Employees: 01 (2023.0)Legal category: Société à responsabilité limitée (sans autre indication)Size: PMECreation date: 2005-05-17 (21 years)Status: ActiveBusiness sector: Conseil pour les affaires et autres conseils de gestionLocation: PFASTATT (68120), Haut-Rhin
1 BU 1 : revenue, balance sheet and financial ratios
1 BU 1 is a French company
founded 21 years ago,
specialized in the sector Conseil pour les affaires et autres conseils de gestion.
Based in PFASTATT (68120),
this company of category PME
shows in 2024 a revenue of 39 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Signal structurel : résultat d'exploitation insuffisant pour couvrir les intérêts.
In summary, 1 BU 1 posts positive profitability over the latest financial year. Its financial structure is solid, with debt well contained relative to its sector.
Financial history - 1 BU 1 (SIREN 482362704)
Indicator
2024
2022
2021
2020
2019
2018
2017
2016
Revenue
38 980 €
44 897 €
48 287 €
38 447 €
39 818 €
40 268 €
28 434 €
30 091 €
Net income
5 071 €
-414 €
407 €
1 125 €
1 120 €
2 266 €
8 800 €
-449 €
EBITDA
7 093 €
-567 €
2 007 €
1 118 €
1 130 €
551 €
-913 €
-2 157 €
Net margin
13.0%
-0.9%
0.8%
2.9%
2.8%
5.6%
30.9%
-1.5%
Revenue and income statement
In 2024, 1 BU 1 achieves revenue of 39 k€. Activity remains stable over the period (CAGR: -0.4%). EBITDA (= Gross margin - Personnel expenses - Taxes) reaches 7 k€, representing 18.2% of revenue. This ratio is more favorable than the sector median (8.5%). Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 5 k€, i.e. 13.0% of revenue. This profit can be retained or distributed to shareholders.
Revenue (2024)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
38 980 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
38 854 €
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
7 093 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
7 091 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
5 071 €
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
18.2%
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 0%. Compared with its sector, this ratio places the company among the best positioned (sector median: 7.8%). Financial autonomy (= Equity / Total assets x 100) reaches 0%. This ratio is less favorable than the sector median (40.6%) and warrants attention. Cash flow represents 13.0% of revenue. Cash flow measures resources generated by operations, available for investment and debt repayment. This ratio is more favorable than the sector median (12.5%).
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
0.0%
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
0.0%
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
13.01%
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
0.0
Solvency indicators evolution 1 BU 1
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2024
Debt ratio
-1.779
0.0
0.0
0.0
0.0
0.0
0.0
0.0
Financial autonomy
0.31
0.0
0.0
0.0
0.0
0.0
0.0
0.0
Repayment capacity
-0.196
0.0
0.0
0.0
0.0
0.0
0.0
0.0
Cash flow / Revenue
-1.495%
30.949%
5.627%
2.813%
2.926%
0.843%
-0.922%
13.012%
Sector positioning
Debt ratio
0.0%2024
Q1: 0.04%
Med: 7.79%
Q3: 49.57%
Excellent
In 2024, the debt ratio of 1 BU 1 (0.0%) 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
0.0%2024
Q1: 8.69%
Med: 40.59%
Q3: 74.77%
Watch
In 2024, the financial autonomy of 1 BU 1 (0.0%) 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.
Liquidity ratios
The liquidity ratio (= Current assets / Current liabilities) stands at 3.41. This ratio is more favorable than the sector median (3.2). The interest coverage ratio (= EBIT / Interest expenses) is 0.3x. Danger: operating income does not cover interest charges, unsustainable situation.
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
3.41
Interest coverage (2024)
?
Interest coverage
Definition
Ability to cover interest charges with operating income.
Formula
EBIT / Interest expenses
Interpretation
> 3 : Comfortable 1.5-3 : Acceptable < 1.5 : Risk
0.27
Liquidity indicators evolution 1 BU 1
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2018
2019
2020
2021
2022
2024
Liquidity ratio
0.83002
1.28646
1.8883699999999999
1.93713
1.79107
1.58217
1.94153
3.4100400000000004
Interest coverage
-13.584
-3.614
0.907
1.062
0.626
0.448
-4.056
0.268
Sector positioning
Liquidity ratio
3.412024
Q1: 1.51
Med: 3.18
Q3: 8.31
Good+25 pts over 3 years
In 2024, the liquidity ratio of 1 BU 1 (3.41) 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.
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: 72 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 79 days. Favorable situation: supplier credit is longer than customer credit by 7 days. Overall, WCR represents 34 days of revenue, i.e. 4 k€ to permanently finance. Between 2020 and 2024, WCR worsened by 108 days of revenue, signaling an increased financing need.
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
3 728 €
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
72 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
79 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
0 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
34 j
WCR and payment terms evolution 1 BU 1
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2024
Operating WCR
-5 518 €
3 224 €
5 259 €
4 424 €
-7 846 €
-10 360 €
-5 765 €
3 728 €
Inventory turnover (days)
40
33
0
0
0
0
0
0
Customer payment term (days)
209
110
64
86
19
28
19
72
Supplier payment term (days)
477
330
154
128
31
106
55
79
Positioning of 1 BU 1 in its sector
Comparison with sector Conseil pour les affaires et autres conseils de gestion
Valuation estimate
Based on 69 transactions of similar company sales
in 2024,
the value of 1 BU 1 is estimated at
29 831 €
(range 10 138€ - 50 281€).
With an EBITDA of 7 093€, the sector multiple of 4.3x is applied.
The price/revenue ratio is 0.66x
(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
69 tx
10k€29k€50k€
29 831 €Range: 10 138€ - 50 281€
NAF 5 année 2024
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
7 093 €×4.3x
Estimation30 204 €
6 005€ - 48 358€
Revenue Multiple30%
38 980 €×0.66x
Estimation25 684 €
14 947€ - 28 400€
Net Income Multiple20%
5 071 €×6.9x
Estimation35 119 €
13 260€ - 87 913€
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 69 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 (Conseil pour les affaires et autres conseils de gestion)
Compare 1 BU 1 with other companies in the same sector:
Yes, 1 BU 1 generated a net profit of 5 k€ in 2024.
Where is the headquarters of 1 BU 1 ?
The headquarters of 1 BU 1 is located in PFASTATT (68120), in the department Haut-Rhin.
Where to find the tax return of 1 BU 1 ?
The tax return of 1 BU 1 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 1 BU 1 operate?
1 BU 1 operates in the sector Conseil pour les affaires et autres conseils de gestion (NAF code 70.22Z). See the 'Sector positioning' section above to compare the company with its competitors.