Employees: NN (None)Legal category: SCA (commandite par actions)Size: PMECreation date: 2009-01-02 (17 years)Status: ActiveBusiness sector: Activités de centres d'appelsLocation: ESTILLAC (47310), Lot-et-Garonne
BILSON DATAMINING : revenue, balance sheet and financial ratios
BILSON DATAMINING is a French company
founded 17 years ago,
specialized in the sector Activités de centres d'appels.
Based in ESTILLAC (47310),
this company of category PME
shows in 2018 a revenue of 1.9 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - BILSON DATAMINING (SIREN 509957023)
Indicator
2018
2017
2016
2015
Revenue
1 939 482 €
2 196 612 €
4 483 958 €
4 324 903 €
Net income
19 492 €
39 559 €
86 924 €
110 251 €
EBITDA
-16 661 €
-6 994 €
70 630 €
121 667 €
Net margin
1.0%
1.8%
1.9%
2.5%
Revenue and income statement
In 2018, BILSON DATAMINING achieves revenue of 1.9 M€. Revenue is declining over the period 2015-2018 (CAGR: -23.5%). Significant drop of -12% vs 2017. After deducting consumption (0 €), gross margin stands at 1.9 M€, i.e. a rate of 100%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches -17 k€, representing -0.9% of revenue. Negative EBITDA means operations do not cover current expenses: concerning situation. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 19 k€, i.e. 1.0% of revenue. This profit can be retained or distributed to shareholders.
Revenue (2018)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
1 939 482 €
Gross margin (2018)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
1 939 482 €
EBITDA (2018)
?
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
-16 661 €
EBIT (2018)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
19 630 €
Net income (2018)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
19 492 €
EBITDA margin (2018)
?
EBITDA margin
Definition
Measures the company's operating profitability.
Formula
(EBE / CA) x 100
Interpretation
> 10% : Good profitability 5-10% : Average < 5% : Low
-0.9%
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%. 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 55%. This high autonomy means the company finances most of its assets through equity, a sign of strength.
Debt ratio (2018)
?
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 (2018)
?
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
54.812%
Cash flow / Revenue (2018)
?
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
-0.807%
Repayment capacity (2018)
?
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 BILSON DATAMINING
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2015
2016
2017
2018
Debt ratio
0.0
0.0
0.0
0.0
Financial autonomy
27.41
43.691
46.825
54.812
Repayment capacity
0.0
0.0
0.0
0.0
Cash flow / Revenue
2.437%
1.539%
-0.344%
-0.807%
Sector positioning
Debt ratio
0.02018
2016
2017
2018
Q1: 0.0
Med: 1.98
Q3: 37.7
Excellent
In 2018, the debt ratio of BILSON DATAMINING (0.00) 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
54.81%2018
2016
2017
2018
Q1: 3.6%
Med: 25.63%
Q3: 48.47%
Excellent
In 2018, the financial autonomy of BILSON DATAMINING (54.8%) ranks in the top 25% of the sector. This ratio represents the share of equity in total financing. High autonomy reflects financial independence and ability to absorb shocks.
Repayment capacity
0.0 years2018
2016
2017
2018
Q1: 0.0 years
Med: 0.0 years
Q3: 0.6 years
Excellent
In 2018, the repayment capacity of BILSON DATAMINING (0.00) 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 218.32. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months.
Liquidity ratio (2018)
?
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
218.319
Interest coverage (2018)
?
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
-0.834
Liquidity indicators evolution BILSON DATAMINING
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2015
2016
2017
2018
Liquidity ratio
136.291
175.367
185.807
218.319
Interest coverage
0.043
0.0
0.0
-0.834
Sector positioning
Liquidity ratio
218.322018
2016
2017
2018
Q1: 103.41
Med: 142.29
Q3: 206.22
Excellent+10 pts over 3 years
In 2018, the liquidity ratio of BILSON DATAMINING (218.32) 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
-0.83x2018
2016
2017
2018
Q1: 0.0x
Med: 0.0x
Q3: 0.91x
Average
In 2018, the interest coverage of BILSON DATAMINING (-0.8x) 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.
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: 57 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 17 days. The gap of 40 days means the company finances its customers for over a month before being paid relative to supplier payments. This weighs on cash flow. Overall, WCR represents 57 days of revenue, i.e. 308 k€ to permanently finance. Notable WCR improvement over the period (-30%), freeing up cash.
Operating WCR (2018)
?
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
307 524 €
Customer credit (2018)
?
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
57 j
Supplier credit (2018)
?
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
17 j
Inventory turnover (2018)
?
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 (2018)
?
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
57 j
WCR and payment terms evolution BILSON DATAMINING
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2015
2016
2017
2018
Operating WCR
440 535 €
233 121 €
231 018 €
307 524 €
Inventory turnover (days)
0
0
0
0
Customer payment term (days)
45
25
62
57
Supplier payment term (days)
24
1
7
17
Positioning of BILSON DATAMINING in its sector
Comparison with sector Activités de centres d'appels
Valuation estimate
Based on 63 transactions of similar company sales
in 2018,
the value of BILSON DATAMINING is estimated at
651 982 €
(range 213 693€ - 1 027 110€).
The price/revenue ratio is 0.54x
(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 value2018
63 tx
213k€651k€1027k€
651 982 €Range: 213 693€ - 1 027 110€
Section année 2018
Aggregated at NAF section level
Valuation detail by method
Ajustez les pondérations selon votre analyse
Revenue Multiple30%
1 939 482 €×0.54x
Estimation1 044 116 €
343 271€ - 1 585 368€
Net Income Multiple20%
19 492 €×3.3x
Estimation63 782 €
19 328€ - 189 725€
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 63 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 de centres d'appels)
Compare BILSON DATAMINING with other companies in the same sector:
Frequently asked questions about BILSON DATAMINING
What is the revenue of BILSON DATAMINING ?
The revenue of BILSON DATAMINING in 2018 is 1.9 M€.
Is BILSON DATAMINING profitable?
Yes, BILSON DATAMINING generated a net profit of 19 k€ in 2018.
Where is the headquarters of BILSON DATAMINING ?
The headquarters of BILSON DATAMINING is located in ESTILLAC (47310), in the department Lot-et-Garonne.
Where to find the tax return of BILSON DATAMINING ?
The tax return of BILSON DATAMINING 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 BILSON DATAMINING operate?
BILSON DATAMINING operates in the sector Activités de centres d'appels (NAF code 82.20Z). 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