Employees: 01 (2023.0)Legal category: Société à responsabilité limitée (sans autre indication)Size: PMECreation date: 1997-11-25 (28 years)Status: ActiveBusiness sector: CoiffureLocation: MONTAUBAN (82000), Tarn-et-Garonne
SARL OVALIS : revenue, balance sheet and financial ratios
SARL OVALIS is a French company
founded 28 years ago,
specialized in the sector Coiffure.
Based in MONTAUBAN (82000),
this company of category PME
shows in 2020 a revenue of 220 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Im Jahr 2020 erzielt SARL OVALIS einen Umsatz von 220 k€. Der Umsatz geht im Zeitraum 2016-2020 zurück (CAGR: -8.1%). Deutlicher Rückgang von -14% vs 2019. Nach Abzug des Verbrauchs (28 k€) beträgt die Bruttomarge 192 k€, d.h. eine Rate von 87%. Dieses Verhältnis misst die Fähigkeit, aus der Geschäftstätigkeit Wert zu schaffen. EBITDA (= Bruttomarge - Personalkosten - Steuern) erreicht 38 k€, was 17.4% des Umsatzes entspricht. Warnung negativer Schereneffekt: Trotz Umsatzveränderung (-14%) variiert EBITDA um -25%, was die Marge um 2.7 Punkte reduziert. Diese hohe EBITDA-Marge bietet starke Selbstfinanzierungskapazität. Das Nettoergebnis beträgt 16 k€, d.h. 7.5% des Umsatzes.
Revenue (2020)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
220 334 €
Gross margin (2020)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
191 887 €
EBITDA (2020)
?
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
38 414 €
EBIT (2020)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
21 198 €
Net income (2020)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
16 444 €
EBITDA margin (2020)
?
EBITDA margin
Definition
Measures the company's operating profitability.
Formula
(EBE / CA) x 100
Interpretation
> 10% : Good profitability 5-10% : Average < 5% : Low
17.1%
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
Die Verschuldungsquote (= Finanzschulden / Eigenkapital x 100) beträgt 79%. Der Verschuldungsgrad ist hoch: Der Verhandlungsspielraum mit Banken ist reduziert. Die finanzielle Autonomie (= Eigenkapital / Bilanzsumme x 100) erreicht 51%. Diese hohe Autonomie bedeutet, dass das Unternehmen den Großteil seiner Vermögenswerte durch Eigenkapital finanziert. Die Schuldenrückzahlungskapazität zeigt, dass es 4.5 Jahre Cashflow braucht. Diese Kennzahl bleibt innerhalb der üblichen Bankstandards. Der Cashflow beträgt 9.0% des Umsatzes. Zufriedenstellendes Niveau, das eine teilweise Finanzierung des Wachstums ermöglicht.
Debt ratio (2020)
?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low 50-100% : Moderate > 100% : High
78.731%
Financial autonomy (2020)
?
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
51.064%
Cash flow / Revenue (2020)
?
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
8.984%
Repayment capacity (2020)
?
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
4.505
Asset age ratio (2020)
?
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
Debt ratio
49.519
82.611
65.969
69.193
78.731
Financial autonomy
48.412
44.003
51.178
51.768
51.064
Repayment capacity
1.191
5.042
1.548
2.239
4.505
Cash flow / Revenue
13.968%
5.295%
18.434%
15.539%
8.984%
Sector positioning
Verschuldungsgrad
78.732020
2018
2019
2020
Q1: 0.0
Med: 24.25
Q3: 112.56
Average
Im Jahr 2020 liegt über dem Median der Branche das verschuldungsgrad von SARL OVALIS (78.73). Dieses Verhältnis misst das Gewicht der Schulden im Verhältnis zum Eigenkapital. Eine Reduzierung könnte die finanzielle Stärke verbessern.
Finanzielle Autonomie
51.06%2020
2018
2019
2020
Q1: 4.49%
Med: 30.33%
Q3: 57.61%
Gut
Im Jahr 2020 liegt über dem Median der Branche das finanzielle autonomie von SARL OVALIS (51.1%). Dieses Verhältnis stellt den Anteil des Eigenkapitals an der Gesamtfinanzierung dar. Diese komfortable Position bietet eine nennenswerte Sicherheitsmarge.
