SIREN : 907643134
BLAMPIN SERVICES is a French company founded 4 years ago, specialized in the sector Services administratifs combinés de bureau. Based in MARSEILLE 14EME (13014), this company of category ETI shows in 2024 a revenue of 2.2 M€. Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Data updated on 2026-05-02
Sources : INPI & INSEE SIRENE - Processing : Ministry of Economy
| Indicator | 2024 | 2023 | 2022 | 2021 |
|---|---|---|---|---|
| Revenue | 2 180 042 € | 2 309 141 € | 2 644 151 € | N/C |
| Net income | 97 854 € | 81 089 € | 64 440 € | 0 € |
| EBITDA | 208 726 € | 221 851 € | 154 495 € | N/C |
| Net margin | 4.5% | 3.5% | 2.4% | N/C |
In 2024, BLAMPIN SERVICES achieves revenue of 2.2 M€. Revenue is declining over the period 2022-2024 (CAGR: -9.2%). Slight decline of -6% vs 2023. After deducting consumption (0 €), gross margin stands at 2.2 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 209 k€, representing 9.6% of revenue. This level of operating margin is satisfactory for the sector. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 98 k€, i.e. 4.5% of revenue. This profit can be retained or distributed to shareholders.
2 180 042 €
2 180 042 €
208 726 €
227 923 €
97 854 €
9.6%
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 16%. Low autonomy: the company heavily depends on external financing (banks, suppliers). Cash flow represents 5.2% of revenue. Cash flow measures resources generated by operations, available for investment and debt repayment. Satisfactory level allowing partial financing of growth.
0.0%
15.751%
5.163%
0.0
12.4%
In 2024, the debt ratio of BLAMPIN SERVICES (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.
In 2024, the financial autonomy of BLAMPIN SERVICES (15.8%) ranks below the median of the sector. This ratio represents the share of equity in total financing. An improvement would strengthen the competitive position.
In 2024, the repayment capacity of BLAMPIN SERVICES (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.
The liquidity ratio (= Current assets / Current liabilities) stands at 109.62. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months. The interest coverage ratio (= EBIT / Interest expenses) is 0.3x. Danger: operating income does not cover interest charges, unsustainable situation.
109.624
0.274
In 2024, the liquidity ratio of BLAMPIN SERVICES (109.62) 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.
In 2024, the interest coverage of BLAMPIN SERVICES (0.3x) ranks in the top 25% of the sector. This ratio indicates how many times operating income covers interest expenses. High coverage means financial charges weigh little on profitability.
Working capital requirement (WCR) measures the cash timing gap between customer collections and supplier/inventory payments. Average customer payment term: 45 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 92 days. Excellent situation: suppliers finance 47 days of the operating cycle (retail model). WCR is negative (-37 days): operations structurally generate cash.
-225 482 €
45 j
92 j
0 j
-37 j
Based on 173 transactions of similar company sales (all years), the value of BLAMPIN SERVICES is estimated at 679 031 € (range 227 716€ - 1 448 717€). With an EBITDA of 208 726€, the sector multiple of 3.4x is applied. The price/revenue ratio is 0.38x (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.
Ajustez les pondérations selon votre analyse
This estimate is based on the analysis of 173 actual transactions of similar company sales (same NAF code) registered with BODACC between 2016 and 2025.
This estimate is provided for information purposes only. A precise valuation requires in-depth analysis (assets, liabilities, prospects, market...).
Compare BLAMPIN SERVICES with other companies in the same sector:
Voir toutes les statistiques du secteur Services administratifs combinés de bureau
The revenue of BLAMPIN SERVICES in 2024 is 2.2 M€.
Yes, BLAMPIN SERVICES generated a net profit of 98 k€ in 2024.
The headquarters of BLAMPIN SERVICES is located in MARSEILLE 14EME (13014), in the department Bouches-du-Rhone.
The tax return of BLAMPIN SERVICES 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).
BLAMPIN SERVICES operates in the sector Services administratifs combinés de bureau (NAF code 82.11Z). See the 'Sector positioning' section above to compare the company with its competitors.