Employees: 02 (2023.0)Legal category: Société à responsabilité limitée (sans autre indication)Size: PMECreation date: 2011-01-03 (15 years)Status: ActiveBusiness sector: Construction d'autres bâtimentsLocation: MORANGIS (91420), Essonne
ENTREPRISE OTREBOWSKI : revenue, balance sheet and financial ratios
ENTREPRISE OTREBOWSKI is a French company
founded 15 years ago,
specialized in the sector Construction d'autres bâtiments.
Based in MORANGIS (91420),
this company of category PME
shows in 2021 a revenue of 553 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - ENTREPRISE OTREBOWSKI (SIREN 529698003)
Indicator
2021
2020
2019
2018
2017
2016
2015
Revenue
553 430 €
685 327 €
384 549 €
311 550 €
366 990 €
249 989 €
278 897 €
Net income
17 109 €
661 €
463 €
2 493 €
6 104 €
11 710 €
2 503 €
EBITDA
26 569 €
3 790 €
4 796 €
7 614 €
12 626 €
18 298 €
6 556 €
Net margin
3.1%
0.1%
0.1%
0.8%
1.7%
4.7%
0.9%
Revenue and income statement
In 2021, ENTREPRISE OTREBOWSKI achieves revenue of 553 k€. Over the period 2015-2021, the company shows strong growth with a CAGR (compound annual growth rate) of +12.1%. Significant drop of -19% vs 2020. After deducting consumption (177 k€), gross margin stands at 377 k€, i.e. a rate of 68%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches 27 k€, representing 4.8% of revenue. Positive scissor effect: EBITDA margin improves by +4.2 pts, sign of improved operational efficiency. The operating margin remains fragile, requiring cost vigilance. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 17 k€, i.e. 3.1% of revenue. This profit can be retained or distributed to shareholders.
Revenue (2021)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
553 430 €
Gross margin (2021)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
376 898 €
EBITDA (2021)
?
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
26 569 €
EBIT (2021)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
26 230 €
Net income (2021)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
17 109 €
EBITDA margin (2021)
?
EBITDA margin
Definition
Measures the company's operating profitability.
Formula
(EBE / CA) x 100
Interpretation
> 10% : Good profitability 5-10% : Average < 5% : Low
4.8%
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 0%. Low autonomy: the company heavily depends on external financing (banks, suppliers). Debt repayment capacity (= Financial debt / Cash flow) indicates it would take 0.0 years of cash flow to repay all financial debt. This short period demonstrates excellent debt sustainability. Cash flow represents 3.1% of revenue. Cash flow measures resources generated by operations, available for investment and debt repayment.
Debt ratio (2021)
?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low 50-100% : Moderate > 100% : High
0.492%
Financial autonomy (2021)
?
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
0.277%
Cash flow / Revenue (2021)
?
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
3.141%
Repayment capacity (2021)
?
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
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2015
2016
2017
2018
2019
2020
2021
Debt ratio
-466.843
160.982
30.686
41.837
69.326
0.901
0.492
Financial autonomy
38.845
27.733
10.948
12.692
17.759
0.323
0.277
Repayment capacity
3.715
0.828
0.452
1.362
10.391
0.151
0.01
Cash flow / Revenue
1.707%
6.163%
2.594%
1.629%
0.286%
0.154%
3.141%
Sector positioning
Debt ratio
0.492021
2019
2020
2021
Q1: 0.04
Med: 18.5
Q3: 93.13
Good-49 pts over 3 years
In 2021, the debt ratio of ENTREPRISE OTREBOWSKI (0.49) ranks below the median of the sector. This ratio measures the weight of debt relative to equity. This controlled position reflects prudent management.
Financial autonomy
0.28%2021
2019
2020
2021
Q1: 4.54%
Med: 22.45%
Q3: 43.24%
Average-20 pts over 3 years
In 2021, the financial autonomy of ENTREPRISE OTREBOWSKI (0.3%) 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
0.01 years2021
2019
2020
2021
Q1: 0.0 years
Med: 0.01 years
Q3: 1.79 years
Good-33 pts over 3 years
In 2021, the repayment capacity of ENTREPRISE OTREBOWSKI (0.01) 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 229.91. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months.
Liquidity ratio (2021)
?
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
229.911
Interest coverage (2021)
?
Interest coverage
Definition
Ability to cover interest charges with operating income.
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2015
2016
2017
2018
2019
2020
2021
Liquidity ratio
113.358
154.925
171.372
170.788
172.848
155.243
229.911
Interest coverage
7.825
2.29
0.451
0.105
0.0
0.0
0.0
Sector positioning
Liquidity ratio
229.912021
2019
2020
2021
Q1: 127.02
Med: 179.46
Q3: 279.01
Good+11 pts over 3 years
In 2021, the liquidity ratio of ENTREPRISE OTREBOWSKI (229.91) 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
0.0x2021
2019
2020
2021
Q1: 0.0x
Med: 0.0x
Q3: 1.89x
Average
In 2021, the interest coverage of ENTREPRISE OTREBOWSKI (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. Average customer payment term: 26 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 2 days. The company must finance 24 days of gap between collections and payments. Overall, WCR represents 22 days of revenue, i.e. 33 k€ to permanently finance. Over 2015-2021, WCR increased by +690%, requiring additional financing.
Operating WCR (2021)
?
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
33 366 €
Customer credit (2021)
?
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
26 j
Supplier credit (2021)
?
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
2 j
Inventory turnover (2021)
?
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 (2021)
?
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
22 j
WCR and payment terms evolution ENTREPRISE OTREBOWSKI
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2015
2016
2017
2018
2019
2020
2021
Operating WCR
4 225 €
13 902 €
14 977 €
21 958 €
27 588 €
14 549 €
33 366 €
Inventory turnover (days)
21
0
0
29
9
8
0
Customer payment term (days)
13
7
0
6
38
1
26
Supplier payment term (days)
4
9
4
4
17
4
2
Positioning of ENTREPRISE OTREBOWSKI in its sector
Comparison with sector Construction d'autres bâtiments
Valuation estimate
Indicative estimate only : the number of comparable transactions in this sector is limited (23 transactions).
This range of 32 646€ to 241 748€ is provided for information purposes only and requires in-depth analysis to be confirmed.
Estimated enterprise value2021
Indicative
32k€69k€241k€
69 196 €Range: 32 646€ - 241 748€
NAF 5 année 2021
How is this estimate calculated?
This estimate is based on the analysis of 23 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 (Construction d'autres bâtiments)
Compare ENTREPRISE OTREBOWSKI with other companies in the same sector:
Frequently asked questions about ENTREPRISE OTREBOWSKI
What is the revenue of ENTREPRISE OTREBOWSKI ?
The revenue of ENTREPRISE OTREBOWSKI in 2021 is 553 k€.
Is ENTREPRISE OTREBOWSKI profitable?
Yes, ENTREPRISE OTREBOWSKI generated a net profit of 17 k€ in 2021.
Where is the headquarters of ENTREPRISE OTREBOWSKI ?
The headquarters of ENTREPRISE OTREBOWSKI is located in MORANGIS (91420), in the department Essonne.
Where to find the tax return of ENTREPRISE OTREBOWSKI ?
The tax return of ENTREPRISE OTREBOWSKI 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 ENTREPRISE OTREBOWSKI operate?
ENTREPRISE OTREBOWSKI operates in the sector Construction d'autres bâtiments (NAF code 41.20B). 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