahre)Status: AktivBranche: Autres activités d'éditionStandort: CLARBEC (14130), Calvados
OKYCOM : revenue, balance sheet and financial ratios
OKYCOM is a French company
founded 15 years ago,
specialized in the sector Autres activités d'édition.
Based in CLARBEC (14130),
this company of category PME
shows in 2017 a revenue of 2 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
In 2017, OKYCOM achieves revenue of 2 k€. Over the period 2016-2017, the company shows strong growth with a CAGR (compound annual growth rate) of +22.8%. Vs 2016, growth of +23% (2 k€ -> 2 k€). After deducting consumption (0 €), gross margin stands at 2 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 1 k€, representing 58.1% of revenue. Positive scissor effect: EBITDA margin improves by +34.9 pts, sign of improved operational efficiency. This high EBITDA margin provides strong self-financing capacity and resilience to uncertainties. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 1 k€, i.e. 58.1% of revenue. This profit can be retained or distributed to shareholders.
Umsatz (2017)
?
Umsatz
Definition
Gesamtbetrag der Verkäufe von Waren und Dienstleistungen des Unternehmens.
Formel
Warenverkäufe + Verkaufte Produktion
2 032 €
Bruttomarge (2017)
?
Bruttomarge
Definition
Differenz zwischen Umsatz und Wareneinsatz.
Formel
Umsatz - Wareneinsatz
2 032 €
EBITDA (2017)
?
EBITDA (Betriebsergebnis vor Abschreibungen)
Definition
Ressource générée par l'activité courante, avant amortissements et charges financières.
Formel
Wertschöpfung - Personalkosten - Steuern
Interpretation
Positiv = rentable Tätigkeit
1 181 €
EBIT (2017)
?
EBIT (Betriebsergebnis)
Definition
Betriebsergebnis, einschließlich Abschreibungen und Rückstellungen.
Formel
EBITDA - Abschreibungen und Rückstellungen + Auflösungen
1 181 €
Nettoergebnis (2017)
?
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 -388%. 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 -29%. Low autonomy: the company heavily depends on external financing (banks, suppliers). Debt repayment capacity (= Financial debt / Cash flow) indicates it would take 11.7 years of cash flow to repay all financial debt. Beyond 7 years, banks generally consider credit risk as high. Cash flow represents 58.1% of revenue. Cash flow measures resources generated by operations, available for investment and debt repayment. This high level provides strong self-financing capacity.
Verschuldungsgrad (2017)
?
Verschuldungsgrad
Definition
Misst das Verhältnis von Schulden zu Eigenkapital.
Formel
(Finanzschulden / Eigenkapital) x 100
Interpretation
< 50% : Faible 50-100% : Moderat > 100% : Hoch
-387.525%
Finanzielle Autonomie (2017)
?
Finanzielle Autonomie
Definition
Anteil des Eigenkapitals an der Gesamtfinanzierung.
Capacité d'autofinancement rapportée au chiffre d'affaires.
Formel
(CAF / CA) x 100
Interpretation
Je höher das Verhältnis, desto mehr Liquidität generiert das Unternehmen
58.12%
Rückzahlungsfähigkeit (2017)
?
Rückzahlungsfähigkeit
Definition
Anzahl der Jahre zur Schuldenrückzahlung mit dem Cashflow.
Formel
Dettes financières / CAF
Interpretation
< 3 Jahre : Ausgezeichnet 3-5 Jahre : Angemessen > 5 Jahre : Attention
11.678
Entwicklung der Solvenzkennzahlen OKYCOM
Visualisierung erstellt mit numbers.finance Sources : INPI & BCE - Anpassungen : Ministère de l'Économie
Kennzahl
2015
2016
2017
Verschuldungsgrad
0.0
-310.253
-387.525
Finanzielle Autonomie
-47.947
-41.597
-28.628
Rückzahlungsfähigkeit
None
38.197
11.678
Cashflow / Umsatz
None%
23.263%
58.12%
Positionnement sectoriel
Debt ratio
-387.522017
2015
2016
2017
Q1: 0.0
Méd: 2.49
Q3: 64.23
Excellent-19 pts über 3 Jahre
In 2017, the debt ratio of OKYCOM (-387.52) 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.
