Employees: 01 (2023.0)Legal category: Société à responsabilité limitée (sans autre indication)Size: PMECreation date: 2013-12-03 (12 years)Status: ActiveBusiness sector: Activités des sociétés holdingLocation: PLERIN (22190), Cotes-d'Armor
GROUPE OLIVIER DECORATION : revenue, balance sheet and financial ratios
GROUPE OLIVIER DECORATION is a French company
founded 12 years ago,
specialized in the sector Activités des sociétés holding.
Based in PLERIN (22190),
this company of category PME
shows in 2022 a revenue of 373 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - GROUPE OLIVIER DECORATION (SIREN 798907192)
Indicator
2022
2021
Revenue
372 890 €
336 641 €
Net income
17 871 €
13 905 €
EBITDA
31 073 €
3 523 €
Net margin
4.8%
4.1%
Revenue and income statement
Im Jahr 2022 erzielt GROUPE OLIVIER DECORATION einen Umsatz von 373 k€. Vs 2021, Wachstum von +11% (337 k€ -> 373 k€). Nach Abzug des Verbrauchs (0 €) beträgt die Bruttomarge 373 k€, d.h. eine Rate von 100%. Dieses Verhältnis misst die Fähigkeit, aus der Geschäftstätigkeit Wert zu schaffen. EBITDA (= Bruttomarge - Personalkosten - Steuern) erreicht 31 k€, was 8.3% des Umsatzes entspricht. Positiver Schereneffekt: EBITDA-Marge verbessert sich um +7.3 Punkte. Dieses Niveau der operativen Marge ist für die Branche zufriedenstellend. Das Nettoergebnis beträgt 18 k€, d.h. 4.8% des Umsatzes.
Revenue (2022)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
372 890 €
Gross margin (2022)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
372 890 €
EBITDA (2022)
?
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
31 073 €
EBIT (2022)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
23 322 €
Net income (2022)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
17 871 €
EBITDA margin (2022)
?
EBITDA margin
Definition
Measures the company's operating profitability.
Formula
(EBE / CA) x 100
Interpretation
> 10% : Good profitability 5-10% : Average < 5% : Low
8.3%
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
Die Verschuldungsquote (= Finanzschulden / Eigenkapital x 100) beträgt 62%. Die Verschuldung bleibt unter Kontrolle. Die finanzielle Autonomie (= Eigenkapital / Bilanzsumme x 100) erreicht 53%. Diese hohe Autonomie bedeutet, dass das Unternehmen den Großteil seiner Vermögenswerte durch Eigenkapital finanziert. Die Schuldenrückzahlungskapazität zeigt, dass es 5.8 Jahre Cashflow braucht. Diese Kennzahl bleibt innerhalb der üblichen Bankstandards. Der Cashflow beträgt 6.9% des Umsatzes. Zufriedenstellendes Niveau, das eine teilweise Finanzierung des Wachstums ermöglicht.
Debt ratio (2022)
?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low 50-100% : Moderate > 100% : High
62.421%
Financial autonomy (2022)
?
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
53.379%
Cash flow / Revenue (2022)
?
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
6.864%
Repayment capacity (2022)
?
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
5.838
Asset age ratio (2022)
?
Asset age ratio
Definition
Measures the degree of wear of tangible assets.
Formula
Accumulated depreciation / Gross fixed assets x 100
Solvency indicators evolution GROUPE OLIVIER DECORATION
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2021
2022
Debt ratio
98.829
62.421
Financial autonomy
42.877
53.379
Repayment capacity
-55.614
5.838
Cash flow / Revenue
-0.763%
6.864%
Sector positioning
Verschuldungsgrad
62.422022
2021
2022
Q1: 0.1
Med: 13.78
Q3: 79.91
Average-7 pts over 2 years
Im Jahr 2022 liegt über dem Median der Branche das verschuldungsgrad von GROUPE OLIVIER DECORATION (62.42). Dieses Verhältnis misst das Gewicht der Schulden im Verhältnis zum Eigenkapital. Eine Reduzierung könnte die finanzielle Stärke verbessern.
Finanzielle Autonomie
53.38%2022
2021
2022
Q1: 21.11%
Med: 62.06%
Q3: 90.2%
Average+6 pts over 2 years
Im Jahr 2022 liegt unter dem Median der Branche das finanzielle autonomie von GROUPE OLIVIER DECORATION (53.4%). Dieses Verhältnis stellt den Anteil des Eigenkapitals an der Gesamtfinanzierung dar. Eine Verbesserung würde die Wettbewerbsposition stärken.
Rückzahlungsfähigkeit
5.84 ans2022
2021
2022
Q1: 0.0 ans
Med: 0.1 ans
Q3: 3.28 ans
Average+50 pts over 2 years
Im Jahr 2022 liegt über dem Median der Branche das rückzahlungsfähigkeit von GROUPE OLIVIER DECORATION (5.8 ans). Dieses Verhältnis gibt die Anzahl der Jahre an, die zur Rückzahlung der Schulden mit dem Cashflow benötigt werden. Eine Reduzierung könnte die finanzielle Stärke verbessern.
