Mitarbeiter: 01 (2023.0)Rechtsform: Société à responsabilité limitée (sans autre indication)Größe: PMEGründungsdatum: 2011-03-25 (15 Jahre)Status: AktivBranche: Gestion de fondsStandort: SAN-NICOLAO (20230), None
GROUPE PAOLI : revenue, balance sheet and financial ratios
GROUPE PAOLI is a French company
founded 15 years ago,
specialized in the sector Gestion de fonds.
Based in SAN-NICOLAO (20230),
this company of category PME
shows in 2022 a revenue of 240 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Historique financier - GROUPE PAOLI (SIREN 531875474)
Kennzahl
2022
2021
2020
2018
2017
Umsatz
240 282 €
161 950 €
264 924 €
164 620 €
4 673 €
Nettoergebnis
-107 838 €
389 253 €
675 848 €
5 559 €
38 084 €
EBITDA
-389 971 €
-244 789 €
-176 594 €
-5 261 €
-189 383 €
Nettomarge
-44.9%
240.4%
255.1%
3.4%
815.0%
Umsatz und Gewinn- und Verlustrechnung
In 2022, GROUPE PAOLI achieves revenue of 240 k€. Over the period 2017-2022, the company shows strong growth with a CAGR (compound annual growth rate) of +119.9%. Vs 2021, growth of +48% (162 k€ -> 240 k€). After deducting consumption (0 €), gross margin stands at 240 k€, i.e. a rate of 100%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches -390 k€, representing -162.3% of revenue. Warning negative scissor effect: despite revenue change (+48%), EBITDA varies by -59%, reducing margin by 11.1 pts. This reflects costs rising faster than revenue. Negative EBITDA means operations do not cover current expenses: concerning situation. Net income is negative at -108 k€ (-44.9% of revenue), which will impact equity.
Umsatz (2022)
?
Umsatz
Definition
Gesamtbetrag der Verkäufe von Waren und Dienstleistungen des Unternehmens.
Formel
Warenverkäufe + Verkaufte Produktion
240 282 €
Bruttomarge (2022)
?
Bruttomarge
Definition
Differenz zwischen Umsatz und Wareneinsatz.
Formel
Umsatz - Wareneinsatz
240 282 €
EBITDA (2022)
?
EBITDA (Betriebsergebnis vor Abschreibungen)
Definition
Ressource générée par l'activité courante, avant amortissements et charges financières.
Formel
Wertschöpfung - Personalkosten - Steuern
Interpretation
Positiv = rentable Tätigkeit
-389 971 €
EBIT (2022)
?
EBIT (Betriebsergebnis)
Definition
Betriebsergebnis, einschließlich Abschreibungen und Rückstellungen.
Formel
EBITDA - Abschreibungen und Rückstellungen + Auflösungen
-410 749 €
Nettoergebnis (2022)
?
Nettoergebnis
Definition
Bénéfice ou perte après toutes les charges, y compris impôts et éléments exceptionnels.
Le compte de résultat détaillé n'est pas disponible pour cette entreprise (liasse simplifiée ou données confidentielles).
Évolution graphique
Anzeigen :
Visualisierung erstellt mit numbers.finance Sources : INPI & BCE - Anpassungen : Ministère de l'Économie
Aktiva
Chargement des données...
Poste
Brutto
Abschr.
Netto
%
Entwicklung
Données de bilan actif non disponibles pour cette entreprise
Passiva
Chargement des données...
Poste
Jahr
%
Entwicklung
Données de bilan passif non disponibles pour cette entreprise
Solvenz- und Verschuldungskennzahlen
The debt ratio (= Financial debt / Equity x 100) stands at 3%. 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 2%. Low autonomy: the company heavily depends on external financing (banks, suppliers).
Verschuldungsgrad (2022)
?
Verschuldungsgrad
Definition
Misst das Verhältnis von Schulden zu Eigenkapital.
Formel
(Finanzschulden / Eigenkapital) x 100
Interpretation
< 50% : Faible 50-100% : Moderat > 100% : Hoch
2.743%
Finanzielle Autonomie (2022)
?
Finanzielle Autonomie
Definition
Anteil des Eigenkapitals an der Gesamtfinanzierung.
Visualisierung erstellt mit numbers.finance Sources : INPI & BCE - Anpassungen : Ministère de l'Économie
Kennzahl
2017
2018
2020
2021
2022
Verschuldungsgrad
26.571
38.402
0.029
4.645
2.743
Finanzielle Autonomie
11.699
17.185
0.017
3.238
1.863
Rückzahlungsfähigkeit
1.465
2.344
0.0
0.184
-0.708
Cashflow / Umsatz
1363.535%
19.195%
256.937%
244.043%
-36.231%
Positionnement sectoriel
Debt ratio
2.742022
2020
2021
2022
Q1: 0.01
Méd: 15.74
Q3: 126.79
Good
In 2022, the debt ratio of GROUPE PAOLI (2.74) ranks below the median of the sector. This ratio measures the weight of debt relative to equity. This controlled position reflects prudent management.
