Employees: 02 (2023.0)Legal category: Société à responsabilité limitée (sans autre indication)Size: PMECreation date: 2016-06-01 (9 years)Status: ActiveBusiness sector: Ingénierie, études techniquesLocation: GUIPAVAS (29490), Finistere
OBIOSE INGENIERIE : revenue, balance sheet and financial ratios
OBIOSE INGENIERIE is a French company
founded 9 years ago,
specialized in the sector Ingénierie, études techniques.
Based in GUIPAVAS (29490),
this company of category PME
shows in 2020 a revenue of 98 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - OBIOSE INGENIERIE (SIREN 820698868)
Indicator
2021
2020
2019
2018
2017
Revenue
N/C
97 621 €
115 156 €
102 726 €
34 032 €
Net income
12 243 €
-11 927 €
-10 773 €
38 347 €
1 707 €
EBITDA
N/C
-11 595 €
-5 609 €
45 743 €
3 703 €
Net margin
N/C
-12.2%
-9.4%
37.3%
5.0%
Revenue and income statement
In 2021, OBIOSE INGENIERIE generates positive net income of 12 k€. Net income represents the final profit after all expenses (operating, financial, exceptional) and corporate tax. Change over 2017-2021: 2 k€ -> 12 k€.
Net income (2021)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
12 243 €
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 188%. 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 18%. Low autonomy: the company heavily depends on external financing (banks, suppliers).
Debt ratio (2021)
?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low 50-100% : Moderate > 100% : High
188.317%
Financial autonomy (2021)
?
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
17.627%
Asset age ratio (2021)
?
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
2017
2018
2019
2020
2021
Debt ratio
-346.351
47.545
110.79
210.621
188.317
Financial autonomy
-33.382
55.17
33.869
17.479
17.627
Repayment capacity
6.728
0.369
-4.433
-1.738
None
Cash flow / Revenue
9.327%
40.407%
-4.646%
-11.769%
None%
Sector positioning
Debt ratio
188.322021
2019
2020
2021
Q1: 0.0
Med: 11.43
Q3: 66.26
Average
In 2021, the debt ratio of OBIOSE INGENIERIE (188.32) 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
17.63%2021
2019
2020
2021
Q1: 10.94%
Med: 35.07%
Q3: 59.71%
Average-15 pts over 3 years
In 2021, the financial autonomy of OBIOSE INGENIERIE (17.6%) 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
-1.74 years2020
2019
2020
Q1: 0.0 years
Med: 0.0 years
Q3: 1.16 years
Excellent
In 2020, the repayment capacity of OBIOSE INGENIERIE (-1.74) 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 196.14. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months.
Liquidity ratio (2021)
?
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
196.138
Liquidity indicators evolution OBIOSE INGENIERIE
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2017
2018
2019
2020
2021
Liquidity ratio
369.156
420.583
260.952
175.545
196.138
Interest coverage
10.478
0.332
-3.69
-2.053
None
Sector positioning
Liquidity ratio
196.142021
2019
2020
2021
Q1: 151.28
Med: 231.5
Q3: 390.77
Average-18 pts over 3 years
In 2021, the liquidity ratio of OBIOSE INGENIERIE (196.14) 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
-2.05x2020
2019
2020
Q1: 0.0x
Med: 0.0x
Q3: 0.86x
Average
In 2020, the interest coverage of OBIOSE INGENIERIE (-2.0x) 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.
Operating WCR (2021)
?
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 (2021)
?
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 (2021)
?
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 (2021)
?
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 OBIOSE INGENIERIE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2017
2018
2019
2020
2021
Operating WCR
9 032 €
25 401 €
30 784 €
14 293 €
0 €
Inventory turnover (days)
0
69
0
0
0
Customer payment term (days)
43
30
113
107
0
Supplier payment term (days)
30
2
6
14
0
Positioning of OBIOSE INGENIERIE in its sector
Comparison with sector Ingénierie, études techniques
Valuation estimate
Based on 52 transactions of similar company sales
in 2021,
the value of OBIOSE INGENIERIE is estimated at
8 906 €
(range 4 371€ - 20 824€).
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 value2021
52 tx
4k€8k€20k€
8 906 €Range: 4 371€ - 20 824€
NAF 5 année 2021
Valuation method used
Net Income Multiple
12 243 €
×
0.7x
=8 906 €
Range: 4 371€ - 20 824€
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 52 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 OBIOSE INGENIERIE with other companies in the same sector:
Frequently asked questions about OBIOSE INGENIERIE
What is the revenue of OBIOSE INGENIERIE ?
The revenue of OBIOSE INGENIERIE in 2020 is 98 k€.
Is OBIOSE INGENIERIE profitable?
Yes, OBIOSE INGENIERIE generated a net profit of 12 k€ in 2021.
Where is the headquarters of OBIOSE INGENIERIE ?
The headquarters of OBIOSE INGENIERIE is located in GUIPAVAS (29490), in the department Finistere.
Where to find the tax return of OBIOSE INGENIERIE ?
The tax return of OBIOSE INGENIERIE 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 OBIOSE INGENIERIE operate?
OBIOSE INGENIERIE 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