Employees: NN (None)Legal category: Société à responsabilité limitée (sans autre indication)Size: PMECreation date: 2021-03-16 (5 years)Status: ActiveBusiness sector: Ingénierie, études techniquesLocation: SAINT-GENIES-DE-COMOLAS (30150), Gard
INFINITY DESIGN & BIM is a French company
founded 5 years ago,
specialized in the sector Ingénierie, études techniques.
Based in SAINT-GENIES-DE-COMOLAS (30150),
this company of category PME
shows in 2022 a revenue of 64 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - INFINITY DESIGN & BIM (SIREN 898535463)
Indicator
2022
2021
Revenue
64 334 €
65 341 €
Net income
12 197 €
28 927 €
EBITDA
15 588 €
34 709 €
Net margin
19.0%
44.3%
Revenue and income statement
Im Jahr 2022 erzielt INFINITY DESIGN & BIM einen Umsatz von 64 k€. Leichter Rückgang von -2% vs 2021. Nach Abzug des Verbrauchs (0 €) beträgt die Bruttomarge 64 k€, d.h. eine Rate von 100%. Dieses Verhältnis misst die Fähigkeit, aus der Geschäftstätigkeit Wert zu schaffen. EBITDA (= Bruttomarge - Personalkosten - Steuern) erreicht 16 k€, was 24.2% des Umsatzes entspricht. Warnung negativer Schereneffekt: Trotz Umsatzveränderung (-2%) variiert EBITDA um -55%, was die Marge um 28.9 Punkte reduziert. Diese hohe EBITDA-Marge bietet starke Selbstfinanzierungskapazität. Das Nettoergebnis beträgt 12 k€, d.h. 19.0% des Umsatzes.
Revenue (2022)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
64 334 €
Gross margin (2022)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
64 334 €
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
15 588 €
EBIT (2022)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
14 444 €
Net income (2022)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
12 197 €
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
24.2%
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 37%. Die Verschuldung bleibt unter Kontrolle. Die finanzielle Autonomie (= Eigenkapital / Bilanzsumme x 100) erreicht 56%. Diese hohe Autonomie bedeutet, dass das Unternehmen den Großteil seiner Vermögenswerte durch Eigenkapital finanziert. Die Schuldenrückzahlungskapazität zeigt, dass es 0.8 Jahre Cashflow braucht. Diese kurze Periode zeigt eine ausgezeichnete Schuldentragfähigkeit. Der Cashflow beträgt 19.8% des Umsatzes. Dieses hohe Niveau bietet eine starke Selbstfinanzierungskapazität.
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
36.559%
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
56.237%
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
19.759%
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
0.794
Asset age ratio (2022)
?
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
Debt ratio
2.541
36.559
Financial autonomy
80.196
56.237
Repayment capacity
0.027
0.794
Cash flow / Revenue
44.381%
19.759%
Sector positioning
Verschuldungsgrad
36.562022
2021
2022
Q1: 0.0
Med: 10.4
Q3: 59.95
Average+33 pts over 2 years
Im Jahr 2022 liegt über dem Median der Branche das verschuldungsgrad von INFINITY DESIGN & BIM (36.56). Dieses Verhältnis misst das Gewicht der Schulden im Verhältnis zum Eigenkapital. Eine Reduzierung könnte die finanzielle Stärke verbessern.
Finanzielle Autonomie
56.24%2022
2021
2022
Q1: 10.97%
Med: 36.06%
Q3: 59.83%
Gut
Im Jahr 2022 liegt über dem Median der Branche das finanzielle autonomie von INFINITY DESIGN & BIM (56.2%). Dieses Verhältnis stellt den Anteil des Eigenkapitals an der Gesamtfinanzierung dar. Diese komfortable Position bietet eine nennenswerte Sicherheitsmarge.
