Employees: NN (None)Legal category: SCA (commandite par actions)Size: GECreation date: 2016-09-15 (9 years)Status: ActiveBusiness sector: Gestion de fondsLocation: SAINT-JACQUES-DE-LA-LANDE (35136), Ille-et-Vilaine
UNEXO FINANCEMENT : revenue, balance sheet and financial ratios
UNEXO FINANCEMENT is a French company
founded 9 years ago,
specialized in the sector Gestion de fonds.
Based in SAINT-JACQUES-DE-LA-LANDE (35136),
this company of category GE
shows in 2024 a revenue of 30 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - UNEXO FINANCEMENT (SIREN 822650875)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
Revenue
29 914 €
55 643 €
19 973 €
46 500 €
30 000 €
72 923 €
216 237 €
245 000 €
Net income
299 831 €
245 301 €
249 981 €
82 871 €
315 397 €
74 684 €
100 749 €
10 659 €
EBITDA
-788 911 €
-579 892 €
-476 602 €
-508 048 €
-320 625 €
-310 464 €
-125 294 €
-48 478 €
Net margin
1002.3%
440.8%
1251.6%
178.2%
1051.3%
102.4%
46.6%
4.4%
Revenue and income statement
En 2024, UNEXO FINANCEMENT alcanza unos ingresos de 30 k€. Los ingresos disminuyen en el período 2017-2024 (TCAC: -25.9%). Caída significativa de -46% vs 2023. Tras deducir el consumo (0 €), el margen bruto se sitúa en 30 k€, es decir, una tasa del 100%. El EBITDA alcanza -789 k€, representando el -2637.3% de los ingresos. Advertencia efecto tijera negativo: a pesar del cambio en ingresos (-46%), el EBITDA varía en -36%, reduciendo el margen en 1595.1 puntos. Un EBITDA negativo significa que las operaciones no cubren los gastos corrientes. El resultado neto asciende a 300 k€, es decir, el 1002.3% de los ingresos.
Revenue (2024)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
29 914 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
29 914 €
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
-788 911 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
-788 911 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
299 831 €
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
-2637.3%
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 10111%. Situación crítica: la deuda supera significativamente los fondos propios. La autonomía financiera (= Fondos propios / Total activo x 100) alcanza el 1%. Baja autonomía: la empresa depende fuertemente de financiación externa. La capacidad de reembolso indica que se necesitarían 633.8 años de flujo de caja. Más allá de 7 años, los bancos generalmente consideran el riesgo crediticio como alto. El flujo de caja representa el 1002.3% de los ingresos. Este alto nivel proporciona una fuerte capacidad de autofinanciación.
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
10110.73%
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
0.979%
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
1002.31%
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
633.786
Solvency indicators evolution UNEXO FINANCEMENT
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2017
2018
2019
2020
2021
2022
2023
2024
Debt ratio
7642.971
10482.831
13513.086
9355.992
13367.63
11733.634
12654.838
10110.73
Financial autonomy
1.29
0.876
0.732
1.056
0.741
0.845
0.783
0.979
Repayment capacity
-42103.042
649.081
1297.291
297.084
1749.145
626.328
814.923
633.786
Cash flow / Revenue
-0.378%
45.665%
98.002%
1051.323%
178.217%
1251.57%
440.848%
1002.31%
Sector positioning
Ratio de endeudamiento
10110.732024
2022
2023
2024
Q1: 0.0
Med: 8.28
Q3: 92.71
Average
En 2024, el ratio de endeudamiento de UNEXO FINANCEMENT (10110.73) se sitúa por encima de la mediana del sector. Este ratio mide el peso de la deuda en relación con el patrimonio. Un esfuerzo de reducción podría mejorar la solidez financiera.
