Employees: 02 (2023.0)Legal category: SCA (commandite par actions)Size: PMECreation date: 2013-06-01 (12 years)Status: ActiveBusiness sector: Autres travaux spécialisés de constructionLocation: SAINT-DENIS (97490), La Reunion
DESIGN PISCINES OI : revenue, balance sheet and financial ratios
DESIGN PISCINES OI is a French company
founded 12 years ago,
specialized in the sector Autres travaux spécialisés de construction.
Based in SAINT-DENIS (97490),
this company of category PME
shows in 2022 a revenue of 735 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - DESIGN PISCINES OI (SIREN 793002676)
Indicator
2023
2022
2021
Revenue
N/C
735 152 €
784 600 €
Net income
66 246 €
102 243 €
196 710 €
EBITDA
N/C
138 678 €
227 615 €
Net margin
N/C
13.9%
25.1%
Revenue and income statement
In 2023, DESIGN PISCINES OI generates positive net income of 66 k€. Net income represents the final profit after all expenses (operating, financial, exceptional) and corporate tax. Change over 2021-2023: 197 k€ -> 66 k€.
Net income (2023)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
66 246 €
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 1%. 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 (2023)
?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low 50-100% : Moderate > 100% : High
0.593%
Financial autonomy (2023)
?
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
55.124%
Asset age ratio (2023)
?
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
2021
2022
2023
Debt ratio
0.0
10.845
0.593
Financial autonomy
59.415
39.045
55.124
Repayment capacity
0.0
0.169
None
Cash flow / Revenue
25.125%
14.602%
None%
Sector positioning
Debt ratio
0.592023
2021
2022
2023
Q1: 3.52
Med: 22.4
Q3: 69.42
Excellent
In 2023, the debt ratio of DESIGN PISCINES OI (0.59) 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
55.12%2023
2021
2022
2023
Q1: 14.79%
Med: 35.17%
Q3: 55.26%
Good
In 2023, the financial autonomy of DESIGN PISCINES OI (55.1%) ranks above the median of the sector. This ratio represents the share of equity in total financing. This comfortable position offers an appreciable safety margin.
Repayment capacity
0.17 years2022
2021
2022
Q1: 0.0 years
Med: 0.51 years
Q3: 2.18 years
Good+8 pts over 2 years
In 2022, the repayment capacity of DESIGN PISCINES OI (0.17) ranks below the median of the sector. This ratio indicates the number of years needed to repay debt with cash flow. This controlled position reflects prudent management.
Liquidity ratios
The liquidity ratio (= Current assets / Current liabilities) stands at 219.17. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months.
Liquidity ratio (2023)
?
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
219.168
Liquidity indicators evolution DESIGN PISCINES OI
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2021
2022
2023
Liquidity ratio
257.255
172.744
219.168
Interest coverage
0.0
0.0
None
Sector positioning
Liquidity ratio
219.172023
2021
2022
2023
Q1: 141.83
Med: 206.59
Q3: 311.37
Good-14 pts over 3 years
In 2023, the liquidity ratio of DESIGN PISCINES OI (219.17) 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.
Interest coverage
0.0x2022
2021
2022
Q1: 0.0x
Med: 0.48x
Q3: 2.36x
Average
In 2022, the interest coverage of DESIGN PISCINES OI (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) and payment terms
Working capital requirement (WCR) measures the cash timing gap between customer collections and supplier/inventory payments.
Operating WCR (2023)
?
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 (2023)
?
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
0 j
Supplier credit (2023)
?
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
0 j
Inventory turnover (2023)
?
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 DESIGN PISCINES OI
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2021
2022
2023
Operating WCR
78 617 €
169 769 €
0 €
Inventory turnover (days)
63
97
0
Customer payment term (days)
39
69
0
Supplier payment term (days)
35
20
0
Positioning of DESIGN PISCINES OI in its sector
Comparison with sector Autres travaux spécialisés de construction
Valuation estimate
Indicative estimate only : the number of comparable transactions in this sector is limited (37 transactions).
This range of 25 779€ to 210 995€ is provided for information purposes only and requires in-depth analysis to be confirmed.
Estimated enterprise value2023
Indicative
25k€79k€210k€
79 037 €Range: 25 779€ - 210 995€
NAF 5 année 2023
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 37 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 (Autres travaux spécialisés de construction)
Compare DESIGN PISCINES OI with other companies in the same sector:
Frequently asked questions about DESIGN PISCINES OI
What is the revenue of DESIGN PISCINES OI ?
The revenue of DESIGN PISCINES OI in 2022 is 735 k€.
Is DESIGN PISCINES OI profitable?
Yes, DESIGN PISCINES OI generated a net profit of 66 k€ in 2023.
Where is the headquarters of DESIGN PISCINES OI ?
The headquarters of DESIGN PISCINES OI is located in SAINT-DENIS (97490), in the department La Reunion.
Where to find the tax return of DESIGN PISCINES OI ?
The tax return of DESIGN PISCINES OI 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 DESIGN PISCINES OI operate?
DESIGN PISCINES OI operates in the sector Autres travaux spécialisés de construction (NAF code 43.99D). 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