Employees: 01 (2023.0)Legal category: SCA (commandite par actions)Size: PMECreation date: 2010-12-01 (15 years)Status: ActiveBusiness sector: Travaux d'installation électrique dans tous locauxLocation: REMAUVILLE (77710), Seine-et-Marne
PROXIBAT SERVICE : revenue, balance sheet and financial ratios
PROXIBAT SERVICE is a French company
founded 15 years ago,
specialized in the sector Travaux d'installation électrique dans tous locaux.
Based in REMAUVILLE (77710),
this company of category PME
shows in 2019 a revenue of 66 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - PROXIBAT SERVICE (SIREN 528611411)
Indicator
2019
2018
2017
2016
2015
2014
Revenue
66 466 €
64 769 €
69 016 €
65 790 €
73 797 €
78 335 €
Net income
1 701 €
1 634 €
1 153 €
4 998 €
-10 258 €
-8 641 €
EBITDA
-5 628 €
1 923 €
1 359 €
6 186 €
-7 083 €
-5 166 €
Net margin
2.6%
2.5%
1.7%
7.6%
-13.9%
-11.0%
Revenue and income statement
En 2019, PROXIBAT SERVICE alcanza unos ingresos de 66 k€. La actividad permanece estable durante el período (TCAC: -3.2%). Vs 2018: +3%. Tras deducir el consumo (15 k€), el margen bruto se sitúa en 51 k€, es decir, una tasa del 77%. El EBITDA alcanza -6 k€, representando el -8.5% de los ingresos. Advertencia efecto tijera negativo: a pesar del cambio en ingresos (+3%), el EBITDA varía en -393%, reduciendo el margen en 11.4 puntos. Un EBITDA negativo significa que las operaciones no cubren los gastos corrientes. El resultado neto asciende a 2 k€, es decir, el 2.6% de los ingresos.
Revenue (2019)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
66 466 €
Gross margin (2019)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
51 318 €
EBITDA (2019)
?
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
-5 628 €
EBIT (2019)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
1 701 €
Net income (2019)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
1 701 €
EBITDA margin (2019)
?
EBITDA margin
Definition
Measures the company's operating profitability.
Formula
(EBE / CA) x 100
Interpretation
> 10% : Good profitability 5-10% : Average < 5% : Low
-8.5%
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
El ratio de endeudamiento (= Deuda financiera / Fondos propios x 100) se sitúa en -33%. Este nivel muy bajo refleja una estructura financiera sólida. La autonomía financiera (= Fondos propios / Total activo x 100) alcanza el -25%. Baja autonomía: la empresa depende fuertemente de financiación externa. La capacidad de reembolso indica que se necesitarían 1.3 años de flujo de caja. Este corto período demuestra una excelente sostenibilidad de la deuda. El flujo de caja representa el 4.4% de los ingresos.
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
-32.88%
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
-24.509%
Cash flow / Revenue (2019)
?
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
4.425%
Repayment capacity (2019)
?
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
1.281
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
2014
2015
2016
2017
2018
2019
Debt ratio
-4.491
-4.421
-4.151
-2.873
-3.26
-32.88
Financial autonomy
-31.525
-58.842
-48.477
-33.413
-22.776
-24.509
Repayment capacity
-0.064
-0.101
0.119
0.313
0.223
1.281
Cash flow / Revenue
-9.59%
-12.376%
8.472%
1.971%
2.969%
4.425%
Sector positioning
Ratio de endeudamiento
-32.882019
2017
2018
2019
Q1: 0.55
Med: 11.82
Q3: 44.25
Excelente
En 2019, el ratio de endeudamiento de PROXIBAT SERVICE (-32.88) se sitúa en el 25% más bajo del sector, lo cual es positivo. Este ratio mide el peso de la deuda en relación con el patrimonio. Un ratio bajo indica una estructura financiera sólida con poca dependencia de los acreedores.
Autonomía financiera
-24.51%2019
2017
2018
2019
Q1: 10.11%
Med: 33.99%
Q3: 55.64%
Average
En 2019, el autonomía financiera de PROXIBAT SERVICE (-24.5%) se sitúa por debajo de la mediana del sector. Este ratio representa la parte del patrimonio en la financiación total. Una mejora fortalecería la posición competitiva.