Liquidity ratios
Die Liquiditätsquote beträgt 480.36. Das Unternehmen verfügt über 2€ liquide Mittel für jeden 1€ kurzfristiger Schulden. Der Zinsdeckungsgrad (= EBIT / Zinsaufwendungen) beträgt 12.1x. Das Betriebsergebnis deckt die Zinsaufwendungen sehr weitgehend.
Liquidity ratio (2022)
?
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
480.361
Interest coverage (2022)
?
Interest coverage
Definition
Ability to cover interest charges with operating income.
Formula
EBIT / Interest expenses
Interpretation
> 3 : Comfortable 1.5-3 : Acceptable < 1.5 : Risk
12.133
Liquidity indicators evolution GROUPE OLIVIER DECORATION
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2021
2022
Liquidity ratio
218.964
480.361
Interest coverage
86.177
12.133
Sector positioning
Liquiditätsquote
480.362022
2021
2022
Q1: 111.66
Med: 499.96
Q3: 2835.13
Average+16 pts over 2 years
Im Jahr 2022 liegt unter dem Median der Branche das liquiditätsquote von GROUPE OLIVIER DECORATION (480.36). Dieses Verhältnis misst die Fähigkeit, kurzfristige Schulden mit Umlaufvermögen zu decken. Eine Verbesserung würde die Wettbewerbsposition stärken.
Zinsdeckung
12.13x2022
2021
2022
Q1: -53.22x
Med: 0.0x
Q3: 0.0x
Ausgezeichnet
Im Jahr 2022 liegt in den oberen 25% der Branche das zinsdeckung von GROUPE OLIVIER DECORATION (12.1x). Dieses Verhältnis gibt an, wie oft das Betriebsergebnis die Zinsaufwendungen deckt. Hohe Deckung bedeutet, dass Finanzaufwendungen die Rentabilität wenig belasten.
Working capital requirement (WCR) and payment terms
Der Betriebskapitalbedarf (WCR) misst die zeitliche Lücke. Durchschnittliche Kundenzahlungsfrist: 39 Tage. Lieferantenfrist: 24 Tage. Das Unternehmen muss 15 Tage Lücke finanzieren. Der WCR repräsentiert 230 Tage Umsatz.
Operating WCR (2022)
?
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
237 859 €
Customer credit (2022)
?
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
39 j
Supplier credit (2022)
?
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
24 j
Inventory turnover (2022)
?
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 (2022)
?
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
230 j
WCR and payment terms evolution GROUPE OLIVIER DECORATION
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2021
2022
Operating WCR
260 176 €
237 859 €
Inventory turnover (days)
0
0
Customer payment term (days)
58
39
Supplier payment term (days)
37
24
Positioning of GROUPE OLIVIER DECORATION in its sector
Comparison with sector Activités des sociétés holding
Valuation estimate
Based on 70 transactions of similar company sales
in 2022,
the value of GROUPE OLIVIER DECORATION is estimated at
125 566 €
(range 54 484€ - 273 638€).
With an EBITDA of 31 073€, the sector multiple of 2.4x is applied.
The price/revenue ratio is 0.67x
(in line with sector norms).
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. Medium reliability: estimate to be confirmed with in-depth analysis.
Estimated enterprise value2022
70 tx
54k€125k€273k€
125 566 €Range: 54 484€ - 273 638€
NAF 5 année 2022
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
31 073 €×2.4x
Estimation75 191 €
39 157€ - 249 905€
Revenue Multiple30%
372 890 €×0.67x
Estimation249 036 €
102 053€ - 405 868€
Net Income Multiple20%
17 871 €×3.7x
Estimation66 299 €
21 451€ - 134 629€
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 70 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 (Activités des sociétés holding)
Compare GROUPE OLIVIER DECORATION with other companies in the same sector:
Frequently asked questions about GROUPE OLIVIER DECORATION
What is the revenue of GROUPE OLIVIER DECORATION ?
The revenue of GROUPE OLIVIER DECORATION in 2022 is 373 k€.
Is GROUPE OLIVIER DECORATION profitable?
Yes, GROUPE OLIVIER DECORATION generated a net profit of 18 k€ in 2022.
Where is the headquarters of GROUPE OLIVIER DECORATION ?
The headquarters of GROUPE OLIVIER DECORATION is located in PLERIN (22190), in the department Cotes-d'Armor.
Where to find the tax return of GROUPE OLIVIER DECORATION ?
The tax return of GROUPE OLIVIER DECORATION 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 GROUPE OLIVIER DECORATION operate?
GROUPE OLIVIER DECORATION operates in the sector Activités des sociétés holding (NAF code 64.20Z). 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