OPMOBILITY H2-POWER FRANCE : revenue, balance sheet and financial ratios
OPMOBILITY H2-POWER FRANCE is a French company
founded 11 years ago,
specialized in the sector Ingénierie, études techniques.
Based in LYON (69007),
this company of category ETI
shows in 2024 a revenue of 19.4 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - OPMOBILITY H2-POWER FRANCE (SIREN 807841234)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
19 423 932 €
27 592 071 €
11 496 373 €
165 000 €
N/C
N/C
N/C
N/C
N/C
Net income
-35 174 338 €
-22 014 693 €
-24 977 031 €
-21 527 570 €
-3 602 €
-2 896 €
-3 782 €
-2 826 €
-2 678 €
EBITDA
-27 329 433 €
-18 808 618 €
-23 093 605 €
-20 373 315 €
-3 602 €
-2 896 €
-3 782 €
-2 826 €
-2 678 €
Net margin
-181.1%
-79.8%
-217.3%
-13047.0%
N/C
N/C
N/C
N/C
N/C
Revenue and income statement
In 2024, OPMOBILITY H2-POWER FRANCE achieves revenue of 19.4 M€. Over the period 2021-2024, the company shows strong growth with a CAGR (compound annual growth rate) of +390.1%. Significant drop of -30% vs 2023. After deducting consumption (3.3 M€), gross margin stands at 16.2 M€, i.e. a rate of 83%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches -27.3 M€, representing -140.7% of revenue. Warning negative scissor effect: despite revenue change (-30%), EBITDA varies by -45%, reducing margin by 72.5 pts. This reflects costs rising faster than revenue. Negative EBITDA means operations do not cover current expenses: concerning situation. Net income is negative at -35.2 M€ (-181.1% 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
19 423 932 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
16 166 501 €
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
-27 329 433 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
-31 621 022 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
-35 174 338 €
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
-142.4%
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 382%. 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 18%. Low autonomy: the company heavily depends on external financing (banks, suppliers).
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
382.036%
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
17.933%
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
-180.696%
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
-4.633
Asset age ratio (2024)
?
Asset age ratio
Definition
Measures the degree of wear of tangible assets.
Formula
Accumulated depreciation / Gross fixed assets x 100
Solvency indicators evolution OPMOBILITY H2-POWER FRANCE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Debt ratio
0.0
0.0
0.0
0.0
0.0
-326.473
175.243
285.892
382.036
Financial autonomy
94.847
94.514
93.995
93.526
92.829
-35.939
28.757
22.502
17.933
Repayment capacity
0.0
0.0
0.0
0.0
0.0
-3.458
-1.778
-5.023
-4.633
Cash flow / Revenue
None%
None%
None%
None%
None%
-12298.97%
-192.954%
-68.28%
-180.696%
Sector positioning
Debt ratio
382.042024
2022
2023
2024
Q1: 0.0
Med: 8.25
Q3: 42.9
Average
In 2024, the debt ratio of OPMOBILITY H2-POWER FRANCE (382.04) 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
17.93%2024
2022
2023
2024
Q1: 11.27%
Med: 37.87%
Q3: 61.33%
Average-11 pts over 3 years
In 2024, the financial autonomy of OPMOBILITY H2-POWER FRANCE (17.9%) 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
-4.63 years2024
2022
2023
2024
Q1: 0.0 years
Med: 0.0 years
Q3: 0.9 years
Excellent
In 2024, the repayment capacity of OPMOBILITY H2-POWER FRANCE (-4.63) 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 92.94. 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
92.937
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
-30.906
Liquidity indicators evolution OPMOBILITY H2-POWER FRANCE
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
1940.583
1822.833
1665.25
1544.583
1394.5
43.065
77.38
164.557
92.937
Interest coverage
0.0
0.0
0.0
0.0
0.0
-2.089
-8.246
-20.699
-30.906
Sector positioning
Liquidity ratio
92.942024
2022
2023
2024
Q1: 148.97
Med: 229.92
Q3: 405.25
Watch
In 2024, the liquidity ratio of OPMOBILITY H2-POWER FRANCE (92.94) 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
-30.91x2024
2022
2023
2024
Q1: 0.0x
Med: 0.0x
Q3: 2.05x
Average
In 2024, the interest coverage of OPMOBILITY H2-POWER FRANCE (-30.9x) 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: 223 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 77 days. The gap of 146 days means the company finances its customers for over a month before being paid relative to supplier payments. This weighs on cash flow. Inventory turnover is 5 days (= Average inventory / Cost of goods x 360). Fast turnover, sign of good inventory management. Overall, WCR represents 317 days of revenue, i.e. 17.1 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
17 087 039 €
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
223 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
77 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
5 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
317 j
WCR and payment terms evolution OPMOBILITY H2-POWER FRANCE
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 €
0 €
0 €
0 €
0 €
1 647 230 €
593 213 €
25 487 348 €
17 087 039 €
Inventory turnover (days)
0
0
0
0
0
0
0
0
5
Customer payment term (days)
0
0
0
0
0
300
163
215
223
Supplier payment term (days)
240
255
190
249
200
79
64
68
77
Positioning of OPMOBILITY H2-POWER FRANCE in its sector
Comparison with sector Ingénierie, études techniques
Valuation estimate
Indicative estimate only : the number of comparable transactions in this sector is limited (40 transactions).
This range of 2 811 431€ to 4 841 370€ is provided for information purposes only and requires in-depth analysis to be confirmed.
Estimated enterprise value2024
Indicative
2811k€3249k€4841k€
3 249 078 €Range: 2 811 431€ - 4 841 370€
NAF 5 année 2024
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 40 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 (Ingénierie, études techniques)
Compare OPMOBILITY H2-POWER FRANCE with other companies in the same sector:
Frequently asked questions about OPMOBILITY H2-POWER FRANCE
What is the revenue of OPMOBILITY H2-POWER FRANCE ?
The revenue of OPMOBILITY H2-POWER FRANCE in 2024 is 19.4 M€.
Is OPMOBILITY H2-POWER FRANCE profitable?
OPMOBILITY H2-POWER FRANCE recorded a net loss in 2024.
Where is the headquarters of OPMOBILITY H2-POWER FRANCE ?
The headquarters of OPMOBILITY H2-POWER FRANCE is located in LYON (69007), in the department Rhone.
Where to find the tax return of OPMOBILITY H2-POWER FRANCE ?
The tax return of OPMOBILITY H2-POWER FRANCE 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 H2-POWER FRANCE operate?
OPMOBILITY H2-POWER FRANCE operates in the sector Ingénierie, études techniques (NAF code 71.12B). 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