Financial autonomy
-28.63%2017
2015
2016
2017
Q1: 1.42%
Méd: 26.42%
Q3: 62.88%
Watch
In 2017, the financial autonomy of OKYCOM (-28.6%) ranks in the bottom 25% of the sector. This ratio represents the share of equity in total financing. Low autonomy may limit investment capacity and increase vulnerability.
Repayment capacity
11.68 years2017
2016
2017
Q1: 0.0 years
Méd: 0.0 years
Q3: 0.52 years
Watch-20 pts über 2 Jahre
In 2017, the repayment capacity of OKYCOM (11.68) ranks in the top 25% of the sector. This ratio indicates the number of years needed to repay debt with cash flow. A long duration may signal heavy debt relative to repayment capacity.
Liquiditätskennzahlen
The liquidity ratio (= Current assets / Current liabilities) stands at 565.35. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months.
Liquiditätsquote (2017)
?
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
565.348
Zinsdeckung (2017)
?
Zinsdeckung
Definition
Fähigkeit, Zinsaufwendungen mit dem Betriebsergebnis zu decken.
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Kennzahl
2015
2016
2017
Liquiditätsquote
1360.614
796.853
565.348
Zinsdeckung
None
0.0
0.0
Positionnement sectoriel
Liquidity ratio
565.352017
2015
2016
2017
Q1: 108.34
Méd: 186.12
Q3: 355.89
Excellent-6 pts über 3 Jahre
In 2017, the liquidity ratio of OKYCOM (565.35) 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.
Interest coverage
0.0x2017
2016
2017
Q1: 0.0x
Méd: 0.0x
Q3: 0.74x
Average
In 2017, the interest coverage of OKYCOM (0.0x) 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: 170 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 832 days. Excellent situation: suppliers finance 662 days of the operating cycle (retail model). Overall, WCR represents 232 days of revenue, i.e. 1 k€ to permanently finance.
Operatives Working Capital (2017)
?
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
832 j
Lagerumschlag (2017)
?
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 (2017)
?
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
232 j
Entwicklung des Working Capital und der Zahlungsfristen OKYCOM
Visualisierung erstellt mit numbers.finance Sources : INPI & BCE - Anpassungen : Ministère de l'Économie
Kennzahl
2015
2016
2017
BFR d'exploitation
0 €
89 €
1 311 €
Lagerumschlag (Tage)
0
0
0
Crédit clients (jours)
0
0
170
Crédit fournisseurs (jours)
0
341
832
Positionnement de OKYCOM dans son secteur
Vergleich mit der Branche Autres activités d'édition
Bewertungsschätzung
Based on 104 transactions of similar company sales
(all years),
the value of OKYCOM is estimated at
1 870 €
(range 675€ - 5 036€).
With an EBITDA of 1 181€, the sector multiple of 1.1x is applied.
The price/revenue ratio is 0.24x
(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 value2017
104 transactions
0k€1k€5k€
1 870 €Range: 675€ - 5 036€
NAF 4 all-time
Aggregated at NAF sub-class level
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
1 181 €×1.1x
Estimation1 356 €
699€ - 5 564€
Revenue Multiple30%
2 032 €×0.24x
Estimation496 €
245€ - 932€
Net Income Multiple20%
1 181 €×4.4x
Estimation5 220 €
1 261€ - 9 873€
How is this estimate calculated?
This estimate is based on the analysis of 104 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 (Autres activités d'édition)
Compare OKYCOM with other companies in the same sector:
Yes, OKYCOM generated a net profit of 1 k€ in 2017.
Where is the headquarters of OKYCOM ?
The headquarters of OKYCOM is located in CLARBEC (14130), in the department Calvados.
Where to find the tax return of OKYCOM ?
The tax return of OKYCOM 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 OKYCOM operate?
OKYCOM operates in the sector Autres activités d'édition (NAF code 58.19Z). 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