Employees: 01 (2023.0)Legal category: Société à responsabilité limitée (sans autre indication)Size: PMECreation date: 2001-07-01 (24 years)Status: ActiveBusiness sector: Autres commerces de détail spécialisés diversLocation: MARSEILLE (13001), Bouches-du-Rhone
INNOVATION : revenue, balance sheet and financial ratios
INNOVATION is a French company
founded 24 years ago,
specialized in the sector Autres commerces de détail spécialisés divers.
Based in MARSEILLE (13001),
this company of category PME
shows in 2017 a revenue of 234 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
In 2018, INNOVATION generates positive net income of 11 k€. Net income represents the final profit after all expenses (operating, financial, exceptional) and corporate tax. Change over 2014-2018: 9 k€ -> 11 k€.
Net income (2018)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
11 453 €
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 224%. Critical situation: debt significantly exceeds equity, severely limiting borrowing capacity and exposing the company to default risk. Financial autonomy (= Equity / Total assets x 100) reaches 23%. The balance between equity and debt is satisfactory.
Debt ratio (2018)
?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low 50-100% : Moderate > 100% : High
224.057%
Financial autonomy (2018)
?
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
23.122%
Solvency indicators evolution INNOVATION
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2014
2015
2016
2017
2018
Debt ratio
547.946
653.374
531.289
387.932
224.057
Financial autonomy
12.429
10.801
11.842
15.739
23.122
Repayment capacity
10.38
15.033
11.034
6.499
None
Cash flow / Revenue
4.107%
2.81%
3.261%
5.36%
None%
Sector positioning
Debt ratio
224.062018
2016
2017
2018
Q1: 0.0
Med: 18.91
Q3: 103.09
Average
In 2018, the debt ratio of INNOVATION (224.06) ranks above the median of the sector. This ratio measures the weight of debt relative to equity. A reduction effort could improve financial strength.
Financial autonomy
23.12%2018
2016
2017
2018
Q1: 6.6%
Med: 31.78%
Q3: 60.43%
Average+10 pts over 3 years
In 2018, the financial autonomy of INNOVATION (23.1%) 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
6.5 years2017
2016
2017
Q1: 0.0 years
Med: 0.0 years
Q3: 1.68 years
Average
In 2017, the repayment capacity of INNOVATION (6.50) ranks above the median of the sector. This ratio indicates the number of years needed to repay debt with cash flow. A reduction effort could improve financial strength.
Liquidity ratios
The liquidity ratio (= Current assets / Current liabilities) stands at 116.75. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months.
Liquidity ratio (2018)
?
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
116.745
Liquidity indicators evolution INNOVATION
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2014
2015
2016
2017
2018
Liquidity ratio
178.036
153.455
125.428
123.088
116.745
Interest coverage
1.103
3.216
1.199
0.653
None
Sector positioning
Liquidity ratio
116.752018
2016
2017
2018
Q1: 99.6
Med: 176.01
Q3: 329.26
Average-7 pts over 3 years
In 2018, the liquidity ratio of INNOVATION (116.75) 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
0.65x2017
2016
2017
Q1: 0.0x
Med: 0.0x
Q3: 3.06x
Good
In 2017, the interest coverage of INNOVATION (0.7x) ranks above the median of the sector. This ratio indicates how many times operating income covers interest expenses. This comfortable position offers an appreciable safety margin.
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 (2018)
?
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 (2018)
?
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 (2018)
?
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 (2018)
?
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 INNOVATION
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2014
2015
2016
2017
2018
Operating WCR
30 309 €
37 697 €
31 897 €
24 515 €
0 €
Inventory turnover (days)
59
57
57
51
0
Customer payment term (days)
0
0
0
0
0
Supplier payment term (days)
43
43
54
45
0
Positioning of INNOVATION in its sector
Comparison with sector Autres commerces de détail spécialisés divers
Valuation estimate
Based on 123 transactions of similar company sales
in 2018,
the value of INNOVATION is estimated at
64 648 €
(range 19 374€ - 130 928€).
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.
Estimated enterprise value2018
123 transactions
19k€64k€130k€
64 648 €Range: 19 374€ - 130 928€
NAF 5 année 2018
Valuation method used
Net Income Multiple
11 453 €
×
5.6x
=64 649 €
Range: 19 374€ - 130 929€
Only this financial indicator is available for this company.
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 123 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 commerces de détail spécialisés divers)
Compare INNOVATION with other companies in the same sector:
Yes, INNOVATION generated a net profit of 11 k€ in 2018.
Where is the headquarters of INNOVATION ?
The headquarters of INNOVATION is located in MARSEILLE (13001), in the department Bouches-du-Rhone.
Where to find the tax return of INNOVATION ?
The tax return of INNOVATION 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 INNOVATION operate?
INNOVATION operates in the sector Autres commerces de détail spécialisés divers (NAF code 47.78C). 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