Capacidad de reembolso
1.28 ans2019
2017
2018
2019
Q1: 0.0 ans
Med: 0.06 ans
Q3: 0.91 ans
Average+18 pts over 3 years
En 2019, el capacidad de reembolso de PROXIBAT SERVICE (1.3 ans) se sitúa por encima de la mediana del sector. Este ratio indica el número de años necesarios para pagar la deuda con flujo de caja. Un esfuerzo de reducción podría mejorar la solidez financiera.
Liquidity ratios
El ratio de liquidez se sitúa en 70.04. La empresa tiene 2€ de activos líquidos por cada 1€ de deuda a corto plazo.
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
70.039
Interest coverage (2019)
?
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
0.0
Liquidity indicators evolution PROXIBAT SERVICE
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2014
2015
2016
2017
2018
2019
Liquidity ratio
62.891
51.193
59.47
68.235
75.501
70.039
Interest coverage
0.0
0.0
0.0
0.0
0.0
0.0
Sector positioning
Ratio de liquidez
70.042019
2017
2018
2019
Q1: 145.79
Med: 208.77
Q3: 309.25
Vigilar
En 2019, el ratio de liquidez de PROXIBAT SERVICE (70.04) se sitúa en el 25% más bajo del sector. Este ratio mide la capacidad de cubrir deuda a corto plazo con activos corrientes. Un ratio inferior a 1 puede señalar tensiones potenciales de flujo de caja.
Cobertura de intereses
0.0x2019
2017
2018
2019
Q1: 0.0x
Med: 0.11x
Q3: 1.84x
Average
En 2019, el cobertura de intereses de PROXIBAT SERVICE (0.0x) se sitúa por debajo de la mediana del sector. Este ratio indica cuántas veces el resultado operativo cubre los gastos de intereses. Una mejora fortalecería la posición competitiva.
Working capital requirement (WCR) and payment terms
El fondo de maniobra operativo (FM) mide el desfase temporal de tesorería. Plazo medio de cobro a clientes: 23 días. Plazo proveedores: 89 días. Excelente situación: los proveedores financian 66 días del ciclo operativo. La rotación de existencias es de 146 días. Este alto nivel inmoviliza tesorería y potencialmente crea riesgo de obsolescencia. El FM es negativo (-55 días): las operaciones generan estructuralmente tesorería. En 2014-2019, el FM aumentó en +47%.
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
-10 233 €
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
23 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
89 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
146 j
WCR in days of revenue (2019)
?
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
-55 j
WCR and payment terms evolution PROXIBAT SERVICE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2014
2015
2016
2017
2018
2019
Operating WCR
-19 308 €
-21 920 €
-15 651 €
-17 584 €
-17 697 €
-10 233 €
Inventory turnover (days)
81
92
98
116
150
146
Customer payment term (days)
1
10
13
26
59
23
Supplier payment term (days)
28
40
68
93
99
89
Positioning of PROXIBAT SERVICE in its sector
Comparison with sector Travaux d'installation électrique dans tous locaux
Valuation estimate
Based on 53 transactions of similar company sales
in 2019,
the value of PROXIBAT SERVICE is estimated at
7 210 €
(range 2 970€ - 13 464€).
The price/revenue ratio is 0.17x
(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 value2019
53 tx
2k€7k€13k€
7 210 €Range: 2 970€ - 13 464€
NAF 5 année 2019
Valuation detail by method
Ajustez les pondérations selon votre analyse
Revenue Multiple30%
66 466 €×0.17x
Estimation11 185 €
4 719€ - 20 243€
Net Income Multiple20%
1 701 €×0.7x
Estimation1 250 €
347€ - 3 298€
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 53 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 (Travaux d'installation électrique dans tous locaux)
Compare PROXIBAT SERVICE with other companies in the same sector:
Yes, PROXIBAT SERVICE generated a net profit of 2 k€ in 2019.
Where is the headquarters of PROXIBAT SERVICE ?
The headquarters of PROXIBAT SERVICE is located in REMAUVILLE (77710), in the department Seine-et-Marne.
Where to find the tax return of PROXIBAT SERVICE ?
The tax return of PROXIBAT SERVICE 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 PROXIBAT SERVICE operate?
PROXIBAT SERVICE operates in the sector Travaux d'installation électrique dans tous locaux (NAF code 43.21A). 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