Employees: NN (None)Legal category: Société à responsabilité limitée (sans autre indication)Size: PMECreation date: 2013-04-03 (13 years)Status: ActiveBusiness sector: Activités des marchands de biens immobiliersLocation: PONTOISE (95300), Val-d'Oise
OSMOSE ACQUISITIONS : revenue, balance sheet and financial ratios
OSMOSE ACQUISITIONS is a French company
founded 13 years ago,
specialized in the sector Activités des marchands de biens immobiliers.
Based in PONTOISE (95300),
this company of category PME
shows in 2020 a revenue of 1.0 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - OSMOSE ACQUISITIONS (SIREN 792602351)
Indicator
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
N/C
N/C
N/C
1 028 326 €
434 000 €
1 457 663 €
484 164 €
N/C
Net income
108 023 €
156 328 €
24 528 €
101 289 €
44 392 €
199 458 €
49 436 €
271 314 €
EBITDA
N/C
N/C
N/C
146 500 €
54 273 €
270 142 €
63 862 €
N/C
Net margin
N/C
N/C
N/C
9.8%
10.2%
13.7%
10.2%
N/C
Revenue and income statement
In 2023, OSMOSE ACQUISITIONS generates positive net income of 108 k€. Net income represents the final profit after all expenses (operating, financial, exceptional) and corporate tax. Change over 2016-2023: 271 k€ -> 108 k€.
Net income (2023)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
108 023 €
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 119%. Debt level is high: negotiating margin with banks is reduced. Financial autonomy (= Equity / Total assets x 100) reaches 45%. This high autonomy means the company finances most of its assets through equity, a sign of strength.
Debt ratio (2023)
?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low 50-100% : Moderate > 100% : High
118.539%
Financial autonomy (2023)
?
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
45.149%
Asset age ratio (2023)
?
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
Debt ratio
41.378
66.143
239.383
183.707
79.354
122.996
118.16
118.539
Financial autonomy
65.014
46.558
28.815
33.696
55.419
44.025
44.101
45.149
Repayment capacity
None
5.785
3.037
12.264
2.782
None
None
None
Cash flow / Revenue
None%
10.71%
13.683%
10.229%
11.06%
None%
None%
None%
Sector positioning
Debt ratio
118.542023
2021
2022
2023
Q1: 0.0
Med: 11.85
Q3: 222.35
Average
In 2023, the debt ratio of OSMOSE ACQUISITIONS (118.54) 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
45.15%2023
2021
2022
2023
Q1: 0.0%
Med: 17.0%
Q3: 60.15%
Good+5 pts over 3 years
In 2023, the financial autonomy of OSMOSE ACQUISITIONS (45.1%) ranks above the median of the sector. This ratio represents the share of equity in total financing. This comfortable position offers an appreciable safety margin.
Liquidity ratios
The liquidity ratio (= Current assets / Current liabilities) stands at 6565.85. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months.
Liquidity ratio (2023)
?
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
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
Liquidity ratio
1221.448
440.742
4503.147
2158.481
16476.155
5453.104
2574.05
6565.851
Interest coverage
None
0.0
0.0
0.0
0.0
None
None
None
Sector positioning
Liquidity ratio
6565.852023
2021
2022
2023
Q1: 160.06
Med: 580.5
Q3: 3257.22
Excellent
In 2023, the liquidity ratio of OSMOSE ACQUISITIONS (6565.85) 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.
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 (2023)
?
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 (2023)
?
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 (2023)
?
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 (2023)
?
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 OSMOSE ACQUISITIONS
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
Operating WCR
0 €
633 233 €
484 542 €
830 238 €
336 489 €
0 €
0 €
0 €
Inventory turnover (days)
0
598
118
658
109
0
0
0
Customer payment term (days)
0
0
0
0
0
0
0
0
Supplier payment term (days)
0
14
8
20
4
0
0
0
Positioning of OSMOSE ACQUISITIONS in its sector
Comparison with sector Activités des marchands de biens immobiliers
Valuation estimate
Indicative estimate only : the number of comparable transactions in this sector is limited (21 transactions).
This range of 493 458€ to 1 478 764€ is provided for information purposes only and requires in-depth analysis to be confirmed.
Estimated enterprise value2023
Indicative
493k€921k€1478k€
921 093 €Range: 493 458€ - 1 478 764€
NAF 5 année 2023
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 21 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 marchands de biens immobiliers)
Compare OSMOSE ACQUISITIONS with other companies in the same sector:
Frequently asked questions about OSMOSE ACQUISITIONS
What is the revenue of OSMOSE ACQUISITIONS ?
The revenue of OSMOSE ACQUISITIONS in 2020 is 1.0 M€.
Is OSMOSE ACQUISITIONS profitable?
Yes, OSMOSE ACQUISITIONS generated a net profit of 108 k€ in 2023.
Where is the headquarters of OSMOSE ACQUISITIONS ?
The headquarters of OSMOSE ACQUISITIONS is located in PONTOISE (95300), in the department Val-d'Oise.
Where to find the tax return of OSMOSE ACQUISITIONS ?
The tax return of OSMOSE ACQUISITIONS 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 OSMOSE ACQUISITIONS operate?
OSMOSE ACQUISITIONS operates in the sector Activités des marchands de biens immobiliers (NAF code 68.10Z). 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