Employees: 21 (2023.0)Legal category: SCA (commandite par actions)Size: ETICreation date: 1975-01-01 (51 years)Status: ActiveBusiness sector: Travaux de terrassement courants et travaux préparatoiresLocation: LESPINASSE (31150), Haute-Garonne
OMNI TRAVAUX : revenue, balance sheet and financial ratios
OMNI TRAVAUX is a French company
founded 51 years ago,
specialized in the sector Travaux de terrassement courants et travaux préparatoires.
Based in LESPINASSE (31150),
this company of category ETI
shows in 2024 a revenue of 10.2 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - OMNI TRAVAUX (SIREN 302592670)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
10 172 578 €
12 788 937 €
10 881 902 €
7 043 516 €
8 258 802 €
9 020 279 €
9 589 129 €
9 455 548 €
9 061 165 €
Net income
-277 985 €
-1 377 698 €
-181 869 €
2 961 071 €
131 991 €
150 857 €
231 060 €
246 477 €
552 665 €
EBITDA
-558 230 €
-656 640 €
-266 737 €
74 544 €
164 289 €
20 221 €
210 820 €
62 654 €
303 288 €
Net margin
-2.7%
-10.8%
-1.7%
42.0%
1.6%
1.7%
2.4%
2.6%
6.1%
Revenue and income statement
In 2024, OMNI TRAVAUX achieves revenue of 10.2 M€. Revenue is growing positively over 9 years (CAGR: +1.5%). Significant drop of -20% vs 2023. After deducting consumption (3.4 M€), gross margin stands at 6.8 M€, i.e. a rate of 66%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches -558 k€, representing -5.5% of revenue. Negative EBITDA means operations do not cover current expenses: concerning situation. Net income is negative at -278 k€ (-2.7% of revenue), which will impact equity.
Revenue (2024)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
10 172 578 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
6 756 185 €
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
-558 230 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
-238 341 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
-277 985 €
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
-5.5%
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 86%. Debt level is high: negotiating margin with banks is reduced. Financial autonomy (= Equity / Total assets x 100) reaches 28%. The balance between equity and debt is satisfactory.
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
86.121%
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
27.943%
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
-5.089%
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
-1.93
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
2017
2018
2019
2020
2021
2022
2023
2024
Debt ratio
53.677
34.539
25.075
12.478
45.298
1.519
59.885
61.038
86.121
Financial autonomy
37.235
46.505
50.171
54.782
46.076
72.76
41.486
28.088
27.943
Repayment capacity
6.059
118.668
4.082
-2.076
-5.336
-0.746
-23.829
-1.208
-1.93
Cash flow / Revenue
1.812%
0.065%
1.482%
-1.607%
-2.626%
-1.554%
-0.65%
-5.684%
-5.089%
Sector positioning
Debt ratio
86.122024
2022
2023
2024
Q1: 7.67
Med: 32.36
Q3: 83.32
Average+18 pts over 3 years
In 2024, the debt ratio of OMNI TRAVAUX (86.12) 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
27.94%2024
2022
2023
2024
Q1: 20.82%
Med: 39.09%
Q3: 56.12%
Average-22 pts over 3 years
In 2024, the financial autonomy of OMNI TRAVAUX (27.9%) 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
-1.93 years2024
2022
2023
2024
Q1: 0.0 years
Med: 0.6 years
Q3: 2.11 years
Excellent
In 2024, the repayment capacity of OMNI TRAVAUX (-1.93) ranks in the bottom 25% of the sector, which is positive. This ratio indicates the number of years needed to repay debt with cash flow. A short capacity reflects controlled debt and good cash generation.
Liquidity ratios
The liquidity ratio (= Current assets / Current liabilities) stands at 177.47. 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
177.475
Interest coverage (2024)
?
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
-7.31
Liquidity indicators evolution OMNI TRAVAUX
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
199.842
191.36
203.782
207.029
262.189
421.194
271.981
186.05
177.475
Interest coverage
14.998
40.082
9.122
59.542
4.698
3.955
-1.163
-6.682
-7.31
Sector positioning
Liquidity ratio
177.472024
2022
2023
2024
Q1: 141.46
Med: 199.6
Q3: 300.73
Average-30 pts over 3 years
In 2024, the liquidity ratio of OMNI TRAVAUX (177.47) 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
-7.31x2024
2022
2023
2024
Q1: 0.0x
Med: 0.92x
Q3: 4.81x
Watch
In 2024, the interest coverage of OMNI TRAVAUX (-7.3x) ranks in the bottom 25% of the sector. This ratio indicates how many times operating income covers interest expenses. Low coverage may indicate fragility to rate or income variations.
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: 68 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 41 days. The company must finance 27 days of gap between collections and payments. Inventory turnover is 1 days (= Average inventory / Cost of goods x 360). Fast turnover, sign of good inventory management. Overall, WCR represents 56 days of revenue, i.e. 1.6 M€ to permanently finance. Over 2016-2024, WCR increased by +26%, requiring additional financing.
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
1 584 888 €
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
68 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
41 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
1 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
56 j
WCR and payment terms evolution OMNI TRAVAUX
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
1 256 421 €
1 683 655 €
1 803 332 €
1 683 004 €
1 527 878 €
4 279 218 €
2 693 162 €
2 634 905 €
1 584 888 €
Inventory turnover (days)
0
0
0
0
3
2
1
2
1
Customer payment term (days)
68
67
71
77
77
103
90
77
68
Supplier payment term (days)
65
53
52
56
54
58
44
43
41
Positioning of OMNI TRAVAUX in its sector
Comparison with sector Travaux de terrassement courants et travaux préparatoires
Similar companies (Travaux de terrassement courants et travaux préparatoires)
Compare OMNI TRAVAUX with other companies in the same sector:
The headquarters of OMNI TRAVAUX is located in LESPINASSE (31150), in the department Haute-Garonne.
Where to find the tax return of OMNI TRAVAUX ?
The tax return of OMNI TRAVAUX 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 OMNI TRAVAUX operate?
OMNI TRAVAUX operates in the sector Travaux de terrassement courants et travaux préparatoires (NAF code 43.12A). 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