Employees: 02 (2023.0)Legal category: Société à responsabilité limitée (sans autre indication)Size: PMECreation date: 2005-07-18 (20 years)Status: ActiveBusiness sector: Gestion d'installations informatiquesLocation: SAINT-MAUR-DES-FOSSES (94210), Val-de-Marne
B.PRIM. SYSTEM : revenue, balance sheet and financial ratios
B.PRIM. SYSTEM is a French company
founded 20 years ago,
specialized in the sector Gestion d'installations informatiques.
Based in SAINT-MAUR-DES-FOSSES (94210),
this company of category PME
shows in 2017 a revenue of 116 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - B.PRIM. SYSTEM (SIREN 483343935)
Indicator
2018
2017
2016
2015
2014
2013
Revenue
N/C
115 659 €
93 783 €
61 162 €
66 292 €
85 817 €
Net income
38 301 €
-1 816 €
527 €
1 593 €
15 141 €
13 680 €
EBITDA
N/C
13 €
3 685 €
-2 114 €
14 421 €
13 816 €
Net margin
N/C
-1.6%
0.6%
2.6%
22.8%
15.9%
Revenue and income statement
In 2018, B.PRIM. SYSTEM generates positive net income of 38 k€. Net income represents the final profit after all expenses (operating, financial, exceptional) and corporate tax. Change over 2013-2018: 14 k€ -> 38 k€.
Net income (2018)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
38 301 €
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 -6%. 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 -7%. Low autonomy: the company heavily depends on external financing (banks, suppliers).
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
-6.325%
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
-6.791%
Asset age ratio (2018)
?
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
2013
2014
2015
2016
2017
2018
Debt ratio
0.0
79.446
0.0
-1667.963
-14.16
-6.325
Financial autonomy
38.688
29.958
39.078
-2.069
-2.801
-6.791
Repayment capacity
0.0
2.506
0.0
129.417
-0.479
None
Cash flow / Revenue
15.941%
19.757%
0.963%
0.562%
-1.509%
None%
Sector positioning
Debt ratio
-6.332018
2016
2017
2018
Q1: 0.0
Med: 3.16
Q3: 42.21
Excellent
In 2018, the debt ratio of B.PRIM. SYSTEM (-6.33) 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
-6.79%2018
2016
2017
2018
Q1: 8.96%
Med: 34.4%
Q3: 59.25%
Average
In 2018, the financial autonomy of B.PRIM. SYSTEM (-6.8%) 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
-0.48 years2017
2016
2017
Q1: 0.0 years
Med: 0.01 years
Q3: 0.9 years
Excellent-54 pts over 2 years
In 2017, the repayment capacity of B.PRIM. SYSTEM (-0.48) 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 95.32. 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
95.317
Liquidity indicators evolution B.PRIM. SYSTEM
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2013
2014
2015
2016
2017
2018
Liquidity ratio
162.71
215.627
163.972
163.56
109.868
95.317
Interest coverage
0.0
0.0
0.0
0.163
430.769
None
Sector positioning
Liquidity ratio
95.322018
2016
2017
2018
Q1: 120.94
Med: 186.13
Q3: 291.1
Watch-20 pts over 3 years
In 2018, the liquidity ratio of B.PRIM. SYSTEM (95.32) ranks in the bottom 25% of the sector. This ratio measures the ability to cover short-term debt with current assets. A ratio below 1 may signal potential cash flow tensions.
Interest coverage
430.77x2017
2016
2017
Q1: 0.0x
Med: 0.09x
Q3: 2.26x
Excellent+34 pts over 2 years
In 2017, the interest coverage of B.PRIM. SYSTEM (430.8x) 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) and payment terms
Working capital requirement (WCR) measures the cash timing gap between customer collections and supplier/inventory payments. Average customer payment term: 1694 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 160 days. The gap of 1534 days means the company finances its customers for over a month before being paid relative to supplier payments. This weighs on cash flow.
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
0 €
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
1694 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
160 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 and payment terms evolution B.PRIM. SYSTEM
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2013
2014
2015
2016
2017
2018
Operating WCR
25 381 €
70 025 €
44 091 €
73 654 €
13 386 €
0 €
Inventory turnover (days)
118
132
129
182
161
0
Customer payment term (days)
127
461
342
404
275
1694
Supplier payment term (days)
18
85
94
69
130
160
Positioning of B.PRIM. SYSTEM in its sector
Comparison with sector Gestion d'installations informatiques
Valuation estimate
Indicative estimate only : the number of comparable transactions in this sector is limited (48 transactions).
This range of 29 160€ to 94 556€ is provided for information purposes only and requires in-depth analysis to be confirmed.
Estimated enterprise value2018
Indicative
29k€68k€94k€
68 408 €Range: 29 160€ - 94 556€
NAF 4 année 2018
Aggregated at NAF sub-class level
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 48 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 (Gestion d'installations informatiques)
Compare B.PRIM. SYSTEM with other companies in the same sector:
Yes, B.PRIM. SYSTEM generated a net profit of 38 k€ in 2018.
Where is the headquarters of B.PRIM. SYSTEM ?
The headquarters of B.PRIM. SYSTEM is located in SAINT-MAUR-DES-FOSSES (94210), in the department Val-de-Marne.
Where to find the tax return of B.PRIM. SYSTEM ?
The tax return of B.PRIM. SYSTEM 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 B.PRIM. SYSTEM operate?
B.PRIM. SYSTEM operates in the sector Gestion d'installations informatiques (NAF code 62.03Z). 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