Employees: NN (None)Legal category: 5202Size: PMECreation date: 2015-11-24 (10 years)Status: ActiveBusiness sector: Production d'électricitéLocation: PARIS (75009), Paris
OBTON SOLENERGI BLAVET SNC is a French company
founded 10 years ago,
specialized in the sector Production d'électricité.
Based in PARIS (75009),
this company of category PME
shows in 2024 a revenue of 50 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - OBTON SOLENERGI BLAVET SNC (SIREN 815397070)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
49 994 €
49 994 €
47 629 €
42 448 €
26 885 €
44 800 €
44 800 €
7 650 €
15 000 €
Net income
821 978 €
935 351 €
809 667 €
979 233 €
1 037 662 €
4 425 222 €
-571 153 €
-529 807 €
-3 333 420 €
EBITDA
-28 605 €
-27 311 €
-36 397 €
-24 009 €
-37 199 €
-57 895 €
-143 526 €
-83 326 €
-3 176 711 €
Net margin
1644.2%
1870.9%
1699.9%
2306.9%
3859.6%
9877.7%
-1274.9%
-6925.6%
-22222.8%
Revenue and income statement
In 2024, OBTON SOLENERGI BLAVET SNC achieves revenue of 50 k€. Over the period 2016-2024, the company shows strong growth with a CAGR (compound annual growth rate) of +16.2%. Slight decline of 0% vs 2023. After deducting consumption (0 €), gross margin stands at 50 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 -29 k€, representing -57.2% of revenue. Warning negative scissor effect: despite revenue change (+0%), EBITDA varies by -5%, reducing margin by 2.6 pts. This reflects costs rising faster than revenue. Negative EBITDA means operations do not cover current expenses: concerning situation. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 822 k€, i.e. 1644.2% 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
49 994 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
49 994 €
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
-28 605 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
-28 604 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
821 978 €
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
-57.2%
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
The debt ratio (= Financial debt / Equity x 100) stands at 251%. 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 27%. The balance between equity and debt is satisfactory. Debt repayment capacity (= Financial debt / Cash flow) indicates it would take 13.5 years of cash flow to repay all financial debt. Beyond 7 years, banks generally consider credit risk as high. Cash flow represents 1644.2% 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
250.67%
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
27.221%
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
1644.151%
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
8295.608
-7745.2
-2187.016
419.538
284.543
206.25
160.032
237.498
250.67
Financial autonomy
1.155
-1.266
-4.598
18.541
24.986
31.351
36.838
28.292
27.221
Repayment capacity
-6.623
-38.544
-31.905
3.404
12.611
11.81
12.683
11.515
13.484
Cash flow / Revenue
-22222.8%
-6925.582%
-1274.895%
9877.728%
3859.632%
2306.9%
1699.945%
1870.927%
1644.151%
Sector positioning
Debt ratio
250.672024
2022
2023
2024
Q1: -273.65
Med: 0.0
Q3: 120.96
Average+7 pts over 3 years
In 2024, the debt ratio of OBTON SOLENERGI BLAVET SNC (250.67) 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
27.22%2024
2022
2023
2024
Q1: -12.1%
Med: 0.32%
Q3: 40.46%
Good
In 2024, the financial autonomy of OBTON SOLENERGI BLAVET SNC (27.2%) ranks above the median of the sector. This ratio represents the share of equity in total financing. This comfortable position offers an appreciable safety margin.
Repayment capacity
13.48 years2024
2022
2023
2024
Q1: -4.9 years
Med: 0.0 years
Q3: 5.63 years
Average
In 2024, the repayment capacity of OBTON SOLENERGI BLAVET SNC (13.48) 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 1078.38. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months.
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
1078.376
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
2114.555
1847.433
1390.23
966.468
1323.365
1389.95
1266.971
1091.868
1078.376
Interest coverage
-4.933
-535.824
-297.944
-595.898
-907.602
-1240.789
-747.933
-998.843
-1084.747
Sector positioning
Liquidity ratio
1078.382024
2022
2023
2024
Q1: 83.26
Med: 273.74
Q3: 870.78
Excellent
In 2024, the liquidity ratio of OBTON SOLENERGI BLAVET SNC (1078.38) ranks in the top 25% of the sector. This ratio measures the ability to cover short-term debt with current assets. A ratio above 1 ensures comfortable coverage of short-term maturities.
Interest coverage
-1084.75x2024
2022
2023
2024
Q1: -5.49x
Med: 0.0x
Q3: 19.34x
Average
In 2024, the interest coverage of OBTON SOLENERGI BLAVET SNC (-1084.8x) 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. Average customer payment term: 360 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 72 days. The gap of 288 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 41963 days of revenue, i.e. 5.8 M€ to permanently finance. Notable WCR improvement over the period (-57%), freeing up cash.
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
5 827 561 €
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
360 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
72 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
41963 j
WCR and payment terms evolution OBTON SOLENERGI BLAVET SNC
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
13 494 735 €
9 941 501 €
8 150 754 €
5 749 390 €
9 842 738 €
9 047 451 €
8 198 008 €
6 829 257 €
5 827 561 €
Inventory turnover (days)
0
0
0
0
0
0
0
0
0
Customer payment term (days)
360
0
0
360
448
0
360
360
360
Supplier payment term (days)
2
19
60
19
20
18
52
17
72
Positioning of OBTON SOLENERGI BLAVET SNC in its sector
Comparison with sector Production d'électricité
Valuation estimate
Based on 85 transactions of similar company sales
(all years),
the value of OBTON SOLENERGI BLAVET SNC is estimated at
967 552 €
(range 244 499€ - 3 598 024€).
The price/revenue ratio is 0.69x
(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
85 tx
244k€967k€3598k€
967 552 €Range: 244 499€ - 3 598 024€
NAF 5 all-time
Valuation detail by method
Ajustez les pondérations selon votre analyse
Revenue Multiple30%
49 994 €×0.69x
Estimation34 588 €
6 809€ - 175 521€
Net Income Multiple20%
821 978 €×2.9x
Estimation2 366 999 €
601 036€ - 8 731 780€
How is this estimate calculated?
This estimate is based on the analysis of 85 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 (Production d'électricité)
Compare OBTON SOLENERGI BLAVET SNC with other companies in the same sector:
Frequently asked questions about OBTON SOLENERGI BLAVET SNC
What is the revenue of OBTON SOLENERGI BLAVET SNC ?
The revenue of OBTON SOLENERGI BLAVET SNC in 2024 is 50 k€.
Is OBTON SOLENERGI BLAVET SNC profitable?
Yes, OBTON SOLENERGI BLAVET SNC generated a net profit of 822 k€ in 2024.
Where is the headquarters of OBTON SOLENERGI BLAVET SNC ?
The headquarters of OBTON SOLENERGI BLAVET SNC is located in PARIS (75009), in the department Paris.
Where to find the tax return of OBTON SOLENERGI BLAVET SNC ?
The tax return of OBTON SOLENERGI BLAVET SNC 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 OBTON SOLENERGI BLAVET SNC operate?
OBTON SOLENERGI BLAVET SNC operates in the sector Production d'électricité (NAF code 35.11Z). 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