Employees: NN (None)Legal category: SCA (commandite par actions)Size: PMECreation date: 2007-11-09 (18 years)Status: ActiveBusiness sector: Activités des sièges sociauxLocation: PARIS (75001), Paris
OFF THE GRID : revenue, balance sheet and financial ratios
OFF THE GRID is a French company
founded 18 years ago,
specialized in the sector Activités des sièges sociaux.
Based in PARIS (75001),
this company of category PME
shows in 2022 a revenue of 2.3 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - OFF THE GRID (SIREN 501023212)
Indicator
2024
2023
2022
2021
2020
2018
2016
Revenue
N/C
N/C
2 333 526 €
N/C
N/C
N/C
850 017 €
Net income
207 391 €
136 113 €
928 489 €
1 622 294 €
56 661 €
205 864 €
-139 448 €
EBITDA
N/C
N/C
851 947 €
N/C
N/C
N/C
10 161 €
Net margin
N/C
N/C
39.8%
N/C
N/C
N/C
-16.4%
Revenue and income statement
In 2024, OFF THE GRID generates positive net income of 207 k€. Net income represents the final profit after all expenses (operating, financial, exceptional) and corporate tax.
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
207 391 €
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 39%. Debt remains under control: the company retains capacity to raise new debt if needed. Financial autonomy (= Equity / Total assets x 100) reaches 70%. This high autonomy means the company finances most of its assets through equity, a sign of strength.
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
39.114%
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
70.213%
Asset age ratio (2024)
?
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
2016
2018
2020
2021
2022
2023
2024
Debt ratio
0.487
5.138
7.729
33.009
32.698
37.282
39.114
Financial autonomy
98.669
94.392
90.46
73.226
74.048
72.485
70.213
Repayment capacity
0.0
None
None
None
4.97
None
None
Cash flow / Revenue
-16.587%
None%
None%
None%
43.176%
None%
None%
Sector positioning
Debt ratio
39.112024
2022
2023
2024
Q1: 0.06
Med: 14.61
Q3: 89.57
Average+6 pts over 3 years
In 2024, the debt ratio of OFF THE GRID (39.11) 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
70.21%2024
2022
2023
2024
Q1: 11.57%
Med: 51.97%
Q3: 85.24%
Good
In 2024, the financial autonomy of OFF THE GRID (70.2%) 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
4.97 years2022
2022
Q1: 0.0 years
Med: 0.34 years
Q3: 4.08 years
Average
In 2022, the repayment capacity of OFF THE GRID (4.97) 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 1043.85. 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
1043.852
Liquidity indicators evolution OFF THE GRID
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2018
2020
2021
2022
2023
2024
Liquidity ratio
1521.062
1520.036
943.637
923.836
1064.454
1539.262
1043.852
Interest coverage
297.107
None
None
None
27.308
None
None
Sector positioning
Liquidity ratio
1043.852024
2022
2023
2024
Q1: 116.63
Med: 458.65
Q3: 2184.57
Good-6 pts over 3 years
In 2024, the liquidity ratio of OFF THE GRID (1043.85) 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
27.31x2022
2022
Q1: -30.73x
Med: 0.0x
Q3: 2.5x
Excellent
In 2022, the interest coverage of OFF THE GRID (27.3x) 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.
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
0 €
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
0 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
0 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 and payment terms evolution OFF THE GRID
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2018
2020
2021
2022
2023
2024
Operating WCR
471 173 €
0 €
0 €
0 €
4 084 697 €
0 €
0 €
Inventory turnover (days)
0
0
0
0
0
0
0
Customer payment term (days)
0
0
0
0
109
0
0
Supplier payment term (days)
17
0
0
0
8
0
0
Positioning of OFF THE GRID in its sector
Comparison with sector Activités des sièges sociaux
Valuation estimate
Based on 103 transactions of similar company sales
in 2024,
the value of OFF THE GRID is estimated at
1 971 856 €
(range 677 063€ - 5 309 592€).
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 value2024
103 transactions
677k€1971k€5309k€
1 971 856 €Range: 677 063€ - 5 309 592€
NAF 5 année 2024
Valuation method used
Net Income Multiple
207 391 €
×
9.5x
=1 971 857 €
Range: 677 063€ - 5 309 593€
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 103 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 sièges sociaux)
Compare OFF THE GRID with other companies in the same sector:
Yes, OFF THE GRID generated a net profit of 207 k€ in 2024.
Where is the headquarters of OFF THE GRID ?
The headquarters of OFF THE GRID is located in PARIS (75001), in the department Paris.
Where to find the tax return of OFF THE GRID ?
The tax return of OFF THE GRID 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 OFF THE GRID operate?
OFF THE GRID operates in the sector Activités des sièges sociaux (NAF code 70.10Z). 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