Employees: NN (None)Legal category: Société à responsabilité limitée (sans autre indication)Size: PMECreation date: 2016-11-30 (9 years)Status: ActiveBusiness sector: Activités des sociétés holdingLocation: CORNEBARRIEU (31700), Haute-Garonne
NOBIRON DEVELOPPEMENT : revenue, balance sheet and financial ratios
NOBIRON DEVELOPPEMENT is a French company
founded 9 years ago,
specialized in the sector Activités des sociétés holding.
Based in CORNEBARRIEU (31700),
this company of category PME
shows in 2024 a revenue of 142 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - NOBIRON DEVELOPPEMENT (SIREN 824083380)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
141 722 €
141 754 €
141 832 €
130 430 €
124 241 €
129 991 €
129 203 €
136 679 €
N/C
Net income
393 334 €
326 001 €
347 857 €
290 847 €
-4 101 €
316 885 €
478 037 €
920 754 €
-99 035 €
EBITDA
7 788 €
5 342 €
16 021 €
12 413 €
14 531 €
32 295 €
49 808 €
114 012 €
-98 813 €
Net margin
277.5%
230.0%
245.3%
223.0%
-3.3%
243.8%
370.0%
673.7%
N/C
Revenue and income statement
In 2024, NOBIRON DEVELOPPEMENT achieves revenue of 142 k€. Revenue is growing positively over 9 years (CAGR: +0.5%). Slight decline of -0% vs 2023. After deducting consumption (0 €), gross margin stands at 142 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 5.5% of revenue. The operating margin remains fragile, requiring cost vigilance. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 393 k€, i.e. 277.5% of revenue. This profit can be retained or distributed to shareholders.
Revenue (2024)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
141 722 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
141 722 €
EBITDA (2024)
?
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
7 788 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
7 788 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
393 334 €
EBITDA margin (2024)
?
EBITDA margin
Definition
Measures the company's operating profitability.
Formula
(EBE / CA) x 100
Interpretation
> 10% : Good profitability 5-10% : Average < 5% : Low
5.5%
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 5%. 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 93%. This high autonomy means the company finances most of its assets through equity, a sign of strength. Debt repayment capacity (= Financial debt / Cash flow) indicates it would take 0.4 years of cash flow to repay all financial debt. This short period demonstrates excellent debt sustainability. Cash flow represents 277.5% of revenue. Cash flow measures resources generated by operations, available for investment and debt repayment. This high level provides strong self-financing capacity.
Debt ratio (2024)
?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low 50-100% : Moderate > 100% : High
5.011%
Financial autonomy (2024)
?
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
93.077%
Cash flow / Revenue (2024)
?
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
277.539%
Repayment capacity (2024)
?
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
2016
2017
2018
2019
2020
2021
2022
2023
2024
Debt ratio
1642.65
161.35
123.917
83.98
84.444
48.982
37.499
23.513
5.011
Financial autonomy
5.605
38.072
44.254
54.055
53.663
66.263
72.106
80.6
93.077
Repayment capacity
-20.134
1.862
2.797
4.071
8.008
4.002
2.535
2.033
0.409
Cash flow / Revenue
None%
673.662%
528.232%
294.798%
156.067%
201.244%
259.955%
229.977%
277.539%
Sector positioning
Debt ratio
5.012024
2022
2023
2024
Q1: 0.01
Med: 8.77
Q3: 62.6
Good-20 pts over 3 years
In 2024, the debt ratio of NOBIRON DEVELOPPEMENT (5.01) 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
93.08%2024
2022
2023
2024
Q1: 15.71%
Med: 62.26%
Q3: 91.3%
Excellent+16 pts over 3 years
In 2024, the financial autonomy of NOBIRON DEVELOPPEMENT (93.1%) ranks in the top 25% of the sector. This ratio represents the share of equity in total financing. High autonomy reflects financial independence and ability to absorb shocks.