Rückzahlungsfähigkeit
0.79 ans2022
2021
2022
Q1: 0.0 ans
Med: 0.01 ans
Q3: 1.24 ans
Average+15 pts over 2 years
Im Jahr 2022 liegt über dem Median der Branche das rückzahlungsfähigkeit von INFINITY DESIGN & BIM (0.8 an). 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 393.44. Das Unternehmen verfügt über 2€ liquide Mittel für jeden 1€ kurzfristiger Schulden. Der Zinsdeckungsgrad (= EBIT / Zinsaufwendungen) beträgt 0.6x. Gefahr: Das Betriebsergebnis deckt die Zinsaufwendungen nicht.
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
393.437
Interest coverage (2022)
?
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
2021
2022
Liquidity ratio
511.006
393.437
Interest coverage
0.009
0.609
Sector positioning
Liquiditätsquote
393.442022
2021
2022
Q1: 148.19
Med: 225.94
Q3: 385.62
Ausgezeichnet
Im Jahr 2022 liegt in den oberen 25% der Branche das liquiditätsquote von INFINITY DESIGN & BIM (393.44). Dieses Verhältnis misst die Fähigkeit, kurzfristige Schulden mit Umlaufvermögen zu decken. Ein Verhältnis über 1 gewährleistet komfortable Deckung kurzfristiger Fälligkeiten.
Zinsdeckung
0.61x2022
2021
2022
Q1: 0.0x
Med: 0.0x
Q3: 1.46x
Gut+10 pts over 2 years
Im Jahr 2022 liegt über dem Median der Branche das zinsdeckung von INFINITY DESIGN & BIM (0.6x). Dieses Verhältnis gibt an, wie oft das Betriebsergebnis die Zinsaufwendungen deckt. Diese komfortable Position bietet eine nennenswerte Sicherheitsmarge.
Working capital requirement (WCR) and payment terms
Der Betriebskapitalbedarf (WCR) misst die zeitliche Lücke. Durchschnittliche Kundenzahlungsfrist: 59 Tage. Lieferantenfrist: 11 Tage. Die Lücke von 48 Tagen belastet den Cashflow. Die Bestandsumschlagsdauer beträgt 22 Tage. Schneller Umschlag, Zeichen guter Bestandsführung. Der WCR repräsentiert 76 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
13 603 €
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
59 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
11 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
22 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
76 j
WCR and payment terms evolution INFINITY DESIGN & BIM
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2021
2022
Operating WCR
17 421 €
13 603 €
Inventory turnover (days)
0
22
Customer payment term (days)
92
59
Supplier payment term (days)
9
11
Positioning of INFINITY DESIGN & BIM in its sector
Comparison with sector Ingénierie, études techniques
Valuation estimate
Based on 63 transactions of similar company sales
in 2022,
the value of INFINITY DESIGN & BIM is estimated at
11 996 €
(range 5 261€ - 17 919€).
With an EBITDA of 15 588€, the sector multiple of 0.9x is applied.
The price/revenue ratio is 0.16x
(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 value2022
63 tx
5k€11k€17k€
11 996 €Range: 5 261€ - 17 919€
NAF 5 année 2022
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
15 588 €×0.9x
Estimation14 805 €
6 058€ - 17 008€
Revenue Multiple30%
64 334 €×0.16x
Estimation10 535 €
5 151€ - 18 363€
Net Income Multiple20%
12 197 €×0.6x
Estimation7 170 €
3 435€ - 19 531€
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 63 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 (Ingénierie, études techniques)
Compare INFINITY DESIGN & BIM with other companies in the same sector:
Frequently asked questions about INFINITY DESIGN & BIM
What is the revenue of INFINITY DESIGN & BIM ?
The revenue of INFINITY DESIGN & BIM in 2022 is 64 k€.
Is INFINITY DESIGN & BIM profitable?
Yes, INFINITY DESIGN & BIM generated a net profit of 12 k€ in 2022.
Where is the headquarters of INFINITY DESIGN & BIM ?
The headquarters of INFINITY DESIGN & BIM is located in SAINT-GENIES-DE-COMOLAS (30150), in the department Gard.
Where to find the tax return of INFINITY DESIGN & BIM ?
The tax return of INFINITY DESIGN & BIM 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 INFINITY DESIGN & BIM operate?
INFINITY DESIGN & BIM operates in the sector Ingénierie, études techniques (NAF code 71.12B). 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