I.B.S. BOARDING : revenue, balance sheet and financial ratios

I.B.S. BOARDING is a French company founded 17 years ago, specialized in the sector Enseignement secondaire général. Based in AIX-EN-PROVENCE (13080), this company of category PME shows in 2019 a revenue of 547 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

Financial history - I.B.S. BOARDING (SIREN 507446862)
Indicator 2019 2018 2017 2016
Revenue 546 670 € 516 000 € 464 920 € 460 350 €
Net income 401 € -6 729 € 11 456 € 27 839 €
EBITDA 8 441 € -6 843 € 10 627 € 27 790 €
Net margin 0.1% -1.3% 2.5% 6.0%

Revenue and income statement

In 2019, I.B.S. BOARDING achieves revenue of 547 k€. Over the period 2016-2019, the company shows strong growth with a CAGR (compound annual growth rate) of +5.9%. Vs 2018: +6%. After deducting consumption (0 €), gross margin stands at 547 k€, i.e. a rate of 100%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches 8 k€, representing 1.5% of revenue. Positive scissor effect: EBITDA margin improves by +2.9 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 401 €, i.e. 0.1% of revenue. This profit can be retained or distributed to shareholders.

Revenue (2019) ?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production

546 670 €

Gross margin (2019) ?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed

546 670 €

EBITDA (2019) ?
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

8 441 €

EBIT (2019) ?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals

16 421 €

Net income (2019) ?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax

401 €

EBITDA margin (2019) ?
EBITDA margin
Definition
Measures the company's operating profitability.
Formula
(EBE / CA) x 100
Interpretation
> 10% : Good profitability
5-10% : Average
< 5% : Low

1.5%

Loading income statement...

Chart evolution

Show :

Assets

Loading data...

Liabilities

Loading data...

Solvency and debt ratios

The debt ratio (= Financial debt / Equity x 100) stands at 101%. Debt level is high: negotiating margin with banks is reduced. Financial autonomy (= Equity / Total assets x 100) reaches 11%. Low autonomy: the company heavily depends on external financing (banks, suppliers).

Debt ratio (2019) ?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low
50-100% : Moderate
> 100% : High

101.327%

Financial autonomy (2019) ?
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

11.044%

Cash flow / Revenue (2019) ?
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

-1.386%

Repayment capacity (2019) ?
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

-3.94

Solvency indicators evolution
I.B.S. BOARDING

Sector positioning

Debt ratio
101.33 2019
2017
2018
2019
Q1: 0.03
Med: 5.7
Q3: 31.15
Watch +22 pts over 3 years

In 2019, the debt ratio of I.B.S. BOARDING (101.33) ranks in the top 25% of the sector. This ratio measures the weight of debt relative to equity. A high ratio may indicate excessive dependence on external financing.

Financial autonomy
11.04% 2019
2017
2018
2019
Q1: 9.71%
Med: 35.45%
Q3: 70.2%
Average -19 pts over 3 years

In 2019, the financial autonomy of I.B.S. BOARDING (11.0%) ranks below the median of the sector. This ratio represents the share of equity in total financing. An improvement would strengthen the competitive position.

Repayment capacity
-3.94 years 2019
2017
2018
2019
Q1: 0.0 years
Med: 0.16 years
Q3: 0.68 years
Excellent -61 pts over 3 years

In 2019, the repayment capacity of I.B.S. BOARDING (-3.94) 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 127.96. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months.

Liquidity ratio (2019) ?
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

127.958

Interest coverage (2019) ?
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

0.0

Liquidity indicators evolution
I.B.S. BOARDING

Sector positioning

Liquidity ratio
127.96 2019
2017
2018
2019
Q1: 78.55
Med: 162.32
Q3: 436.65
Average -13 pts over 3 years

In 2019, the liquidity ratio of I.B.S. BOARDING (127.96) ranks below the median of the sector. This ratio measures the ability to cover short-term debt with current assets. An improvement would strengthen the competitive position.

Interest coverage
0.0x 2019
2017
2018
2019
Q1: 0.0x
Med: 0.0x
Q3: 0.6x
Average

In 2019, the interest coverage of I.B.S. BOARDING (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: 106 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 631 days. Excellent situation: suppliers finance 525 days of the operating cycle (retail model). Overall, WCR represents 93 days of revenue, i.e. 141 k€ to permanently finance. Over 2016-2019, WCR increased by +209%, requiring additional financing.

Operating WCR (2019) ?
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

140 516 €

Customer credit (2019) ?
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

106 j

Supplier credit (2019) ?
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

631 j

Inventory turnover (2019) ?
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 (2019) ?
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

93 j

WCR and payment terms evolution
I.B.S. BOARDING

Positioning of I.B.S. BOARDING in its sector

Comparison with sector Enseignement secondaire général

Valuation estimate

Based on 56 transactions of similar company sales in 2019, the value of I.B.S. BOARDING is estimated at 60 294 € (range 29 748€ - 138 356€). With an EBITDA of 8 441€, the sector multiple of 2.8x is applied. The price/revenue ratio is 0.29x (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.
Medium reliability: estimate to be confirmed with in-depth analysis.

Estimated enterprise value 2019
56 tx
29k€ 60k€ 138k€
60 294 € Range: 29 748€ - 138 356€
Section année 2019 Aggregated at NAF section level

Valuation detail by method

Ajustez les pondérations selon votre analyse

EBITDA Multiple 50%
8 441 € × 2.8x
Estimation 23 426 €
8 430€ - 76 552€
Revenue Multiple 30%
546 670 € × 0.29x
Estimation 161 071 €
84 930€ - 329 160€
Net Income Multiple 20%
401 € × 3.2x
Estimation 1 301 €
273€ - 6 663€

Valuation evolution

How is this estimate calculated?

This estimate is based on the analysis of 56 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 (Enseignement secondaire général)

Compare I.B.S. BOARDING with other companies in the same sector:

Frequently asked questions about I.B.S. BOARDING

What is the revenue of I.B.S. BOARDING ?

The revenue of I.B.S. BOARDING in 2019 is 547 k€.

Is I.B.S. BOARDING profitable?

Yes, I.B.S. BOARDING generated a net profit of 401€ in 2019.

Where is the headquarters of I.B.S. BOARDING ?

The headquarters of I.B.S. BOARDING is located in AIX-EN-PROVENCE (13080), in the department Bouches-du-Rhone.

Where to find the tax return of I.B.S. BOARDING ?

The tax return of I.B.S. BOARDING 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 I.B.S. BOARDING operate?

I.B.S. BOARDING operates in the sector Enseignement secondaire général (NAF code 85.31Z). See the 'Sector positioning' section above to compare the company with its competitors.