Financial autonomy
1.86%2022
2020
2021
2022
Q1: 12.13%
Méd: 51.88%
Q3: 88.01%
Average
In 2022, the financial autonomy of GROUPE PAOLI (1.9%) 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
-0.71 years2022
2020
2021
2022
Q1: -0.05 years
Méd: 0.0 years
Q3: 3.19 years
Excellent-25 pts über 3 Jahre
In 2022, the repayment capacity of GROUPE PAOLI (-0.71) ranks in the bottom 25% of the sector, which is positive. This ratio indicates the number of years needed to repay debt with cash flow. A short capacity reflects controlled debt and good cash generation.
Liquiditätskennzahlen
The liquidity ratio (= Current assets / Current liabilities) stands at 261.21. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months.
Liquiditätsquote (2022)
?
Liquiditätsquote
Definition
Fähigkeit, kurzfristige Schulden mit dem Umlaufvermögen zu decken.
Formel
Umlaufvermögen / Kurzfristige Verbindlichkeiten
Interpretation
> 1.5 : Sehr gut 1-1.5 : Angemessen < 1 : Risque de liquidité
261.206
Zinsdeckung (2022)
?
Zinsdeckung
Definition
Fähigkeit, Zinsaufwendungen mit dem Betriebsergebnis zu decken.
Entwicklung der Liquiditätskennzahlen GROUPE PAOLI
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Kennzahl
2017
2018
2020
2021
2022
Liquiditätsquote
114.617
115.44
193.522
261.772
261.206
Zinsdeckung
-2.828
-122.125
-1.272
-6.459
-5.216
Positionnement sectoriel
Liquidity ratio
261.212022
2020
2021
2022
Q1: 96.29
Méd: 394.11
Q3: 2450.04
Average
In 2022, the liquidity ratio of GROUPE PAOLI (261.21) 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
-5.22x2022
2020
2021
2022
Q1: -46.58x
Méd: 0.0x
Q3: 0.0x
Average
In 2022, the interest coverage of GROUPE PAOLI (-5.2x) ranks below the median of the sector. This ratio indicates how many times operating income covers interest expenses. An improvement would strengthen the competitive position.
Umlaufvermögensbedarf und Zahlungsfristen
Working capital requirement (WCR) measures the cash timing gap between customer collections and supplier/inventory payments. Average customer payment term: 179 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 56 days. The gap of 123 days means the company finances its customers for over a month before being paid relative to supplier payments. This weighs on cash flow. Overall, WCR represents 1910 days of revenue, i.e. 1.3 M€ to permanently finance. Over 2017-2022, WCR increased by +1175%, requiring additional financing.
Operatives Working Capital (2022)
?
Operatives Working Capital
Definition
Besoin de financement généré par le cycle d'exploitation (stocks + créances - dettes fournisseurs).
(Lieferantenverbindlichkeiten / Einkäufe inkl. MwSt.) x 360
Interpretation
Je länger die Frist, desto besser für die Liquidität
56 j
Lagerumschlag (2022)
?
Lagerumschlag (Tage)
Definition
Durchschnittliche Lagerdauer für Waren oder Materialien.
Formel
(Vorräte / Einkaufskosten) x 360
Interpretation
Je niedriger das Verhältnis, desto schneller der Umschlag
0 j
Working Capital in Umsatztagen (2022)
?
Working Capital in Umsatztagen
Definition
Drückt den Betriebskapitalbedarf in Umsatztagen aus.
Formel
(BFR exploitation / CA) x 360
Interpretation
Je weniger Tage, desto besser das Working Capital Management
1910 j
Entwicklung des Working Capital und der Zahlungsfristen GROUPE PAOLI
Visualisierung erstellt mit numbers.finance Sources : INPI & BCE - Anpassungen : Ministère de l'Économie
Kennzahl
2017
2018
2020
2021
2022
BFR d'exploitation
99 985 €
157 515 €
831 324 €
1 130 021 €
1 274 783 €
Lagerumschlag (Tage)
0
0
0
0
0
Crédit clients (jours)
18510
188
464
258
179
Crédit fournisseurs (jours)
9
9
15
27
56
Positionnement de GROUPE PAOLI dans son secteur
Vergleich mit der Branche Gestion de fonds
Bewertungsschätzung
Based on 109 transactions of similar company sales
in 2022,
the value of GROUPE PAOLI is estimated at
135 486 €
(range 75 847€ - 297 706€).
The price/revenue ratio is 0.56x
(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 value2022
109 transactions
75k€135k€297k€
135 486 €Range: 75 847€ - 297 706€
NAF 5 année 2022
Valuation method used
Revenue Multiple
240 282 €
×
0.56x
=135 486 €
Range: 75 847€ - 297 707€
Only this financial indicator is available for this company.
Bewertungsentwicklung
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 109 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 GROUPE PAOLI with other companies in the same sector:
The headquarters of GROUPE PAOLI is located in SAN-NICOLAO (20230).
Where to find the tax return of GROUPE PAOLI ?
The tax return of GROUPE PAOLI 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 GROUPE PAOLI operate?
GROUPE PAOLI 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
Drehen Sie Ihr Telefon ins Querformat, um das Diagramm anzuzeigen