Employees: 11 (2023.0)Legal category: Société à responsabilité limitée (sans autre indication)Size: PMECreation date: 2003-12-01 (22 years)Status: ActiveBusiness sector: Ingénierie, études techniquesLocation: BESNE (44160), Loire-Atlantique
BESNE CONCEPT INGENIERIE : revenue, balance sheet and financial ratios
BESNE CONCEPT INGENIERIE is a French company
founded 22 years ago,
specialized in the sector Ingénierie, études techniques.
Based in BESNE (44160),
this company of category PME
shows in 2024 a revenue of 2.0 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - BESNE CONCEPT INGENIERIE (SIREN 451163752)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
Revenue
1 978 732 €
1 115 297 €
1 411 258 €
1 540 854 €
1 061 990 €
2 529 245 €
1 788 680 €
1 723 005 €
Net income
-146 290 €
6 204 €
25 885 €
-95 688 €
-87 243 €
40 064 €
37 327 €
23 734 €
EBITDA
-172 958 €
59 850 €
41 666 €
-74 654 €
-63 293 €
139 802 €
140 056 €
86 448 €
Net margin
-7.4%
0.6%
1.8%
-6.2%
-8.2%
1.6%
2.1%
1.4%
Revenue and income statement
In 2024, BESNE CONCEPT INGENIERIE achieves revenue of 2.0 M€. Revenue is growing positively over 8 years (CAGR: +2.0%). Vs 2023, growth of +77% (1.1 M€ -> 2.0 M€). After deducting consumption (117 k€), gross margin stands at 1.9 M€, i.e. a rate of 94%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches -173 k€, representing -8.7% of revenue. Warning negative scissor effect: despite revenue change (+77%), EBITDA varies by -389%, reducing margin by 14.1 pts. This reflects costs rising faster than revenue. Negative EBITDA means operations do not cover current expenses: concerning situation. Net income is negative at -146 k€ (-7.4% of revenue), which will impact equity.
Revenue (2024)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
1 978 732 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
1 861 430 €
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
-172 958 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
-133 470 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
-146 290 €
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
-8.7%
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 33%. Debt remains under control: the company retains capacity to raise new debt if needed. Financial autonomy (= Equity / Total assets x 100) reaches 38%. The balance between equity and debt is satisfactory.
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
32.936%
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
37.795%
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
-9.388%
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
-0.438
Asset age ratio (2024)
?
Asset age ratio
Definition
Measures the degree of wear of tangible assets.
Formula
Accumulated depreciation / Gross fixed assets x 100
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2017
2018
2019
2020
2021
2022
2023
2024
Debt ratio
75.089
48.416
37.379
37.04
35.862
41.986
63.698
32.936
Financial autonomy
29.477
29.015
40.946
36.763
38.026
37.368
32.059
37.795
Repayment capacity
3.11
2.067
1.521
-3.496
-2.007
4.813
5.116
-0.438
Cash flow / Revenue
4.675%
6.604%
4.64%
-4.561%
-4.191%
2.394%
4.394%
-9.388%
Sector positioning
Debt ratio
32.942024
2022
2023
2024
Q1: 0.0
Med: 8.24
Q3: 42.82
Average
In 2024, the debt ratio of BESNE CONCEPT INGENIERIE (32.94) 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
37.8%2024
2022
2023
2024
Q1: 11.26%
Med: 37.88%
Q3: 61.35%
Average
In 2024, the financial autonomy of BESNE CONCEPT INGENIERIE (37.8%) 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
-0.44 years2024
2022
2023
2024
Q1: 0.0 years
Med: 0.0 years
Q3: 0.9 years
Excellent-50 pts over 3 years
In 2024, the repayment capacity of BESNE CONCEPT INGENIERIE (-0.44) 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.
Liquidity ratios
The liquidity ratio (= Current assets / Current liabilities) stands at 186.99. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months.
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
186.986
Interest coverage (2024)
?
Interest coverage
Definition
Ability to cover interest charges with operating income.
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2017
2018
2019
2020
2021
2022
2023
2024
Liquidity ratio
267.745
310.396
224.718
345.178
267.875
305.164
399.634
186.986
Interest coverage
6.891
3.73
5.645
-5.99
-7.512
11.367
18.229
-7.415
Sector positioning
Liquidity ratio
186.992024
2022
2023
2024
Q1: 148.99
Med: 229.96
Q3: 405.09
Average-26 pts over 3 years
In 2024, the liquidity ratio of BESNE CONCEPT INGENIERIE (186.99) 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
-7.42x2024
2022
2023
2024
Q1: 0.0x
Med: 0.0x
Q3: 2.04x
Average-50 pts over 3 years
In 2024, the interest coverage of BESNE CONCEPT INGENIERIE (-7.4x) 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.
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: 53 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 45 days. The company must finance 8 days of gap between collections and payments. Inventory turnover is 19 days (= Average inventory / Cost of goods x 360). Fast turnover, sign of good inventory management. Overall, WCR represents 55 days of revenue, i.e. 302 k€ to permanently finance. Notable WCR improvement over the period (-55%), freeing up cash.
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
301 618 €
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
53 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
45 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
19 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
55 j
WCR and payment terms evolution BESNE CONCEPT INGENIERIE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
669 698 €
642 190 €
602 112 €
561 187 €
468 142 €
520 938 €
653 809 €
301 618 €
Inventory turnover (days)
113
129
34
123
108
145
279
19
Customer payment term (days)
62
82
56
106
33
61
67
53
Supplier payment term (days)
56
75
58
65
44
43
74
45
Positioning of BESNE CONCEPT INGENIERIE in its sector
Comparison with sector Ingénierie, études techniques
Valuation estimate
Indicative estimate only : the number of comparable transactions in this sector is limited (40 transactions).
This range of 286 402€ to 493 194€ is provided for information purposes only and requires in-depth analysis to be confirmed.
Estimated enterprise value2024
Indicative
286k€330k€493k€
330 986 €Range: 286 402€ - 493 194€
NAF 5 année 2024
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 40 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 (Ingénierie, études techniques)
Compare BESNE CONCEPT INGENIERIE with other companies in the same sector:
Frequently asked questions about BESNE CONCEPT INGENIERIE
What is the revenue of BESNE CONCEPT INGENIERIE ?
The revenue of BESNE CONCEPT INGENIERIE in 2024 is 2.0 M€.
Is BESNE CONCEPT INGENIERIE profitable?
BESNE CONCEPT INGENIERIE recorded a net loss in 2024.
Where is the headquarters of BESNE CONCEPT INGENIERIE ?
The headquarters of BESNE CONCEPT INGENIERIE is located in BESNE (44160), in the department Loire-Atlantique.
Where to find the tax return of BESNE CONCEPT INGENIERIE ?
The tax return of BESNE CONCEPT INGENIERIE 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 BESNE CONCEPT INGENIERIE operate?
BESNE CONCEPT INGENIERIE operates in the sector Ingénierie, études techniques (NAF code 71.12B). See the 'Sector positioning' section above to compare the company with its competitors.
Item evolution
Rotate your phone to landscape mode to view the chart