Employees: 03 (2023.0)Legal category: SCA (commandite par actions)Size: PMECreation date: 2003-06-01 (22 years)Status: ActiveBusiness sector: Fabrication de matériel médico-chirurgical et dentaireLocation: CHAMPIGNY-SUR-MARNE (94500), Val-de-Marne
OXY PHARM : revenue, balance sheet and financial ratios
OXY PHARM is a French company
founded 22 years ago,
specialized in the sector Fabrication de matériel médico-chirurgical et dentaire.
Based in CHAMPIGNY-SUR-MARNE (94500),
this company of category PME
shows in 2020 a revenue of 35.7 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
In 2023, OXY PHARM generates positive net income of 708 k€. Net income represents the final profit after all expenses (operating, financial, exceptional) and corporate tax. Change over 2016-2023: 394 k€ -> 708 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
708 393 €
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 12%. 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 80%. 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
12.495%
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
79.713%
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
2023
Debt ratio
48.121
20.041
11.256
98.409
23.96
12.495
Financial autonomy
36.095
48.648
58.719
44.973
50.72
79.713
Repayment capacity
0.467
0.274
0.209
2.424
0.29
None
Cash flow / Revenue
26.224%
32.794%
27.382%
24.198%
40.879%
None%
Sector positioning
Debt ratio
12.492023
2019
2020
2023
Q1: 4.18
Med: 24.48
Q3: 67.8
Good-40 pts over 3 years
In 2023, the debt ratio of OXY PHARM (12.49) ranks below the median of the sector. This ratio measures the weight of debt relative to equity. This controlled position reflects prudent management.
Financial autonomy
79.71%2023
2019
2020
2023
Q1: 23.55%
Med: 47.34%
Q3: 66.07%
Excellent+27 pts over 3 years
In 2023, the financial autonomy of OXY PHARM (79.7%) 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
0.29 years2020
2019
2020
Q1: 0.0 years
Med: 0.37 years
Q3: 2.85 years
Good-31 pts over 2 years
In 2020, the repayment capacity of OXY PHARM (0.29) ranks below the median of the sector. This ratio indicates the number of years needed to repay debt with cash flow. This controlled position reflects prudent management.
Liquidity ratios
The liquidity ratio (= Current assets / Current liabilities) stands at 331.86. 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
331.862
Liquidity indicators evolution OXY PHARM
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2018
2019
2020
2023
Liquidity ratio
174.239
199.152
214.39
309.029
185.759
331.862
Interest coverage
0.555
0.505
0.343
0.259
0.187
None
Sector positioning
Liquidity ratio
331.862023
2019
2020
2023
Q1: 162.69
Med: 252.34
Q3: 416.29
Good
In 2023, the liquidity ratio of OXY PHARM (331.86) 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
0.19x2020
2019
2020
Q1: 0.0x
Med: 0.3x
Q3: 2.92x
Average+5 pts over 2 years
In 2020, the interest coverage of OXY PHARM (0.2x) 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.
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 OXY PHARM
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2023
Operating WCR
245 490 €
172 866 €
1 124 134 €
2 156 495 €
-1 710 204 €
0 €
Inventory turnover (days)
16
26
29
29
22
0
Customer payment term (days)
58
67
61
75
49
0
Supplier payment term (days)
56
74
84
44
60
0
Positioning of OXY PHARM in its sector
Comparison with sector Fabrication de matériel médico-chirurgical et dentaire
Valuation estimate
Based on 57 transactions of similar company sales
(all years),
the value of OXY PHARM is estimated at
2 157 538 €
(range 501 384€ - 4 254 569€).
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 value2023
57 tx
501k€2157k€4254k€
2 157 538 €Range: 501 384€ - 4 254 569€
NAF 5 all-time
Valuation method used
Net Income Multiple
708 393 €
×
3.0x
=2 157 539 €
Range: 501 385€ - 4 254 570€
Only this financial indicator is available for this company.
How is this estimate calculated?
This estimate is based on the analysis of 57 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 (Fabrication de matériel médico-chirurgical et dentaire)
Compare OXY PHARM with other companies in the same sector:
Yes, OXY PHARM generated a net profit of 708 k€ in 2023.
Where is the headquarters of OXY PHARM ?
The headquarters of OXY PHARM is located in CHAMPIGNY-SUR-MARNE (94500), in the department Val-de-Marne.
Where to find the tax return of OXY PHARM ?
The tax return of OXY PHARM 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 OXY PHARM operate?
OXY PHARM operates in the sector Fabrication de matériel médico-chirurgical et dentaire (NAF code 32.50A). 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