Les données financières de cette entreprise sont partiellement disponibles (liasse simplifiée ou données confidentielles). Certaines sections ne sont pas affichées.
OZONE FRANCE : revenue, balance sheet and financial ratios
OZONE FRANCE is a French company
founded 32 years ago,
specialized in the sector Fabrication d'articles de sport.
Based in VILLAZ (74370),
this company of category PME
shows in 2018 a revenue of 1.3 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - OZONE FRANCE (SIREN 393556576)
Indicator
2022
2021
2020
2019
2018
2017
2016
Revenue
N/C
N/C
N/C
N/C
1 341 720 €
N/C
N/C
Net income
263 283 €
197 566 €
87 854 €
97 231 €
94 656 €
128 353 €
141 196 €
EBITDA
N/C
N/C
N/C
N/C
120 615 €
N/C
N/C
Net margin
N/C
N/C
N/C
N/C
7.1%
N/C
N/C
Revenue and income statement
In 2022, OZONE FRANCE generates positive net income of 263 k€. Net income represents the final profit after all expenses (operating, financial, exceptional) and corporate tax. Change over 2016-2022: 141 k€ -> 263 k€.
Net income (2022)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
263 283 €
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 121%. Debt level is high: negotiating margin with banks is reduced. Financial autonomy (= Equity / Total assets x 100) reaches 33%. The balance between equity and debt is satisfactory.
Debt ratio (2022)
?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low 50-100% : Moderate > 100% : High
121.469%
Financial autonomy (2022)
?
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
33.328%
Solvency indicators evolution OZONE FRANCE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
Debt ratio
48.911
22.244
49.175
38.781
40.23
86.159
121.469
Financial autonomy
57.266
75.111
62.628
66.168
50.439
33.138
33.328
Repayment capacity
None
None
2.752
None
None
None
None
Cash flow / Revenue
None%
None%
7.301%
None%
None%
None%
None%
Sector positioning
Debt ratio
121.472022
2020
2021
2022
Q1: 6.44
Med: 30.19
Q3: 113.49
Average+32 pts over 3 years
In 2022, the debt ratio of OZONE FRANCE (121.47) 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
33.33%2022
2020
2021
2022
Q1: 21.09%
Med: 41.62%
Q3: 62.66%
Average-25 pts over 3 years
In 2022, the financial autonomy of OZONE FRANCE (33.3%) ranks below the median of the sector. This ratio represents the share of equity in total financing. An improvement would strengthen the competitive position.
Liquidity ratios
The liquidity ratio (= Current assets / Current liabilities) stands at 379.56. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months.
Liquidity ratio (2022)
?
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
379.564
Liquidity indicators evolution OZONE FRANCE
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2018
2019
2020
2021
2022
Liquidity ratio
670.025
1205.641
1499.013
1209.154
339.938
262.78
379.564
Interest coverage
None
None
0.0
None
None
None
None
Sector positioning
Liquidity ratio
379.562022
2020
2021
2022
Q1: 158.28
Med: 251.99
Q3: 454.07
Good
In 2022, the liquidity ratio of OZONE FRANCE (379.56) 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.
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 (2022)
?
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 (2022)
?
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 (2022)
?
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 (2022)
?
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 OZONE FRANCE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
Operating WCR
0 €
0 €
410 875 €
0 €
0 €
0 €
0 €
Inventory turnover (days)
0
0
61
0
0
0
0
Customer payment term (days)
0
0
56
0
0
0
0
Supplier payment term (days)
0
0
4
0
0
0
0
Positioning of OZONE FRANCE in its sector
Comparison with sector Fabrication d'articles de sport
Valuation estimate
Based on 101 transactions of similar company sales
(all years),
the value of OZONE FRANCE is estimated at
733 553 €
(range 204 159€ - 1 498 849€).
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 value2022
101 transactions
204k€733k€1498k€
733 553 €Range: 204 159€ - 1 498 849€
Section all-time
Aggregated at NAF section level
Valuation method used
Net Income Multiple
263 283 €
×
2.8x
=733 553 €
Range: 204 159€ - 1 498 850€
Only this financial indicator is available for this company.
How is this estimate calculated?
This estimate is based on the analysis of 101 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 d'articles de sport)
Compare OZONE FRANCE with other companies in the same sector:
Yes, OZONE FRANCE generated a net profit of 263 k€ in 2022.
Where is the headquarters of OZONE FRANCE ?
The headquarters of OZONE FRANCE is located in VILLAZ (74370), in the department Haute-Savoie.
Where to find the tax return of OZONE FRANCE ?
The tax return of OZONE FRANCE 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 OZONE FRANCE operate?
OZONE FRANCE operates in the sector Fabrication d'articles de sport (NAF code 32.30Z). 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