Rückzahlungsfähigkeit
4.5 ans2020
2018
2019
2020
Q1: 0.0 ans
Med: 0.0 ans
Q3: 2.22 ans
Beobachten+6 pts over 3 years
Im Jahr 2020 liegt in den oberen 25% der Branche das rückzahlungsfähigkeit von SARL OVALIS (4.5 ans). Dieses Verhältnis gibt die Anzahl der Jahre an, die zur Rückzahlung der Schulden mit dem Cashflow benötigt werden. Eine lange Dauer kann auf hohe Verschuldung im Verhältnis zur Rückzahlungskapazität hinweisen.
Liquidity ratios
Die Liquiditätsquote beträgt 194.55. Das Unternehmen verfügt über 2€ liquide Mittel für jeden 1€ kurzfristiger Schulden. Der Zinsdeckungsgrad (= EBIT / Zinsaufwendungen) beträgt 2.0x. Die Finanzaufwendungen werden vom Betrieb angemessen gedeckt.
Liquidity ratio (2020)
?
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
194.553
Interest coverage (2020)
?
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
2.038
Liquidity indicators evolution SARL OVALIS
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2018
2019
2020
Liquidity ratio
76.009
101.697
179.143
175.234
194.553
Interest coverage
0.53
0.174
0.063
0.274
2.038
Sector positioning
Liquiditätsquote
194.552020
2018
2019
2020
Q1: 61.4
Med: 134.81
Q3: 240.56
Gut-7 pts over 3 years
Im Jahr 2020 liegt über dem Median der Branche das liquiditätsquote von SARL OVALIS (194.55). Dieses Verhältnis misst die Fähigkeit, kurzfristige Schulden mit Umlaufvermögen zu decken. Diese komfortable Position bietet eine nennenswerte Sicherheitsmarge.
Zinsdeckung
2.04x2020
2018
2019
2020
Q1: 0.0x
Med: 0.0x
Q3: 2.16x
Gut+38 pts over 3 years
Im Jahr 2020 liegt über dem Median der Branche das zinsdeckung von SARL OVALIS (2.0x). Dieses Verhältnis gibt an, wie oft das Betriebsergebnis die Zinsaufwendungen deckt. Diese komfortable Position bietet eine nennenswerte Sicherheitsmarge.
Working capital requirement (WCR) and payment terms
Der Betriebskapitalbedarf (WCR) misst die zeitliche Lücke. Durchschnittliche Kundenzahlungsfrist: 1 Tage. Lieferantenfrist: 31 Tage. Günstige Situation. Die Bestandsumschlagsdauer beträgt 12 Tage. Schneller Umschlag, Zeichen guter Bestandsführung. Der WCR repräsentiert 5 Tage Umsatz. Im Zeitraum 2016-2020 stieg der WCR um +110%.
Operating WCR (2020)
?
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
2 939 €
Customer credit (2020)
?
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
1 j
Supplier credit (2020)
?
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
31 j
Inventory turnover (2020)
?
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
12 j
WCR in days of revenue (2020)
?
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
5 j
WCR and payment terms evolution SARL OVALIS
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
Operating WCR
-28 472 €
-12 982 €
8 089 €
1 448 €
2 939 €
Inventory turnover (days)
8
7
12
9
12
Customer payment term (days)
4
0
0
0
1
Supplier payment term (days)
35
37
55
47
31
Positioning of SARL OVALIS in its sector
Comparison with sector Coiffure
Valuation estimate
Based on 128 transactions of similar company sales
in 2020,
the value of SARL OVALIS is estimated at
149 038 €
(range 74 089€ - 240 413€).
With an EBITDA of 38 414€, the sector multiple of 4.8x is applied.
The price/revenue ratio is 0.50x
(in line with sector norms).
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 value2020
128 transactions
74k€149k€240k€
149 038 €Range: 74 089€ - 240 413€
NAF 5 année 2020
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
38 414 €×4.8x
Estimation184 631 €
91 240€ - 289 784€
Revenue Multiple30%
220 334 €×0.50x
Estimation110 167 €
70 749€ - 164 324€
Net Income Multiple20%
16 444 €×7.2x
Estimation118 363 €
36 225€ - 231 125€
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 128 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 (Coiffure)
Compare SARL OVALIS with other companies in the same sector:
Yes, SARL OVALIS generated a net profit of 16 k€ in 2020.
Where is the headquarters of SARL OVALIS ?
The headquarters of SARL OVALIS is located in MONTAUBAN (82000), in the department Tarn-et-Garonne.
Where to find the tax return of SARL OVALIS ?
The tax return of SARL OVALIS 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 SARL OVALIS operate?
SARL OVALIS operates in the sector Coiffure (NAF code 96.02A). 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