NORCAP : revenue, balance sheet and financial ratios

NORCAP is a French company founded 11 years ago, specialized in the sector Commerce de gros (commerce interentreprises) de produits pharmaceutiques. Based in ROUBAIX (59100), this company of category ETI shows in 2018 a revenue of 2.3 M€. Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.

Data updated on 2026-05-02

Sources : INPI & INSEE SIRENE - Processing : Ministry of Economy

Historique financier - NORCAP (SIREN 810912204)
Indicador 2024 2023 2022 2019 2018 2017 2016
Ingresos N/C N/C N/C N/C 2 278 873 € N/C 366 383 €
Resultado neto 215 508 € -298 733 € -20 072 € 4 505 € -148 128 € -194 341 € -434 487 €
EBITDA N/C N/C N/C N/C -160 843 € N/C -412 962 €
Margen neto N/C N/C N/C N/C -6.5% N/C -118.6%

Ingresos y cuenta de resultados

In 2024, NORCAP generates positive net income of 216 k€. Net income represents the final profit after all expenses (operating, financial, exceptional) and corporate tax.

Resultado neto (2024) ?
Resultado neto
Definición
Bénéfice ou perte après toutes les charges, y compris impôts et éléments exceptionnels.
Fórmula
Resultado corriente + Resultado excepcional - Impuesto sobre beneficios

215 508 €

Chargement du compte de résultat...

Évolution graphique

Mostrar :

Activo

Chargement des données...

Pasivo

Chargement des données...

Ratios de solvencia y endeudamiento

The debt ratio (= Financial debt / Equity x 100) stands at 23%. 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 18%. Low autonomy: the company heavily depends on external financing (banks, suppliers).

Ratio de endeudamiento (2024) ?
Ratio de endeudamiento
Definición
Mide la proporción de deuda respecto a los fondos propios.
Fórmula
(Deuda financiera / Fondos propios) x 100
Interpretación
< 50% : Faible
50-100% : Moderado
> 100% : Alto

23.107%

Autonomía financiera (2024) ?
Autonomía financiera
Definición
Porcentaje de fondos propios en la financiación total.
Fórmula
(Fondos propios / Total balance) x 100
Interpretación
> 30% : Buena autonomía
20-30% : Media
< 20% : Faible

18.131%

Ratio de obsolescencia (2024) ?
Ratio de obsolescencia
Definición
Mide el grado de desgaste del inmovilizado material.
Fórmula
Amortización acumulada / Inmovilizado bruto x 100
Interpretación
< 50% : Activos recientes
50-70% : Desgaste normal
> 70% : Activos envejecidos

19.7%

Evolución de indicadores de solvencia
NORCAP

Positionnement sectoriel

Debt ratio
23.11 2024
2022
2023
2024
Q1: 0.0
Méd: 4.27
Q3: 43.96
Average +36 pts durante 3 años

In 2024, the debt ratio of NORCAP (23.11) 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
18.13% 2024
2022
2023
2024
Q1: 14.64%
Méd: 38.36%
Q3: 60.56%
Average -31 pts durante 3 años

In 2024, the financial autonomy of NORCAP (18.1%) ranks below the median of the sector. This ratio represents the share of equity in total financing. An improvement would strengthen the competitive position.

Ratios de liquidez

The liquidity ratio (= Current assets / Current liabilities) stands at 113.86. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months.

Ratio de liquidez (2024) ?
Ratio de liquidez
Definición
Capacidad para pagar las deudas a corto plazo con el activo circulante.
Fórmula
Activo circulante / Pasivo circulante
Interpretación
> 1.5 : Muy bueno
1-1.5 : Correcto
< 1 : Risque de liquidité

113.862

Evolución de indicadores de liquidez
NORCAP

Positionnement sectoriel

Liquidity ratio
113.86 2024
2022
2023
2024
Q1: 132.74
Méd: 202.27
Q3: 325.9
Watch -13 pts durante 3 años

In 2024, the liquidity ratio of NORCAP (113.86) ranks in the bottom 25% of the sector. This ratio measures the ability to cover short-term debt with current assets. A ratio below 1 may signal potential cash flow tensions.

Necesidad de fondo de rotación (NFR) y plazos de pago

Working capital requirement (WCR) measures the cash timing gap between customer collections and supplier/inventory payments.

NFR de explotación (2024) ?
NFR de explotación
Definición
Besoin de financement généré par le cycle d'exploitation (stocks + créances - dettes fournisseurs).
Fórmula
Stocks + Créances clients - Dettes fournisseurs
Interpretación
Negativo = tesorería liberada
Positivo = necesidad de financiación

0 €

Crédito clientes (2024) ?
Crédito clientes (días)
Definición
Plazo medio de cobro a clientes.
Fórmula
(Cuentas por cobrar / Ingresos con IVA) x 360
Interpretación
< 45j : Bueno
45-60j : Medio
> 60j : Largo

0 j

Crédito proveedores (2024) ?
Crédito proveedores (días)
Definición
Plazo medio de pago a proveedores.
Fórmula
(Cuentas por pagar / Compras con IVA) x 360
Interpretación
Cuanto más largo sea el plazo, mejor para la tesorería

0 j

Rotación de inventario (2024) ?
Rotación de inventario (días)
Definición
Duración media de almacenamiento de mercancías o materiales.
Fórmula
(Existencias / Coste de compra) x 360
Interpretación
Cuanto menor sea el ratio, más rápida es la rotación

0 j

Evolución del NFR y plazos
NORCAP

Positionnement de NORCAP dans son secteur

Comparación con el sector Commerce de gros (commerce interentreprises) de produits pharmaceutiques

Estimación de valoración

Based on 124 transactions of similar company sales (all years), the value of NORCAP is estimated at 177 043 € (range 67 383€ - 646 539€). 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 value 2024
124 transactions
67k€ 177k€ 646k€
177 043 € Range: 67 383€ - 646 539€
NAF 5 all-time

Valuation method used

Net Income Multiple
215 508 € × 0.8x = 177 043 €
Range: 67 384€ - 646 539€

Only this financial indicator is available for this company.

Evolución de la valoración

How is this estimate calculated?

This estimate is based on the analysis of 124 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 (Commerce de gros (commerce interentreprises) de produits pharmaceutiques)

Compare NORCAP with other companies in the same sector:

Frequently asked questions about NORCAP

What is the revenue of NORCAP ?

The revenue of NORCAP in 2018 is 2.3 M€.

Is NORCAP profitable?

Yes, NORCAP generated a net profit of 216 k€ in 2024.

Where is the headquarters of NORCAP ?

The headquarters of NORCAP is located in ROUBAIX (59100), in the department Nord.

Where to find the tax return of NORCAP ?

The tax return of NORCAP 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 NORCAP operate?

NORCAP operates in the sector Commerce de gros (commerce interentreprises) de produits pharmaceutiques (NAF code 46.46Z). See the 'Sector positioning' section above to compare the company with its competitors.