Employees: NN (2023.0)Legal category: SCA (commandite par actions)Size: PMECreation date: 1995-11-29 (30 years)Status: ActiveBusiness sector: Activités des sièges sociauxLocation: ROUCOURT (59169), Nord
OLCZAK PARTICIPATIONS : revenue, balance sheet and financial ratios
OLCZAK PARTICIPATIONS is a French company
founded 30 years ago,
specialized in the sector Activités des sièges sociaux.
Based in ROUCOURT (59169),
this company of category PME
shows in 2023 a revenue of 66 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - OLCZAK PARTICIPATIONS (SIREN 403350093)
Indicator
2023
2022
2018
Revenue
65 615 €
48 000 €
163 572 €
Net income
230 520 €
-382 748 €
-603 444 €
EBITDA
-44 506 €
-19 950 €
8 382 €
Net margin
351.3%
-797.4%
-368.9%
Revenue and income statement
In 2023, OLCZAK PARTICIPATIONS achieves revenue of 66 k€. Revenue is declining over the period 2018-2023 (CAGR: -16.7%). Vs 2022, growth of +37% (48 k€ -> 66 k€). After deducting consumption (15 k€), gross margin stands at 50 k€, i.e. a rate of 77%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches -45 k€, representing -67.8% of revenue. Warning negative scissor effect: despite revenue change (+37%), EBITDA varies by -123%, reducing margin by 26.3 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 231 k€, i.e. 351.3% of revenue. This profit can be retained or distributed to shareholders.
Revenue (2023)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
65 615 €
Gross margin (2023)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
50 263 €
EBITDA (2023)
?
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
-44 506 €
EBIT (2023)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
8 430 €
Net income (2023)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
230 520 €
EBITDA margin (2023)
?
EBITDA margin
Definition
Measures the company's operating profitability.
Formula
(EBE / CA) x 100
Interpretation
> 10% : Good profitability 5-10% : Average < 5% : Low
-67.8%
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 2%. 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 78%. 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 1.9 years of cash flow to repay all financial debt. This short period demonstrates excellent debt sustainability. Cash flow represents 27.2% 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 (2023)
?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low 50-100% : Moderate > 100% : High
1.775%
Financial autonomy (2023)
?
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
77.739%
Cash flow / Revenue (2023)
?
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
27.239%
Repayment capacity (2023)
?
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
1.915
Asset age ratio (2023)
?
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
2018
2022
2023
Debt ratio
0.046
2.016
1.775
Financial autonomy
98.973
77.681
77.739
Repayment capacity
0.103
-0.118
1.915
Cash flow / Revenue
13.569%
-606.104%
27.239%
Sector positioning
Debt ratio
1.772023
2018
2022
2023
Q1: 0.15
Med: 18.74
Q3: 101.68
Good
In 2023, the debt ratio of OLCZAK PARTICIPATIONS (1.77) 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
77.74%2023
2018
2022
2023
Q1: 13.72%
Med: 51.33%
Q3: 84.16%
Good
In 2023, the financial autonomy of OLCZAK PARTICIPATIONS (77.7%) 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
1.92 years2023
2018
2022
2023
Q1: 0.0 years
Med: 0.21 years
Q3: 3.84 years
Average+32 pts over 3 years
In 2023, the repayment capacity of OLCZAK PARTICIPATIONS (1.92) 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 397.97. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months.
Liquidity ratio (2023)
?
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
397.97
Interest coverage (2023)
?
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
2018
2022
2023
Liquidity ratio
8019.964
366.71
397.97
Interest coverage
7152.458
-521.564
-2.314
Sector positioning
Liquidity ratio
397.972023
2018
2022
2023
Q1: 110.36
Med: 414.42
Q3: 1923.42
Average-26 pts over 3 years
In 2023, the liquidity ratio of OLCZAK PARTICIPATIONS (397.97) 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
-2.31x2023
2018
2022
2023
Q1: -38.43x
Med: 0.0x
Q3: 2.72x
Average-27 pts over 3 years
In 2023, the interest coverage of OLCZAK PARTICIPATIONS (-2.3x) 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: 510 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 348 days. The gap of 162 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 2123 days of revenue, i.e. 387 k€ to permanently finance. Notable WCR improvement over the period (-89%), freeing up cash.
Operating WCR (2023)
?
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
386 901 €
Customer credit (2023)
?
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
510 j
Supplier credit (2023)
?
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
348 j
Inventory turnover (2023)
?
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 (2023)
?
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
2123 j
WCR and payment terms evolution OLCZAK PARTICIPATIONS
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2018
2022
2023
Operating WCR
3 616 873 €
244 467 €
386 901 €
Inventory turnover (days)
0
0
0
Customer payment term (days)
305
603
510
Supplier payment term (days)
266
273
348
Positioning of OLCZAK PARTICIPATIONS in its sector
Comparison with sector Activités des sièges sociaux
Valuation estimate
Based on 89 transactions of similar company sales
in 2023,
the value of OLCZAK PARTICIPATIONS is estimated at
641 601 €
(range 304 264€ - 1 468 300€).
The price/revenue ratio is 0.52x
(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 value2023
89 tx
304k€641k€1468k€
641 601 €Range: 304 264€ - 1 468 300€
NAF 5 année 2023
Valuation detail by method
Ajustez les pondérations selon votre analyse
Revenue Multiple30%
65 615 €×0.52x
Estimation34 355 €
14 053€ - 60 885€
Net Income Multiple20%
230 520 €×6.7x
Estimation1 552 473 €
739 580€ - 3 579 424€
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 89 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 OLCZAK PARTICIPATIONS with other companies in the same sector:
Frequently asked questions about OLCZAK PARTICIPATIONS
What is the revenue of OLCZAK PARTICIPATIONS ?
The revenue of OLCZAK PARTICIPATIONS in 2023 is 66 k€.
Is OLCZAK PARTICIPATIONS profitable?
Yes, OLCZAK PARTICIPATIONS generated a net profit of 231 k€ in 2023.
Where is the headquarters of OLCZAK PARTICIPATIONS ?
The headquarters of OLCZAK PARTICIPATIONS is located in ROUCOURT (59169), in the department Nord.
Where to find the tax return of OLCZAK PARTICIPATIONS ?
The tax return of OLCZAK PARTICIPATIONS 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 OLCZAK PARTICIPATIONS operate?
OLCZAK PARTICIPATIONS 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