Employees: 12 (2023.0)Legal category: SA (autres)Size: GECreation date: 1996-10-15 (29 years)Status: ActiveBusiness sector: Services funérairesLocation: PARIS (75015), Paris
PREVISEO OBSEQUES : revenue, balance sheet and financial ratios
PREVISEO OBSEQUES is a French company
founded 29 years ago,
specialized in the sector Services funéraires.
Based in PARIS (75015),
this company of category GE
shows in 2024 a revenue of 11.6 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - PREVISEO OBSEQUES (SIREN 409463866)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
11 561 678 €
10 551 824 €
10 060 917 €
9 414 979 €
8 463 776 €
7 577 247 €
6 698 245 €
6 290 516 €
5 638 947 €
Net income
4 841 840 €
4 300 320 €
4 038 769 €
3 773 658 €
3 535 787 €
3 022 980 €
2 656 500 €
2 459 450 €
2 025 544 €
EBITDA
6 437 480 €
5 931 532 €
5 749 784 €
5 550 229 €
5 249 624 €
4 556 774 €
3 935 599 €
3 707 690 €
3 045 235 €
Net margin
41.9%
40.8%
40.1%
40.1%
41.8%
39.9%
39.7%
39.1%
35.9%
Revenue and income statement
In 2024, PREVISEO OBSEQUES achieves revenue of 11.6 M€. Over the period 2016-2024, the company shows strong growth with a CAGR (compound annual growth rate) of +9.4%. Vs 2023: +10%. After deducting consumption (0 €), gross margin stands at 11.6 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 6.4 M€, representing 55.7% of revenue. This high EBITDA margin provides strong self-financing capacity and resilience to uncertainties. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 4.8 M€, i.e. 41.9% 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
11 561 678 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
11 561 678 €
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
6 437 480 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
6 274 729 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
4 841 840 €
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
55.7%
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 0%. 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 60%. This high autonomy means the company finances most of its assets through equity, a sign of strength. Cash flow represents 43.5% of revenue. Cash flow measures resources generated by operations, available for investment and debt repayment. This high level provides strong self-financing capacity.
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
0.007%
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
60.41%
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
43.486%
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
0.0
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
0.001
0.001
0.008
1.204
0.015
0.02
0.009
0.008
0.007
Financial autonomy
76.321
74.314
77.843
71.352
71.296
70.014
78.161
80.573
60.41
Repayment capacity
0.0
0.0
0.0
0.02
0.0
0.0
0.0
0.0
0.0
Cash flow / Revenue
36.212%
39.266%
40.32%
42.005%
45.241%
43.715%
43.302%
43.294%
43.486%
Sector positioning
Debt ratio
0.012024
2022
2023
2024
Q1: 4.12
Med: 20.05
Q3: 55.53
Excellent
In 2024, the debt ratio of PREVISEO OBSEQUES (0.01) ranks in the bottom 25% of the sector, which is positive. This ratio measures the weight of debt relative to equity. A low ratio indicates a solid financial structure with little dependence on creditors.
Financial autonomy
60.41%2024
2022
2023
2024
Q1: 29.89%
Med: 52.45%
Q3: 67.81%
Good-13 pts over 3 years
In 2024, the financial autonomy of PREVISEO OBSEQUES (60.4%) 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.
Repayment capacity
0.0 years2024
2022
2023
2024
Q1: 0.0 years
Med: 0.55 years
Q3: 2.06 years
Excellent
In 2024, the repayment capacity of PREVISEO OBSEQUES (0.00) 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 247.31. 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 0.0x. 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
247.308
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
0.004
Liquidity indicators evolution PREVISEO OBSEQUES
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
-1299.734
366.163
394.757
330.188
299.874
301.773
427.153
496.074
247.308
Interest coverage
0.079
0.224
1.948
0.272
0.733
0.728
0.595
0.0
0.004
Sector positioning
Liquidity ratio
247.312024
2022
2023
2024
Q1: 143.23
Med: 221.26
Q3: 335.42
Good-19 pts over 3 years
In 2024, the liquidity ratio of PREVISEO OBSEQUES (247.31) 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
0.0x2024
2022
2023
2024
Q1: 0.0x
Med: 1.27x
Q3: 5.75x
Average-17 pts over 3 years
In 2024, the interest coverage of PREVISEO OBSEQUES (0.0x) 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: 82 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 227 days. Excellent situation: suppliers finance 145 days of the operating cycle (retail model). WCR is negative (-11 days): operations structurally generate cash. Notable WCR improvement over the period (-112%), freeing up cash.
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
-357 025 €
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
82 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
227 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
-11 j
WCR and payment terms evolution PREVISEO OBSEQUES
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
2 883 532 €
1 492 299 €
1 123 698 €
2 531 710 €
1 350 395 €
1 798 543 €
2 392 888 €
1 366 250 €
-357 025 €
Inventory turnover (days)
0
0
0
0
0
0
0
0
0
Customer payment term (days)
102
112
77
137
80
81
102
64
82
Supplier payment term (days)
104
132
139
205
291
281
111
107
227
Positioning of PREVISEO OBSEQUES in its sector
Comparison with sector Services funéraires
Valuation estimate
Based on 108 transactions of similar company sales
(all years),
the value of PREVISEO OBSEQUES is estimated at
12 088 778 €
(range 4 918 364€ - 28 092 079€).
With an EBITDA of 6 437 480€, the sector multiple of 2.4x is applied.
The price/revenue ratio is 0.36x
(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
108 transactions
4918k€12088k€28092k€
12 088 778 €Range: 4 918 364€ - 28 092 079€
NAF 5 all-time
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
6 437 480 €×2.4x
Estimation15 769 149 €
6 748 426€ - 39 259 421€
Revenue Multiple30%
11 561 678 €×0.36x
Estimation4 183 331 €
1 501 308€ - 6 324 406€
Net Income Multiple20%
4 841 840 €×3.0x
Estimation14 746 025 €
5 468 797€ - 32 825 238€
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 108 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 (Services funéraires)
Compare PREVISEO OBSEQUES with other companies in the same sector:
Frequently asked questions about PREVISEO OBSEQUES
What is the revenue of PREVISEO OBSEQUES ?
The revenue of PREVISEO OBSEQUES in 2024 is 11.6 M€.
Is PREVISEO OBSEQUES profitable?
Yes, PREVISEO OBSEQUES generated a net profit of 4.8 M€ in 2024.
Where is the headquarters of PREVISEO OBSEQUES ?
The headquarters of PREVISEO OBSEQUES is located in PARIS (75015), in the department Paris.
Where to find the tax return of PREVISEO OBSEQUES ?
The tax return of PREVISEO OBSEQUES 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 PREVISEO OBSEQUES operate?
PREVISEO OBSEQUES operates in the sector Services funéraires (NAF code 96.03Z). 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