Mitarbeiter: NN (None)Rechtsform: Société à responsabilité limitée (sans autre indication)Größe: PMEGründungsdatum: 2004-01-22 (22 Jahre)Status: AktivBranche: Activités des sociétés holdingStandort: CREIL (60100), Oise
PIERRE FINANCEMENT : revenue, balance sheet and financial ratios
PIERRE FINANCEMENT is a French company
founded 22 years ago,
specialized in the sector Activités des sociétés holding.
Based in CREIL (60100),
this company of category PME
shows in 2020 a revenue of 63 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Historique financier - PIERRE FINANCEMENT (SIREN 452086499)
Kennzahl
2020
2018
2017
2016
Umsatz
63 073 €
81 903 €
81 752 €
81 468 €
Nettoergebnis
25 840 €
28 932 €
29 626 €
24 240 €
EBITDA
49 705 €
67 857 €
68 722 €
63 248 €
Nettomarge
41.0%
35.3%
36.2%
29.8%
Umsatz und Gewinn- und Verlustrechnung
In 2020, PIERRE FINANCEMENT achieves revenue of 63 k€. Revenue is declining over the period 2016-2020 (CAGR: -6.2%). Significant drop of -23% vs 2018. After deducting consumption (0 €), gross margin stands at 63 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 50 k€, representing 78.8% of revenue. Warning negative scissor effect: despite revenue change (-23%), EBITDA varies by -27%, reducing margin by 4.0 pts. This reflects costs rising faster than revenue. This high EBITDA margin provides strong self-financing capacity and resilience to uncertainties. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 26 k€, i.e. 41.0% of revenue. This profit can be retained or distributed to shareholders.
Umsatz (2020)
?
Umsatz
Definition
Gesamtbetrag der Verkäufe von Waren und Dienstleistungen des Unternehmens.
Formel
Warenverkäufe + Verkaufte Produktion
63 073 €
Bruttomarge (2020)
?
Bruttomarge
Definition
Differenz zwischen Umsatz und Wareneinsatz.
Formel
Umsatz - Wareneinsatz
63 073 €
EBITDA (2020)
?
EBITDA (Betriebsergebnis vor Abschreibungen)
Definition
Ressource générée par l'activité courante, avant amortissements et charges financières.
Formel
Wertschöpfung - Personalkosten - Steuern
Interpretation
Positiv = rentable Tätigkeit
49 705 €
EBIT (2020)
?
EBIT (Betriebsergebnis)
Definition
Betriebsergebnis, einschließlich Abschreibungen und Rückstellungen.
Formel
EBITDA - Abschreibungen und Rückstellungen + Auflösungen
16 492 €
Nettoergebnis (2020)
?
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 786%. Critical situation: debt significantly exceeds equity, severely limiting borrowing capacity and exposing the company to default risk. Financial autonomy (= Equity / Total assets x 100) reaches 9%. Low autonomy: the company heavily depends on external financing (banks, suppliers). Debt repayment capacity (= Financial debt / Cash flow) indicates it would take 5.1 years of cash flow to repay all financial debt. This ratio remains within usual banking standards. Cash flow represents 55.8% of revenue. Cash flow measures resources generated by operations, available for investment and debt repayment. This high level provides strong self-financing capacity.
Verschuldungsgrad (2020)
?
Verschuldungsgrad
Definition
Misst das Verhältnis von Schulden zu Eigenkapital.
Formel
(Finanzschulden / Eigenkapital) x 100
Interpretation
< 50% : Faible 50-100% : Moderat > 100% : Hoch
786.486%
Finanzielle Autonomie (2020)
?
Finanzielle Autonomie
Definition
Anteil des Eigenkapitals an der Gesamtfinanzierung.
Entwicklung der Solvenzkennzahlen PIERRE FINANCEMENT
Visualisierung erstellt mit numbers.finance Sources : INPI & BCE - Anpassungen : Ministère de l'Économie
Kennzahl
2016
2017
2018
2020
Verschuldungsgrad
-32.961
-32.484
-83.865
786.486
Finanzielle Autonomie
-21.857
-16.104
-8.998
9.091
Rückzahlungsfähigkeit
0.51
-0.553
0.433
5.116
Cashflow / Umsatz
71.334%
-43.307%
75.876%
55.791%
Positionnement sectoriel
Debt ratio
786.492020
2017
2018
2020
Q1: 0.16
Méd: 16.58
Q3: 89.95
Average+50 pts über 3 Jahre
In 2020, the debt ratio of PIERRE FINANCEMENT (786.49) 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
9.09%2020
2017
2018
2020
Q1: 21.18%
Méd: 59.62%
Q3: 88.69%
Average
In 2020, the financial autonomy of PIERRE FINANCEMENT (9.1%) ranks below the median of the sector. This ratio represents the share of equity in total financing. An improvement would strengthen the competitive position.
