Employees: 12 (2023.0)Legal category: SCA (commandite par actions)Size: PMECreation date: 2013-12-10 (12 years)Status: ActiveBusiness sector: Activités combinées de soutien lié aux bâtiments Location: RENNES (35000), Ille-et-Vilaine
OUEST FACILITIES : revenue, balance sheet and financial ratios
OUEST FACILITIES is a French company
founded 12 years ago,
specialized in the sector Activités combinées de soutien lié aux bâtiments .
Based in RENNES (35000),
this company of category PME
shows in 2024 a revenue of 2.5 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - OUEST FACILITIES (SIREN 799051438)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
2 512 682 €
2 179 544 €
1 985 663 €
2 041 997 €
1 684 645 €
1 333 486 €
1 228 464 €
1 355 319 €
1 104 503 €
Net income
155 246 €
133 584 €
85 676 €
177 482 €
102 664 €
78 411 €
58 146 €
91 510 €
100 014 €
EBITDA
232 448 €
200 093 €
122 763 €
251 375 €
165 438 €
128 974 €
96 597 €
116 782 €
130 087 €
Net margin
6.2%
6.1%
4.3%
8.7%
6.1%
5.9%
4.7%
6.8%
9.1%
Revenue and income statement
In 2024, OUEST FACILITIES achieves revenue of 2.5 M€. Over the period 2016-2024, the company shows strong growth with a CAGR (compound annual growth rate) of +10.8%. Vs 2023, growth of +15% (2.2 M€ -> 2.5 M€). After deducting consumption (50 k€), gross margin stands at 2.5 M€, i.e. a rate of 98%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches 232 k€, representing 9.3% of revenue. This level of operating margin is satisfactory for the sector. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 155 k€, i.e. 6.2% 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
2 512 682 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
2 462 202 €
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
232 448 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
204 832 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
155 246 €
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
9.2%
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 13%. This very low level reflects a solid financial structure, offering significant room for future investments or acquisitions. Financial autonomy (= Equity / Total assets x 100) reaches 48%. This high autonomy means the company finances most of its assets through equity, a sign of strength. Debt repayment capacity (= Financial debt / Cash flow) indicates it would take 0.3 years of cash flow to repay all financial debt. This short period demonstrates excellent debt sustainability. Cash flow represents 7.2% of revenue. Cash flow measures resources generated by operations, available for investment and debt repayment. Satisfactory level allowing partial financing of growth.
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
13.115%
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
47.821%
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
7.239%
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
0.321
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
2016
2017
2018
2019
2020
2021
2022
2023
2024
Debt ratio
29.991
17.386
22.19
16.513
12.094
6.49
2.643
9.404
13.115
Financial autonomy
41.139
53.376
55.838
51.808
49.018
52.123
55.587
49.397
47.821
Repayment capacity
0.753
0.572
1.004
0.638
0.378
0.16
0.129
0.29
0.321
Cash flow / Revenue
9.241%
7.443%
6.789%
7.705%
7.587%
9.407%
5.097%
6.928%
7.239%
Sector positioning
Debt ratio
13.122024
2022
2023
2024
Q1: 0.0
Med: 0.0
Q3: 31.45
Average+10 pts over 3 years
In 2024, the debt ratio of OUEST FACILITIES (13.12) 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
47.82%2024
2022
2023
2024
Q1: 1.33%
Med: 16.55%
Q3: 45.31%
Excellent
In 2024, the financial autonomy of OUEST FACILITIES (47.8%) ranks in the top 25% of the sector. This ratio represents the share of equity in total financing. High autonomy reflects financial independence and ability to absorb shocks.
Repayment capacity
0.32 years2024
2022
2023
2024
Q1: 0.0 years
Med: 0.0 years
Q3: 0.41 years
Average+17 pts over 3 years
In 2024, the repayment capacity of OUEST FACILITIES (0.32) 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 193.10. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months. The interest coverage ratio (= EBIT / Interest expenses) is 0.8x. Danger: operating income does not cover interest charges, unsustainable situation.
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
193.1
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
0.791
Liquidity indicators evolution OUEST FACILITIES
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
185.059
227.069
260.34
208.003
186.085
198.159
210.807
197.355
193.1
Interest coverage
0.691
1.277
3.014
1.255
0.764
1.643
0.335
0.114
0.791
Sector positioning
Liquidity ratio
193.12024
2022
2023
2024
Q1: 107.44
Med: 165.68
Q3: 316.08
Good-10 pts over 3 years
In 2024, the liquidity ratio of OUEST FACILITIES (193.10) 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
0.79x2024
2022
2023
2024
Q1: 0.0x
Med: 0.0x
Q3: 1.32x
Good-10 pts over 3 years
In 2024, the interest coverage of OUEST FACILITIES (0.8x) ranks above the median of the sector. This ratio indicates how many times operating income covers interest expenses. This comfortable position offers an appreciable safety margin.
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: 52 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 36 days. The company must finance 16 days of gap between collections and payments. Overall, WCR represents 21 days of revenue, i.e. 143 k€ to permanently finance. Over 2016-2024, WCR increased by +59%, 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
143 499 €
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
52 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
36 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
21 j
WCR and payment terms evolution OUEST FACILITIES
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
89 995 €
107 856 €
139 750 €
151 871 €
152 999 €
107 593 €
253 688 €
234 148 €
143 499 €
Inventory turnover (days)
0
0
0
0
0
0
0
0
0
Customer payment term (days)
73
57
62
81
70
63
71
66
52
Supplier payment term (days)
74
17
38
71
69
25
46
48
36
Positioning of OUEST FACILITIES in its sector
Comparison with sector Activités combinées de soutien lié aux bâtiments
Valuation estimate
Based on 56 transactions of similar company sales
in 2024,
the value of OUEST FACILITIES is estimated at
818 051 €
(range 417 852€ - 1 198 838€).
With an EBITDA of 232 448€, the sector multiple of 3.3x is applied.
The price/revenue ratio is 0.35x
(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. Medium reliability: estimate to be confirmed with in-depth analysis.
Estimated enterprise value2024
56 tx
417k€818k€1198k€
818 051 €Range: 417 852€ - 1 198 838€
Section année 2024
Aggregated at NAF section level
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
232 448 €×3.3x
Estimation775 381 €
497 431€ - 1 136 387€
Revenue Multiple30%
2 512 682 €×0.35x
Estimation872 575 €
501 430€ - 1 173 633€
Net Income Multiple20%
155 246 €×5.4x
Estimation842 943 €
93 543€ - 1 392 775€
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 56 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 combinées de soutien lié aux bâtiments )
Compare OUEST FACILITIES with other companies in the same sector:
The revenue of OUEST FACILITIES in 2024 is 2.5 M€.
Is OUEST FACILITIES profitable?
Yes, OUEST FACILITIES generated a net profit of 155 k€ in 2024.
Where is the headquarters of OUEST FACILITIES ?
The headquarters of OUEST FACILITIES is located in RENNES (35000), in the department Ille-et-Vilaine.
Where to find the tax return of OUEST FACILITIES ?
The tax return of OUEST FACILITIES 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 OUEST FACILITIES operate?
OUEST FACILITIES operates in the sector Activités combinées de soutien lié aux bâtiments (NAF code 81.10Z). 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