Employees: NN (None)Legal category: Société à responsabilité limitée (sans autre indication)Size: PMECreation date: 2010-01-02 (16 years)Status: ActiveBusiness sector: Travaux de peinture et vitrerieLocation: FUVEAU (13710), Bouches-du-Rhone
OLLIVE JEAN-CHRISTOPHE : revenue, balance sheet and financial ratios
OLLIVE JEAN-CHRISTOPHE is a French company
founded 16 years ago,
specialized in the sector Travaux de peinture et vitrerie.
Based in FUVEAU (13710),
this company of category PME
shows in 2017 a revenue of 165 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - OLLIVE JEAN-CHRISTOPHE (SIREN 518879309)
Indicator
2017
2016
2015
2014
2013
Revenue
164 814 €
234 301 €
260 590 €
222 224 €
325 133 €
Net income
26 576 €
15 893 €
-54 588 €
-44 392 €
19 173 €
EBITDA
26 871 €
21 466 €
-50 892 €
-35 531 €
29 651 €
Net margin
16.1%
6.8%
-20.9%
-20.0%
5.9%
Revenue and income statement
In 2017, OLLIVE JEAN-CHRISTOPHE achieves revenue of 165 k€. Revenue is declining over the period 2013-2017 (CAGR: -15.6%). Significant drop of -30% vs 2016. After deducting consumption (35 k€), gross margin stands at 130 k€, i.e. a rate of 79%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches 27 k€, representing 16.3% of revenue. Positive scissor effect: EBITDA margin improves by +7.1 pts, sign of improved operational efficiency. This high EBITDA margin provides strong self-financing capacity and resilience to uncertainties. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 27 k€, i.e. 16.1% of revenue. This profit can be retained or distributed to shareholders.
Revenue (2017)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
164 814 €
Gross margin (2017)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
130 177 €
EBITDA (2017)
?
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
26 871 €
EBIT (2017)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
26 508 €
Net income (2017)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
26 576 €
EBITDA margin (2017)
?
EBITDA margin
Definition
Measures the company's operating profitability.
Formula
(EBE / CA) x 100
Interpretation
> 10% : Good profitability 5-10% : Average < 5% : Low
16.3%
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 24%. 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 5%. Low autonomy: the company heavily depends on external financing (banks, suppliers). Debt repayment capacity (= Financial debt / Cash flow) indicates it would take 0.0 years of cash flow to repay all financial debt. This short period demonstrates excellent debt sustainability. Cash flow represents 16.0% 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 (2017)
?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low 50-100% : Moderate > 100% : High
23.975%
Financial autonomy (2017)
?
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
4.968%
Cash flow / Revenue (2017)
?
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
16.043%
Repayment capacity (2017)
?
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
0.012
Asset age ratio (2017)
?
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
2013
2014
2015
2016
2017
Debt ratio
58.836
248.823
-36.853
-9.876
23.975
Financial autonomy
36.763
12.693
-29.62
-15.255
4.968
Repayment capacity
1.58
-0.76
-0.015
0.038
0.012
Cash flow / Revenue
7.194%
-17.372%
-19.506%
8.94%
16.043%
Sector positioning
Debt ratio
23.982017
2015
2016
2017
Q1: 0.22
Med: 9.25
Q3: 37.76
Average+38 pts over 3 years
In 2017, the debt ratio of OLLIVE JEAN-CHRISTOPHE (23.98) 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
4.97%2017
2015
2016
2017
Q1: 5.38%
Med: 29.37%
Q3: 53.12%
Average
In 2017, the financial autonomy of OLLIVE JEAN-CHRISTOPHE (5.0%) 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
0.01 years2017
2015
2016
2017
Q1: 0.0 years
Med: 0.01 years
Q3: 0.64 years
Average+25 pts over 3 years
In 2017, the repayment capacity of OLLIVE JEAN-CHRISTOPHE (0.01) 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 104.26. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months. The interest coverage ratio (= EBIT / Interest expenses) is 0.1x. Danger: operating income does not cover interest charges, unsustainable situation.