Autonomía financiera
0.98%2024
2022
2023
2024
Q1: 4.63%
Med: 48.43%
Q3: 87.31%
Average
En 2024, el autonomía financiera de UNEXO FINANCEMENT (1.0%) 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
633.79 ans2024
2022
2023
2024
Q1: -0.01 ans
Med: 0.0 ans
Q3: 3.01 ans
Vigilar
En 2024, el capacidad de reembolso de UNEXO FINANCEMENT (633.8 ans) se sitúa en el top 25% del sector. Este ratio indica el número de años necesarios para pagar la deuda con flujo de caja. Una duración larga puede señalar deuda pesada relativa a la capacidad de pago.
Liquidity ratios
El ratio de liquidez se sitúa en 6317.66. La empresa tiene 2€ de activos líquidos por cada 1€ de deuda a corto plazo.
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
6317.656
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
-1011.883
Liquidity indicators evolution UNEXO FINANCEMENT
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2017
2018
2019
2020
2021
2022
2023
2024
Liquidity ratio
214.388
2.883
469.588
674.235
521.774
1933.181
1009.435
6317.656
Interest coverage
-1615.679
-1446.688
-859.086
-929.922
-754.341
-993.003
-1189.536
-1011.883
Sector positioning
Ratio de liquidez
6317.662024
2022
2023
2024
Q1: 100.71
Med: 472.45
Q3: 3122.85
Excelente+6 pts over 3 years
En 2024, el ratio de liquidez de UNEXO FINANCEMENT (6317.66) se sitúa en el top 25% del sector. Este ratio mide la capacidad de cubrir deuda a corto plazo con activos corrientes. Un ratio superior a 1 asegura cobertura cómoda de vencimientos a corto plazo.
Cobertura de intereses
-1011.88x2024
2022
2023
2024
Q1: -71.11x
Med: 0.0x
Q3: 0.0x
Average
En 2024, el cobertura de intereses de UNEXO FINANCEMENT (-1011.9x) 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: 0 días. Plazo proveedores: 3 días. Situación favorable. El FM representa 138 días de ingresos. En 2017-2024, el FM aumentó en +126%.
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
11 463 €
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
0 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
3 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
138 j
WCR and payment terms evolution UNEXO FINANCEMENT
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
-43 294 €
-5 079 569 €
-260 327 €
-82 692 €
57 184 €
17 436 €
-316 €
11 463 €
Inventory turnover (days)
0
0
0
0
0
0
0
0
Customer payment term (days)
0
0
0
0
0
300
0
0
Supplier payment term (days)
41
49
94
26
122
4
68
3
Positioning of UNEXO FINANCEMENT in its sector
Comparison with sector Gestion de fonds
Valuation estimate
Based on 62 transactions of similar company sales
in 2024,
the value of UNEXO FINANCEMENT is estimated at
891 914 €
(range 254 513€ - 1 771 367€).
The price/revenue ratio is 0.30x
(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 value2024
62 tx
254k€891k€1771k€
891 914 €Range: 254 513€ - 1 771 367€
NAF 5 année 2024
Valuation detail by method
Ajustez les pondérations selon votre analyse
Revenue Multiple30%
29 914 €×0.30x
Estimation9 106 €
4 712€ - 25 355€
Net Income Multiple20%
299 831 €×7.4x
Estimation2 216 128 €
629 216€ - 4 390 385€
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 62 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 (Gestion de fonds)
Compare UNEXO FINANCEMENT with other companies in the same sector:
Frequently asked questions about UNEXO FINANCEMENT
What is the revenue of UNEXO FINANCEMENT ?
The revenue of UNEXO FINANCEMENT in 2024 is 30 k€.
Is UNEXO FINANCEMENT profitable?
Yes, UNEXO FINANCEMENT generated a net profit of 300 k€ in 2024.
Where is the headquarters of UNEXO FINANCEMENT ?
The headquarters of UNEXO FINANCEMENT is located in SAINT-JACQUES-DE-LA-LANDE (35136), in the department Ille-et-Vilaine.
Where to find the tax return of UNEXO FINANCEMENT ?
The tax return of UNEXO FINANCEMENT 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 UNEXO FINANCEMENT operate?
UNEXO FINANCEMENT operates in the sector Gestion de fonds (NAF code 66.30Z). 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