Employees: 01 (2023.0)Legal category: Société à responsabilité limitée (sans autre indication)Size: PMECreation date: 2017-12-20 (8 years)Status: ActiveBusiness sector: Construction d'autres bâtimentsLocation: MONTAYRAL (47500), Lot-et-Garonne
OPSOON MAINTENANCE : revenue, balance sheet and financial ratios
OPSOON MAINTENANCE is a French company
founded 8 years ago,
specialized in the sector Construction d'autres bâtiments.
Based in MONTAYRAL (47500),
this company of category PME
shows in 2022 a revenue of 1.9 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - OPSOON MAINTENANCE (SIREN 834573370)
Indicator
2024
2023
2022
2021
2020
2019
2018
Revenue
N/C
N/C
1 895 995 €
N/C
N/C
1 526 965 €
688 691 €
Net income
157 295 €
3 925 €
6 437 €
5 138 €
-94 329 €
4 728 €
5 084 €
EBITDA
N/C
N/C
4 468 €
N/C
N/C
2 010 €
6 228 €
Net margin
N/C
N/C
0.3%
N/C
N/C
0.3%
0.7%
Revenue and income statement
In 2024, OPSOON MAINTENANCE generates positive net income of 157 k€. Net income represents the final profit after all expenses (operating, financial, exceptional) and corporate tax. Change over 2018-2024: 5 k€ -> 157 k€.
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
157 295 €
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 562%. 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 12%. 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
562.207%
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
12.327%
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
2018
2019
2020
2021
2022
2023
2024
Debt ratio
124.45
274.366
-369.955
-776.63
-823.128
-855.729
562.207
Financial autonomy
3.261
2.249
-12.402
-6.841
-6.181
-8.204
12.327
Repayment capacity
3.203
-26.778
None
None
78.277
None
None
Cash flow / Revenue
0.738%
-0.12%
None%
None%
0.36%
None%
None%
Sector positioning
Debt ratio
562.212024
2022
2023
2024
Q1: 0.03
Med: 12.73
Q3: 55.62
Watch+50 pts over 3 years
In 2024, the debt ratio of OPSOON MAINTENANCE (562.21) ranks in the top 25% of the sector. This ratio measures the weight of debt relative to equity. A high ratio may indicate excessive dependence on external financing.
Financial autonomy
12.33%2024
2022
2023
2024
Q1: 6.61%
Med: 24.84%
Q3: 47.54%
Average+8 pts over 3 years
In 2024, the financial autonomy of OPSOON MAINTENANCE (12.3%) 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
78.28 years2022
2022
Q1: 0.0 years
Med: 0.04 years
Q3: 1.61 years
Watch
In 2022, the repayment capacity of OPSOON MAINTENANCE (78.28) ranks in the top 25% of the sector. This ratio indicates the number of years needed to repay debt with cash flow. A long duration may signal heavy debt relative to repayment capacity.
Liquidity ratios
The liquidity ratio (= Current assets / Current liabilities) stands at 366.06. 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
366.059
Liquidity indicators evolution OPSOON MAINTENANCE
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2018
2019
2020
2021
2022
2023
2024
Liquidity ratio
107.88
109.175
150.329
186.215
180.618
262.558
366.059
Interest coverage
4.544
24.876
None
None
95.546
None
None
Sector positioning
Liquidity ratio
366.062024
2022
2023
2024
Q1: 127.57
Med: 179.6
Q3: 283.39
Excellent+24 pts over 3 years
In 2024, the liquidity ratio of OPSOON MAINTENANCE (366.06) ranks in the top 25% of the sector. This ratio measures the ability to cover short-term debt with current assets. A ratio above 1 ensures comfortable coverage of short-term maturities.
Interest coverage
95.55x2022
2022
Q1: 0.0x
Med: 0.01x
Q3: 2.25x
Excellent
In 2022, the interest coverage of OPSOON MAINTENANCE (95.5x) ranks in the top 25% of the sector. This ratio indicates how many times operating income covers interest expenses. High coverage means financial charges weigh little on profitability.
Working capital requirement (WCR) and payment terms
Working capital requirement (WCR) measures the cash timing gap between customer collections and supplier/inventory payments.
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
0 €
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
0 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
0 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 and payment terms evolution OPSOON MAINTENANCE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2018
2019
2020
2021
2022
2023
2024
Operating WCR
284 354 €
445 950 €
0 €
0 €
609 126 €
0 €
0 €
Inventory turnover (days)
0
0
0
0
0
0
0
Customer payment term (days)
118
70
0
0
77
0
0
Supplier payment term (days)
131
132
0
0
74
0
0
Positioning of OPSOON MAINTENANCE in its sector
Comparison with sector Construction d'autres bâtiments
Valuation estimate
Based on 113 transactions of similar company sales
(all years),
the value of OPSOON MAINTENANCE is estimated at
390 450 €
(range 132 365€ - 1 259 100€).
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.
Estimated enterprise value2024
113 transactions
132k€390k€1259k€
390 450 €Range: 132 365€ - 1 259 100€
NAF 5 all-time
Valuation method used
Net Income Multiple
157 295 €
×
2.5x
=390 451 €
Range: 132 365€ - 1 259 101€
Only this financial indicator is available for this company.
How is this estimate calculated?
This estimate is based on the analysis of 113 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 (Construction d'autres bâtiments)
Compare OPSOON MAINTENANCE with other companies in the same sector:
Frequently asked questions about OPSOON MAINTENANCE
What is the revenue of OPSOON MAINTENANCE ?
The revenue of OPSOON MAINTENANCE in 2022 is 1.9 M€.
Is OPSOON MAINTENANCE profitable?
Yes, OPSOON MAINTENANCE generated a net profit of 157 k€ in 2024.
Where is the headquarters of OPSOON MAINTENANCE ?
The headquarters of OPSOON MAINTENANCE is located in MONTAYRAL (47500), in the department Lot-et-Garonne.
Where to find the tax return of OPSOON MAINTENANCE ?
The tax return of OPSOON MAINTENANCE 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 OPSOON MAINTENANCE operate?
OPSOON MAINTENANCE operates in the sector Construction d'autres bâtiments (NAF code 41.20B). 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