ORT SOLUTIONS PREMIUM : revenue, balance sheet and financial ratios
ORT SOLUTIONS PREMIUM is a French company
founded 29 years ago,
specialized in the sector Activités des sièges sociaux.
Based in WASSELONNE (67310),
this company of category ETI
shows in 2024 a revenue of 1.6 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - ORT SOLUTIONS PREMIUM (SIREN 411517964)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
Revenue
1 566 518 €
1 283 889 €
1 049 184 €
216 183 €
10 028 440 €
12 011 022 €
12 466 381 €
12 019 727 €
Net income
-385 768 €
1 121 653 €
39 913 €
-28 780 €
-21 126 €
-11 477 €
560 962 €
-55 328 €
EBITDA
-42 124 €
-29 745 €
121 155 €
-92 659 €
282 791 €
164 727 €
166 590 €
77 321 €
Net margin
-24.6%
87.4%
3.8%
-13.3%
-0.2%
-0.1%
4.5%
-0.5%
Revenue and income statement
In 2024, ORT SOLUTIONS PREMIUM achieves revenue of 1.6 M€. Revenue is declining over the period 2017-2024 (CAGR: -25.3%). Vs 2023, growth of +22% (1.3 M€ -> 1.6 M€). After deducting consumption (532 €), gross margin stands at 1.6 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 -42 k€, representing -2.7% of revenue. Negative EBITDA means operations do not cover current expenses: concerning situation. Net income is negative at -386 k€ (-24.6% 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
1 566 518 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
1 565 986 €
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
-42 124 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
128 113 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
-385 768 €
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
-2.7%
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 106%. Debt level is high: negotiating margin with banks is reduced. Financial autonomy (= Equity / Total assets x 100) reaches 46%. This high autonomy means the company finances most of its assets through equity, a sign of strength.
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
106.069%
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
45.852%
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
-35.234%
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
-12.268
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 ORT SOLUTIONS PREMIUM
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2017
2018
2019
2020
2021
2022
2023
2024
Debt ratio
206.246
86.223
79.474
324.122
192.186
142.537
157.817
106.069
Financial autonomy
11.74
17.868
15.901
12.663
32.466
37.125
37.692
45.852
Repayment capacity
24.374
16.534
6.887
23.314
-19.986
249.445
4.634
-12.268
Cash flow / Revenue
0.542%
0.557%
1.267%
1.819%
-57.276%
1.019%
77.755%
-35.234%
Sector positioning
Debt ratio
106.072024
2022
2023
2024
Q1: 0.06
Med: 14.61
Q3: 89.57
Average
In 2024, the debt ratio of ORT SOLUTIONS PREMIUM (106.07) 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
45.85%2024
2022
2023
2024
Q1: 11.57%
Med: 51.97%
Q3: 85.24%
Average+8 pts over 3 years
In 2024, the financial autonomy of ORT SOLUTIONS PREMIUM (45.9%) 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
-12.27 years2024
2022
2023
2024
Q1: 0.0 years
Med: 0.2 years
Q3: 3.73 years
Excellent-50 pts over 3 years
In 2024, the repayment capacity of ORT SOLUTIONS PREMIUM (-12.27) 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 585.46. 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
585.457
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
-501.612
Liquidity indicators evolution ORT SOLUTIONS PREMIUM
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2017
2018
2019
2020
2021
2022
2023
2024
Liquidity ratio
102.711
109.346
107.298
144.618
329.332
223.718
573.471
585.457
Interest coverage
18.853
10.813
8.832
14.827
-33.63
43.09
-601.483
-501.612
Sector positioning
Liquidity ratio
585.462024
2022
2023
2024
Q1: 116.63
Med: 458.65
Q3: 2184.57
Good+14 pts over 3 years
In 2024, the liquidity ratio of ORT SOLUTIONS PREMIUM (585.46) ranks above the median of the sector. This ratio measures the ability to cover short-term debt with current assets. This comfortable position offers an appreciable safety margin.
Interest coverage
-501.61x2024
2022
2023
2024
Q1: -45.56x
Med: 0.0x
Q3: 2.85x
Average-50 pts over 3 years
In 2024, the interest coverage of ORT SOLUTIONS PREMIUM (-501.6x) 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: 158 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 38 days. The gap of 120 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 882 days of revenue, i.e. 3.8 M€ to permanently finance. Over 2017-2024, WCR increased by +38%, 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
3 839 943 €
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
158 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
38 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
882 j
WCR and payment terms evolution ORT SOLUTIONS PREMIUM
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
2 788 817 €
3 246 744 €
3 999 430 €
3 569 824 €
550 441 €
804 902 €
1 738 771 €
3 839 943 €
Inventory turnover (days)
49
58
55
56
0
0
0
0
Customer payment term (days)
51
53
79
103
381
84
110
158
Supplier payment term (days)
92
104
126
98
181
180
35
38
Positioning of ORT SOLUTIONS PREMIUM in its sector
Comparison with sector Activités des sièges sociaux
Valuation estimate
Based on 103 transactions of similar company sales
in 2024,
the value of ORT SOLUTIONS PREMIUM is estimated at
591 545 €
(range 281 948€ - 1 194 717€).
The price/revenue ratio is 0.38x
(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.
Estimated enterprise value2024
103 transactions
281k€591k€1194k€
591 545 €Range: 281 948€ - 1 194 717€
NAF 5 année 2024
Valuation method used
Revenue Multiple
1 566 518 €
×
0.38x
=591 545 €
Range: 281 948€ - 1 194 717€
Only this financial indicator is available for this company.
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 103 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 sièges sociaux)
Compare ORT SOLUTIONS PREMIUM with other companies in the same sector:
Frequently asked questions about ORT SOLUTIONS PREMIUM
What is the revenue of ORT SOLUTIONS PREMIUM ?
The revenue of ORT SOLUTIONS PREMIUM in 2024 is 1.6 M€.
Is ORT SOLUTIONS PREMIUM profitable?
ORT SOLUTIONS PREMIUM recorded a net loss in 2024.
Where is the headquarters of ORT SOLUTIONS PREMIUM ?
The headquarters of ORT SOLUTIONS PREMIUM is located in WASSELONNE (67310), in the department Bas-Rhin.
Where to find the tax return of ORT SOLUTIONS PREMIUM ?
The tax return of ORT SOLUTIONS PREMIUM 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 ORT SOLUTIONS PREMIUM operate?
ORT SOLUTIONS PREMIUM operates in the sector Activités des sièges sociaux (NAF code 70.10Z). 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