Employees: NN (None)Legal category: SCA (commandite par actions)Size: ETICreation date: 1999-12-13 (26 years)Status: ActiveBusiness sector: Activités des sociétés holdingLocation: LYON (69007), Rhone
OPMOBILITY C-POWER HOLDING : revenue, balance sheet and financial ratios
OPMOBILITY C-POWER HOLDING is a French company
founded 26 years ago,
specialized in the sector Activités des sociétés holding.
Based in LYON (69007),
this company of category ETI
shows in 2024 a revenue of 5.6 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - OPMOBILITY C-POWER HOLDING (SIREN 428897508)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
5 560 702 €
6 314 119 €
5 462 122 €
6 517 368 €
7 141 366 €
N/C
N/C
179 864 €
N/C
Net income
16 337 825 €
71 610 258 €
84 904 577 €
18 041 582 €
66 247 269 €
86 903 426 €
44 152 935 €
52 536 019 €
30 101 695 €
EBITDA
-2 589 087 €
-2 935 986 €
-3 415 207 €
-1 491 312 €
-1 118 568 €
-1 782 150 €
-1 876 291 €
-3 658 937 €
-2 191 730 €
Net margin
293.8%
1134.1%
1554.4%
276.8%
927.7%
N/C
N/C
29208.7%
N/C
Revenue and income statement
In 2024, OPMOBILITY C-POWER HOLDING achieves revenue of 5.6 M€. Over the period 2017-2024, the company shows strong growth with a CAGR (compound annual growth rate) of +63.3%. Significant drop of -12% vs 2023. After deducting consumption (0 €), gross margin stands at 5.6 M€, i.e. a rate of 100%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches -2.6 M€, representing -46.6% of revenue. Negative EBITDA means operations do not cover current expenses: concerning situation. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 16.3 M€, i.e. 293.8% 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
5 560 702 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
5 560 702 €
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
-2 589 087 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
-2 801 170 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
16 337 825 €
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
-46.6%
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 186%. 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 32%. The balance between equity and debt is satisfactory. Debt repayment capacity (= Financial debt / Cash flow) indicates it would take 2.9 years of cash flow to repay all financial debt. This short period demonstrates excellent debt sustainability. Cash flow represents 1844.6% 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
186.289%
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
32.103%
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
1844.641%
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
125.001
109.978
69.991
83.192
74.209
52.516
52.548
52.186
186.289
Financial autonomy
44.123
47.217
58.567
54.476
55.693
65.095
64.708
65.256
32.103
Repayment capacity
6.333
3.804
3.975
1.862
2.122
3.384
1.073
1.517
2.921
Cash flow / Revenue
None%
27768.786%
None%
None%
1077.107%
566.756%
2132.46%
1304.681%
1844.641%
Sector positioning
Debt ratio
186.292024
2022
2023
2024
Q1: 0.01
Med: 8.77
Q3: 62.6
Average+10 pts over 3 years
In 2024, the debt ratio of OPMOBILITY C-POWER HOLDING (186.29) 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
32.1%2024
2022
2023
2024
Q1: 15.71%
Med: 62.26%
Q3: 91.3%
Average-19 pts over 3 years
In 2024, the financial autonomy of OPMOBILITY C-POWER HOLDING (32.1%) 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
2.92 years2024
2022
2023
2024
Q1: 0.0 years
Med: 0.09 years
Q3: 3.07 years
Average+16 pts over 3 years
In 2024, the repayment capacity of OPMOBILITY C-POWER HOLDING (2.92) 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 137.55. 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
137.553
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
207.467
25.573
44.727
479.985
258.683
1800.451
1179.742
1530.443
137.553
Interest coverage
-398.683
-218.791
-428.659
-536.755
-1459.516
-1622.877
-1175.974
-589.015
-3599.769
Sector positioning
Liquidity ratio
137.552024
2022
2023
2024
Q1: 138.65
Med: 681.09
Q3: 3914.52
Average-32 pts over 3 years
In 2024, the liquidity ratio of OPMOBILITY C-POWER HOLDING (137.55) 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
-3599.77x2024
2022
2023
2024
Q1: -74.77x
Med: 0.0x
Q3: 0.0x
Average
In 2024, the interest coverage of OPMOBILITY C-POWER HOLDING (-3599.8x) 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: 12 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 12 days. Overall, WCR represents 137 days of revenue, i.e. 2.1 M€ to permanently finance.
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
2 112 177 €
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
12 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
12 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
137 j
WCR and payment terms evolution OPMOBILITY C-POWER HOLDING
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
0 €
193 275 €
0 €
0 €
27 166 756 €
19 093 607 €
30 673 966 €
20 759 308 €
2 112 177 €
Inventory turnover (days)
0
0
0
0
0
0
0
0
0
Customer payment term (days)
0
581
0
0
360
36
51
73
12
Supplier payment term (days)
259
156
124
2
297
29
44
36
12
Positioning of OPMOBILITY C-POWER HOLDING in its sector
Comparison with sector Activités des sociétés holding
Valuation estimate
Based on 54 transactions of similar company sales
in 2024,
the value of OPMOBILITY C-POWER HOLDING is estimated at
11 505 431 €
(range 7 307 213€ - 51 142 657€).
The price/revenue ratio is 0.59x
(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
54 tx
7307k€11505k€51142k€
11 505 431 €Range: 7 307 213€ - 51 142 657€
NAF 5 année 2024
Valuation detail by method
Ajustez les pondérations selon votre analyse
Revenue Multiple30%
5 560 702 €×0.59x
Estimation3 273 984 €
2 036 832€ - 3 892 150€
Net Income Multiple20%
16 337 825 €×1.5x
Estimation23 852 603 €
15 212 786€ - 122 018 419€
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 54 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 sociétés holding)
Compare OPMOBILITY C-POWER HOLDING with other companies in the same sector:
Frequently asked questions about OPMOBILITY C-POWER HOLDING
What is the revenue of OPMOBILITY C-POWER HOLDING ?
The revenue of OPMOBILITY C-POWER HOLDING in 2024 is 5.6 M€.
Is OPMOBILITY C-POWER HOLDING profitable?
Yes, OPMOBILITY C-POWER HOLDING generated a net profit of 16.3 M€ in 2024.
Where is the headquarters of OPMOBILITY C-POWER HOLDING ?
The headquarters of OPMOBILITY C-POWER HOLDING is located in LYON (69007), in the department Rhone.
Where to find the tax return of OPMOBILITY C-POWER HOLDING ?
The tax return of OPMOBILITY C-POWER HOLDING 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 OPMOBILITY C-POWER HOLDING operate?
OPMOBILITY C-POWER HOLDING operates in the sector Activités des sociétés holding (NAF code 64.20Z). 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