Employees: NN (None)Legal category: Société à responsabilité limitée (sans autre indication)Size: PMECreation date: 1998-07-04 (27 years)Status: ActiveBusiness sector: Autres activités de soutien aux entreprises n.c.a.Location: L'ISLE-D'ESPAGNAC (16340), Charente
Les données financières de cette entreprise sont partiellement disponibles (liasse simplifiée ou données confidentielles). Certaines sections ne sont pas affichées.
PROD OPTIONS : revenue, balance sheet and financial ratios
PROD OPTIONS is a French company
founded 27 years ago,
specialized in the sector Autres activités de soutien aux entreprises n.c.a..
Based in L'ISLE-D'ESPAGNAC (16340),
this company of category PME
shows in 2016 a revenue of 670 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - PROD OPTIONS (SIREN 419376181)
Indicator
2019
2016
Revenue
N/C
669 869 €
Net income
60 358 €
5 151 €
EBITDA
N/C
13 743 €
Net margin
N/C
0.8%
Revenue and income statement
In 2019, PROD OPTIONS generates positive net income of 60 k€. Net income represents the final profit after all expenses (operating, financial, exceptional) and corporate tax. Change over 2016-2019: 5 k€ -> 60 k€.
Net income (2019)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
60 358 €
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 43%. Debt remains under control: the company retains capacity to raise new debt if needed. Financial autonomy (= Equity / Total assets x 100) reaches 24%. The balance between equity and debt is satisfactory.
Debt ratio (2019)
?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low 50-100% : Moderate > 100% : High
43.437%
Financial autonomy (2019)
?
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
23.855%
Asset age ratio (2019)
?
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
2019
Debt ratio
153.75
43.437
Financial autonomy
17.336
23.855
Repayment capacity
9.87
None
Cash flow / Revenue
2.45%
None%
Sector positioning
Debt ratio
43.442019
2016
2019
Q1: 0.0
Med: 3.9
Q3: 47.93
Average
In 2019, the debt ratio of PROD OPTIONS (43.44) 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
23.86%2019
2016
2019
Q1: 6.05%
Med: 32.45%
Q3: 66.48%
Average+6 pts over 2 years
In 2019, the financial autonomy of PROD OPTIONS (23.9%) ranks below the median of the sector. This ratio represents the share of equity in total financing. An improvement would strengthen the competitive position.
Repayment capacity
9.87 years2016
2016
Q1: 0.0 years
Med: 0.0 years
Q3: 0.81 years
Average
In 2016, the repayment capacity of PROD OPTIONS (9.87) 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 127.97. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months.
Liquidity ratio (2019)
?
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
127.969
Liquidity indicators evolution PROD OPTIONS
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2019
Liquidity ratio
144.454
127.969
Interest coverage
4.009
None
Sector positioning
Liquidity ratio
127.972019
2016
2019
Q1: 115.17
Med: 207.52
Q3: 460.45
Average-6 pts over 2 years
In 2019, the liquidity ratio of PROD OPTIONS (127.97) ranks below the median of the sector. This ratio measures the ability to cover short-term debt with current assets. An improvement would strengthen the competitive position.
Interest coverage
4.01x2016
2016
Q1: 0.0x
Med: 0.0x
Q3: 1.01x
Excellent
In 2016, the interest coverage of PROD OPTIONS (4.0x) ranks in the top 25% of the sector. This ratio indicates how many times operating income covers interest expenses. High coverage means financial charges weigh little on profitability.
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 (2019)
?
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 (2019)
?
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 (2019)
?
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 (2019)
?
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 PROD OPTIONS
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2019
Operating WCR
410 449 €
0 €
Inventory turnover (days)
39
0
Customer payment term (days)
73
0
Supplier payment term (days)
168
0
Positioning of PROD OPTIONS in its sector
Comparison with sector Autres activités de soutien aux entreprises n.c.a.
Valuation estimate
Based on 131 transactions of similar company sales
(all years),
the value of PROD OPTIONS is estimated at
200 099 €
(range 59 861€ - 589 145€).
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 value2019
131 transactions
59k€200k€589k€
200 099 €Range: 59 861€ - 589 145€
NAF 5 all-time
Valuation method used
Net Income Multiple
60 358 €
×
3.3x
=200 099 €
Range: 59 862€ - 589 146€
Only this financial indicator is available for this company.
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 131 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 (Autres activités de soutien aux entreprises n.c.a.)
Compare PROD OPTIONS with other companies in the same sector:
Yes, PROD OPTIONS generated a net profit of 60 k€ in 2019.
Where is the headquarters of PROD OPTIONS ?
The headquarters of PROD OPTIONS is located in L'ISLE-D'ESPAGNAC (16340), in the department Charente.
Where to find the tax return of PROD OPTIONS ?
The tax return of PROD OPTIONS 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 PROD OPTIONS operate?
PROD OPTIONS operates in the sector Autres activités de soutien aux entreprises n.c.a. (NAF code 82.99Z). 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