Repayment capacity
5.12 years2020
2017
2018
2020
Q1: -0.04 years
Méd: 0.09 years
Q3: 4.02 years
Average+50 pts über 3 Jahre
In 2020, the repayment capacity of PIERRE FINANCEMENT (5.12) ranks above the median of the sector. This ratio indicates the number of years needed to repay debt with cash flow. A reduction effort could improve financial strength.
Liquiditätskennzahlen
The liquidity ratio (= Current assets / Current liabilities) stands at 29.09. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months. The interest coverage ratio (= EBIT / Interest expenses) is 0.2x. Danger: operating income does not cover interest charges, unsustainable situation.
Liquiditätsquote (2020)
?
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
29.086
Zinsdeckung (2020)
?
Zinsdeckung
Definition
Fähigkeit, Zinsaufwendungen mit dem Betriebsergebnis zu decken.
Entwicklung der Liquiditätskennzahlen PIERRE FINANCEMENT
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Kennzahl
2016
2017
2018
2020
Liquiditätsquote
9.305
9.912
14.528
29.086
Zinsdeckung
1.355
0.92
0.069
0.195
Positionnement sectoriel
Liquidity ratio
29.092020
2017
2018
2020
Q1: 106.93
Méd: 440.58
Q3: 2307.95
Watch
In 2020, the liquidity ratio of PIERRE FINANCEMENT (29.09) 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.
Interest coverage
0.2x2020
2017
2018
2020
Q1: -58.17x
Méd: 0.0x
Q3: 0.0x
Excellent
In 2020, the interest coverage of PIERRE FINANCEMENT (0.2x) ranks in the top 25% of the sector. This ratio indicates how many times operating income covers interest expenses. High coverage means financial charges weigh little on profitability.
Umlaufvermögensbedarf und Zahlungsfristen
Working capital requirement (WCR) measures the cash timing gap between customer collections and supplier/inventory payments. Average customer payment term: 36 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 114 days. Excellent situation: suppliers finance 78 days of the operating cycle (retail model). WCR is negative (-206 days): operations structurally generate cash. Over 2016-2020, WCR increased by +92%, requiring additional financing.
Operatives Working Capital (2020)
?
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
114 j
Lagerumschlag (2020)
?
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 (2020)
?
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
-206 j
Entwicklung des Working Capital und der Zahlungsfristen PIERRE FINANCEMENT
Visualisierung erstellt mit numbers.finance Sources : INPI & BCE - Anpassungen : Ministère de l'Économie
Kennzahl
2016
2017
2018
2020
BFR d'exploitation
-428 850 €
-376 793 €
-307 459 €
-36 012 €
Lagerumschlag (Tage)
0
0
0
0
Crédit clients (jours)
564
148
235
36
Crédit fournisseurs (jours)
81
150
86
114
Positionnement de PIERRE FINANCEMENT dans son secteur
Vergleich mit der Branche Activités des sociétés holding
Bewertungsschätzung
Based on 71 transactions of similar company sales
in 2020,
the value of PIERRE FINANCEMENT is estimated at
175 351 €
(range 65 852€ - 365 629€).
With an EBITDA of 49 705€, the sector multiple of 5.0x is applied.
The price/revenue ratio is 0.60x
(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. Medium reliability: estimate to be confirmed with in-depth analysis.
Estimated enterprise value2020
71 tx
65k€175k€365k€
175 351 €Range: 65 852€ - 365 629€
NAF 5 année 2020
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
49 705 €×5.0x
Estimation246 195 €
101 415€ - 533 746€
Revenue Multiple30%
63 073 €×0.60x
Estimation38 142 €
19 711€ - 59 372€
Net Income Multiple20%
25 840 €×7.9x
Estimation204 060 €
46 159€ - 404 723€
Bewertungsentwicklung
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 71 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 (Activités des sociétés holding)
Compare PIERRE FINANCEMENT with other companies in the same sector:
Frequently asked questions about PIERRE FINANCEMENT
What is the revenue of PIERRE FINANCEMENT ?
The revenue of PIERRE FINANCEMENT in 2020 is 63 k€.
Is PIERRE FINANCEMENT profitable?
Yes, PIERRE FINANCEMENT generated a net profit of 26 k€ in 2020.
Where is the headquarters of PIERRE FINANCEMENT ?
The headquarters of PIERRE FINANCEMENT is located in CREIL (60100), in the department Oise.
Where to find the tax return of PIERRE FINANCEMENT ?
The tax return of PIERRE 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 PIERRE FINANCEMENT operate?
PIERRE FINANCEMENT operates in the sector Activités des sociétés holding (NAF code 64.20Z). 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