Employees: 02 (2023.0)Legal category: Société à responsabilité limitée (sans autre indication)Size: PMECreation date: 2011-02-08 (15 years)Status: ActiveBusiness sector: Vente à distance sur catalogue spécialiséLocation: WASQUEHAL (59290), Nord
Le dernier exercice comptable publié pour cette entreprise remonte à 2021. Les données ci-dessous peuvent ne plus refléter sa situation actuelle.
OBJET EXPRESSION : revenue, balance sheet and financial ratios
OBJET EXPRESSION is a French company
founded 15 years ago,
specialized in the sector Vente à distance sur catalogue spécialisé.
Based in WASQUEHAL (59290),
this company of category PME
shows in 2021 a revenue of 1.9 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Aucun signal de fragilité majeur : rentabilité positive et structure financière équilibrée.
In summary, OBJET EXPRESSION combines a growing business with positive profitability. Its financial structure is fragile, with debt above sector norms — a point to monitor.
Financial history - OBJET EXPRESSION (SIREN 529960437)
Indicator
2021
2020
2019
2018
2017
Revenue
1 891 960 €
1 179 364 €
N/C
N/C
N/C
Net income
104 480 €
976 €
121 237 €
117 858 €
69 148 €
EBITDA
133 329 €
10 539 €
N/C
N/C
N/C
Net margin
5.5%
0.1%
N/C
N/C
N/C
Revenue and income statement
In 2021, OBJET EXPRESSION achieves revenue of 1.9 M€. Over the period 2020-2021, the company shows strong growth with a CAGR (compound annual growth rate) of +60.4%. Vs 2020, growth of +60% (1.2 M€ -> 1.9 M€). After deducting consumption (1.2 M€), gross margin stands at 740 k€, i.e. a rate of 39%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches 133 k€, representing 7.0% of revenue. Positive scissor effect: EBITDA margin improves by +6.2 pts, sign of improved operational efficiency. This ratio is more favorable than the sector median (3.7%). Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 104 k€, i.e. 5.5% of revenue. This profit can be retained or distributed to shareholders.
Revenue (2021)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
1 891 960 €
Gross margin (2021)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
739 600 €
EBITDA (2021)
?
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
133 329 €
EBIT (2021)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
127 390 €
Net income (2021)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
104 480 €
EBITDA margin (2021)
?
EBITDA margin
Definition
Measures the company's operating profitability.
Formula
(EBE / CA) x 100
Interpretation
> 10% : Good profitability 5-10% : Average < 5% : Low
7.0%
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 144%. This ratio is less favorable than the sector median (17.4%) and warrants attention. Financial autonomy (= Equity / Total assets x 100) reaches 27%. This ratio is slightly less favorable than the sector median (32.0%). Debt repayment capacity (= Financial debt / Cash flow) indicates it would take 3.5 years of cash flow to repay all financial debt. This ratio remains within usual banking standards. Cash flow represents 5.3% of revenue. Cash flow measures resources generated by operations, available for investment and debt repayment. This ratio is more favorable than the sector median (3.1%).
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
143.73%
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
26.64%
Cash flow / Revenue (2021)
?
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
5.29%
Repayment capacity (2021)
?
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
3.46
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
57.363
31.781
51.184
236.012
143.733
Financial autonomy
30.618
43.593
37.259
18.276
26.635
Repayment capacity
None
None
None
61.304
3.458
Cash flow / Revenue
None%
None%
None%
0.446%
5.292%
Sector positioning
Debt ratio
143.73%2021
Q1: 0.0%
Med: 17.4%
Q3: 100.86%
Watch+14 pts over 3 years
In 2021, the debt ratio of OBJET EXPRESSION (143.7%) 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
26.64%2021
Q1: 9.93%
Med: 31.96%
Q3: 60.71%
Average-12 pts over 3 years
In 2021, the financial autonomy of OBJET EXPRESSION (26.6%) ranks below the median of the sector. This ratio represents the share of equity in total financing. An improvement would strengthen the competitive position.
Liquidity ratios
The liquidity ratio (= Current assets / Current liabilities) stands at 2.45. This ratio is more favorable than the sector median (2.0). The interest coverage ratio (= EBIT / Interest expenses) is 2.5x. Financial charges are adequately covered by operations.
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
2.45
Interest coverage (2021)
?
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
2.45
Liquidity indicators evolution OBJET EXPRESSION
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2017
2018
2019
2020
2021
Liquidity ratio
1.8699700000000001
2.3028899999999997
2.65354
2.19565
2.45102
Interest coverage
None
None
None
42.746
2.45
Sector positioning
Liquidity ratio
2.452021
Q1: 1.2
Med: 1.96
Q3: 3.51
Good-9 pts over 3 years
In 2021, the liquidity ratio of OBJET EXPRESSION (2.45) 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.
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: 57 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 44 days. The company must finance 13 days of gap between collections and payments. Overall, WCR represents 58 days of revenue, i.e. 304 k€ to permanently finance. Between 2020 and 2021, WCR improved by 23 days of revenue, freeing up cash.
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
303 527 €
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
57 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
44 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 in days of revenue (2021)
?
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
58 j
WCR and payment terms evolution OBJET EXPRESSION
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2017
2018
2019
2020
2021
Operating WCR
0 €
0 €
0 €
265 168 €
303 527 €
Inventory turnover (days)
0
0
0
1
0
Customer payment term (days)
0
0
0
83
57
Supplier payment term (days)
0
0
0
52
44
Positioning of OBJET EXPRESSION in its sector
Comparison with sector Vente à distance sur catalogue spécialisé
Valuation estimate
Based on 121 transactions of similar company sales
(all years),
the value of OBJET EXPRESSION is estimated at
444 108 €
(range 207 231€ - 1 033 088€).
With an EBITDA of 133 329€, the sector multiple of 3.2x is applied.
The price/revenue ratio is 0.27x
(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.
Estimated enterprise value2021
121 transactions
207k€444k€1033k€
444 108 €Range: 207 231€ - 1 033 088€
NAF 5 all-time
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
133 329 €×3.2x
Estimation424 728 €
185 574€ - 983 646€
Revenue Multiple30%
1 891 960 €×0.27x
Estimation510 756 €
296 093€ - 1 097 572€
Net Income Multiple20%
104 480 €×3.8x
Estimation392 588 €
128 084€ - 1 059 967€
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 121 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 (Vente à distance sur catalogue spécialisé)
Compare OBJET EXPRESSION with other companies in the same sector:
The revenue of OBJET EXPRESSION in 2021 is 1.9 M€.
Is OBJET EXPRESSION profitable?
Yes, OBJET EXPRESSION generated a net profit of 104 k€ in 2021.
Where is the headquarters of OBJET EXPRESSION ?
The headquarters of OBJET EXPRESSION is located in WASQUEHAL (59290), in the department Nord.
Where to find the tax return of OBJET EXPRESSION ?
The tax return of OBJET EXPRESSION 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 OBJET EXPRESSION operate?
OBJET EXPRESSION operates in the sector Vente à distance sur catalogue spécialisé (NAF code 47.91B). See the 'Sector positioning' section above to compare the company with its competitors.