Repayment capacity
0.41 years2024
2022
2023
2024
Q1: 0.0 years
Med: 0.09 years
Q3: 3.07 years
Average-16 pts over 3 years
In 2024, the repayment capacity of NOBIRON DEVELOPPEMENT (0.41) 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 1140.62. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months. The interest coverage ratio (= EBIT / Interest expenses) is 42.5x. Operating income very largely covers interest expenses: high safety margin.
Liquidity ratio (2024)
?
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
1140.624
Interest coverage (2024)
?
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
2016
2017
2018
2019
2020
2021
2022
2023
2024
Liquidity ratio
24.84
1498.117
2848.358
4522.69
2472.726
1579.777
2955.791
5835.629
1140.624
Interest coverage
-0.225
16.956
39.086
54.782
139.192
104.165
58.061
774.317
42.463
Sector positioning
Liquidity ratio
1140.622024
2022
2023
2024
Q1: 138.65
Med: 681.09
Q3: 3914.52
Good-21 pts over 3 years
In 2024, the liquidity ratio of NOBIRON DEVELOPPEMENT (1140.62) 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
42.46x2024
2022
2023
2024
Q1: -74.77x
Med: 0.0x
Q3: 0.0x
Excellent
In 2024, the interest coverage of NOBIRON DEVELOPPEMENT (42.5x) ranks in the top 25% of the sector. This ratio indicates how many times operating income covers interest expenses. High coverage means financial charges weigh little on profitability.
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: 79 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 31 days. The gap of 48 days means the company finances its customers for over a month before being paid relative to supplier payments. This weighs on cash flow. Overall, WCR represents 42 days of revenue, i.e. 17 k€ to permanently finance.
Operating WCR (2024)
?
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
16 674 €
Customer credit (2024)
?
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
79 j
Supplier credit (2024)
?
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
31 j
Inventory turnover (2024)
?
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 (2024)
?
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
42 j
WCR and payment terms evolution NOBIRON DEVELOPPEMENT
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
0 €
29 767 €
342 237 €
109 374 €
299 026 €
10 883 €
108 734 €
52 894 €
16 674 €
Inventory turnover (days)
0
0
0
0
0
0
0
0
0
Customer payment term (days)
0
78
79
79
82
105
105
79
79
Supplier payment term (days)
212
19
34
30
33
32
45
44
31
Positioning of NOBIRON DEVELOPPEMENT in its sector
Comparison with sector Activités des sociétés holding
Valuation estimate
Based on 54 transactions of similar company sales
in 2024,
the value of NOBIRON DEVELOPPEMENT is estimated at
158 713 €
(range 92 010€ - 649 729€).
With an EBITDA of 7 788€, the sector multiple of 4.8x is applied.
The price/revenue ratio is 0.59x
(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 value2024
54 tx
92k€158k€649k€
158 713 €Range: 92 010€ - 649 729€
NAF 5 année 2024
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
7 788 €×4.8x
Estimation37 662 €
6 375€ - 64 902€
Revenue Multiple30%
141 722 €×0.59x
Estimation83 442 €
51 911€ - 99 197€
Net Income Multiple20%
393 334 €×1.5x
Estimation574 253 €
366 249€ - 2 937 600€
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 54 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 NOBIRON DEVELOPPEMENT with other companies in the same sector:
Frequently asked questions about NOBIRON DEVELOPPEMENT
What is the revenue of NOBIRON DEVELOPPEMENT ?
The revenue of NOBIRON DEVELOPPEMENT in 2024 is 142 k€.
Is NOBIRON DEVELOPPEMENT profitable?
Yes, NOBIRON DEVELOPPEMENT generated a net profit of 393 k€ in 2024.
Where is the headquarters of NOBIRON DEVELOPPEMENT ?
The headquarters of NOBIRON DEVELOPPEMENT is located in CORNEBARRIEU (31700), in the department Haute-Garonne.
Where to find the tax return of NOBIRON DEVELOPPEMENT ?
The tax return of NOBIRON DEVELOPPEMENT 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 NOBIRON DEVELOPPEMENT operate?
NOBIRON DEVELOPPEMENT 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