Liquidity ratio (2017)
?
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
104.258
Interest coverage (2017)
?
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
2013
2014
2015
2016
2017
Liquidity ratio
159.142
95.913
47.447
85.998
104.258
Interest coverage
3.889
-3.239
-1.517
0.373
0.141
Sector positioning
Liquidity ratio
104.262017
2015
2016
2017
Q1: 131.43
Med: 187.64
Q3: 285.36
Watch+12 pts over 3 years
In 2017, the liquidity ratio of OLLIVE JEAN-CHRISTOPHE (104.26) ranks in the bottom 25% of the sector. This ratio measures the ability to cover short-term debt with current assets. A ratio below 1 may signal potential cash flow tensions.
Interest coverage
0.14x2017
2015
2016
2017
Q1: 0.0x
Med: 0.12x
Q3: 2.32x
Good+25 pts over 3 years
In 2017, the interest coverage of OLLIVE JEAN-CHRISTOPHE (0.1x) ranks above the median of the sector. This ratio indicates how many times operating income covers interest expenses. 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: 125 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 46 days. The gap of 79 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 29 days of revenue, i.e. 13 k€ to permanently finance. Over 2013-2017, WCR increased by +207%, requiring additional financing.
Operating WCR (2017)
?
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
13 144 €
Customer credit (2017)
?
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
125 j
Supplier credit (2017)
?
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
46 j
Inventory turnover (2017)
?
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 (2017)
?
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
29 j
WCR and payment terms evolution OLLIVE JEAN-CHRISTOPHE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2013
2014
2015
2016
2017
Operating WCR
-12 290 €
31 427 €
-40 269 €
-23 407 €
13 144 €
Inventory turnover (days)
1
45
0
0
0
Customer payment term (days)
41
49
63
83
125
Supplier payment term (days)
19
71
64
52
46
Positioning of OLLIVE JEAN-CHRISTOPHE in its sector
Comparison with sector Travaux de peinture et vitrerie
Valuation estimate
Based on 88 transactions of similar company sales
(all years),
the value of OLLIVE JEAN-CHRISTOPHE is estimated at
61 255 €
(range 20 708€ - 109 084€).
With an EBITDA of 26 871€, the sector multiple of 2.7x is applied.
The price/revenue ratio is 0.18x
(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. Medium reliability: estimate to be confirmed with in-depth analysis.
Estimated enterprise value2017
88 tx
20k€61k€109k€
61 255 €Range: 20 708€ - 109 084€
NAF 5 all-time
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
26 871 €×2.7x
Estimation72 932 €
22 079€ - 126 226€
Revenue Multiple30%
164 814 €×0.18x
Estimation29 940 €
13 776€ - 52 907€
Net Income Multiple20%
26 576 €×3.0x
Estimation79 035 €
27 678€ - 150 498€
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 88 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 (Travaux de peinture et vitrerie)
Compare OLLIVE JEAN-CHRISTOPHE with other companies in the same sector:
Frequently asked questions about OLLIVE JEAN-CHRISTOPHE
What is the revenue of OLLIVE JEAN-CHRISTOPHE ?
The revenue of OLLIVE JEAN-CHRISTOPHE in 2017 is 165 k€.
Is OLLIVE JEAN-CHRISTOPHE profitable?
Yes, OLLIVE JEAN-CHRISTOPHE generated a net profit of 27 k€ in 2017.
Where is the headquarters of OLLIVE JEAN-CHRISTOPHE ?
The headquarters of OLLIVE JEAN-CHRISTOPHE is located in FUVEAU (13710), in the department Bouches-du-Rhone.
Where to find the tax return of OLLIVE JEAN-CHRISTOPHE ?
The tax return of OLLIVE JEAN-CHRISTOPHE 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 OLLIVE JEAN-CHRISTOPHE operate?
OLLIVE JEAN-CHRISTOPHE operates in the sector Travaux de peinture et vitrerie (NAF code 43.34Z). 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