SIREN : 821818804
BLOUVAC CONSEIL is a French company founded 9 years ago, specialized in the sector Autres activités de soutien aux entreprises n.c.a.. Based in COLOMBES (92700), this company of category PME shows in 2022 a revenue of 16 k€. 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 | 2022 | 2021 | 2020 | 2018 | 2017 |
|---|---|---|---|---|---|
| Revenue | 15 705 € | 13 770 € | 30 980 € | 30 394 € | 51 801 € |
| Net income | 1 720 € | -3 780 € | 8 791 € | -4 321 € | 11 844 € |
| EBITDA | 1 720 € | -3 688 € | 8 791 € | -4 286 € | 13 401 € |
| Net margin | 11.0% | -27.5% | 28.4% | -14.2% | 22.9% |
In 2022, BLOUVAC CONSEIL achieves revenue of 16 k€. Revenue is declining over the period 2017-2022 (CAGR: -21.2%). Vs 2021, growth of +14% (14 k€ -> 16 k€). After deducting consumption (3 k€), gross margin stands at 13 k€, i.e. a rate of 81%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches 2 k€, representing 11.0% of revenue. Positive scissor effect: EBITDA margin improves by +37.7 pts, sign of improved operational efficiency. This level of operating margin is satisfactory for the sector. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 2 k€, i.e. 11.0% of revenue. This profit can be retained or distributed to shareholders.
15 705 €
12 713 €
1 720 €
1 720 €
1 720 €
11.0%
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 0%. Low autonomy: the company heavily depends on external financing (banks, suppliers). Cash flow represents 11.0% of revenue. Cash flow measures resources generated by operations, available for investment and debt repayment. This high level provides strong self-financing capacity.
0.0%
0.0%
10.952%
0.0
In 2022, the debt ratio of BLOUVAC CONSEIL (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 2022, the financial autonomy of BLOUVAC CONSEIL (0.0%) 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 2022, the repayment capacity of BLOUVAC CONSEIL (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 227.22. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months.
227.215
0.0
In 2022, the liquidity ratio of BLOUVAC CONSEIL (227.22) 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.
In 2022, the interest coverage of BLOUVAC CONSEIL (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.
Working capital requirement (WCR) measures the cash timing gap between customer collections and supplier/inventory payments. Average customer payment term: 171 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 0 days. The gap of 171 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 103 days of revenue, i.e. 5 k€ to permanently finance. Over 2017-2022, WCR increased by +179%, requiring additional financing.
4 505 €
171 j
0 j
0 j
103 j
Based on 131 transactions of similar company sales (all years), the value of BLOUVAC CONSEIL is estimated at 6 991 € (range 2 432€ - 13 708€). With an EBITDA of 1 720€, the sector multiple of 4.8x is applied. The price/revenue ratio is 0.36x (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 131 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 BLOUVAC CONSEIL with other companies in the same sector:
Voir toutes les statistiques du secteur Autres activités de soutien aux entreprises n.c.a.
The revenue of BLOUVAC CONSEIL in 2022 is 16 k€.
Yes, BLOUVAC CONSEIL generated a net profit of 2 k€ in 2022.
The headquarters of BLOUVAC CONSEIL is located in COLOMBES (92700), in the department Hauts-de-Seine.
The tax return of BLOUVAC CONSEIL 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).
BLOUVAC CONSEIL operates in the sector Autres activités de soutien aux entreprises n.c.a. (NAF code 82.99Z). See the 'Sector positioning' section above to compare the company with its competitors.