Employees: 11 (2023.0)Legal category: Société à responsabilité limitée (sans autre indication)Size: PMECreation date: 1993-05-18 (33 years)Status: ActiveBusiness sector: Services d'aménagement paysager Location: CHAMPLAN (91160), Essonne
AD PAYSAGES CONSEIL : revenue, balance sheet and financial ratios
AD PAYSAGES CONSEIL is a French company
founded 33 years ago,
specialized in the sector Services d'aménagement paysager .
Based in CHAMPLAN (91160),
this company of category PME
shows in 2021 a revenue of 524 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - AD PAYSAGES CONSEIL (SIREN 391321536)
Indicator
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
Revenue
N/C
N/C
N/C
N/C
523 907 €
485 364 €
515 452 €
479 459 €
466 738 €
422 448 €
398 422 €
Net income
52 223 €
71 688 €
69 772 €
28 979 €
11 375 €
8 190 €
38 250 €
59 308 €
52 898 €
30 114 €
17 540 €
EBITDA
N/C
N/C
N/C
N/C
26 272 €
25 614 €
63 340 €
67 603 €
76 565 €
38 080 €
33 196 €
Net margin
N/C
N/C
N/C
N/C
2.2%
1.7%
7.4%
12.4%
11.3%
7.1%
4.4%
Revenue and income statement
In 2025, AD PAYSAGES CONSEIL generates positive net income of 52 k€. Net income represents the final profit after all expenses (operating, financial, exceptional) and corporate tax. Change over 2015-2025: 18 k€ -> 52 k€.
Net income (2025)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
52 223 €
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
The debt ratio (= Financial debt / Equity x 100) stands at 4%. 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 80%. This high autonomy means the company finances most of its assets through equity, a sign of strength.
Debt ratio (2025)
?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low 50-100% : Moderate > 100% : High
3.814%
Financial autonomy (2025)
?
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
79.547%
Asset age ratio (2025)
?
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
2015
2016
2017
2018
2019
2020
2021
2022
2023
2024
2025
Debt ratio
3.639
4.011
3.978
3.781
3.212
2.911
3.058
3.269
3.346
3.105
3.814
Financial autonomy
74.458
74.332
77.995
79.4
77.482
78.014
77.887
74.287
75.036
80.595
79.547
Repayment capacity
0.411
0.484
0.305
0.324
0.303
0.654
0.711
None
None
None
None
Cash flow / Revenue
8.752%
8.332%
13.339%
13.044%
11.825%
5.344%
4.881%
None%
None%
None%
None%
Sector positioning
Debt ratio
3.812025
2023
2024
2025
Q1: 8.08
Med: 27.61
Q3: 72.06
Excellent
In 2025, the debt ratio of AD PAYSAGES CONSEIL (3.81) ranks in the bottom 25% of the sector, which is positive. This ratio measures the weight of debt relative to equity. A low ratio indicates a solid financial structure with little dependence on creditors.
Financial autonomy
79.55%2025
2023
2024
2025
Q1: 22.59%
Med: 40.68%
Q3: 57.38%
Excellent+12 pts over 3 years
In 2025, the financial autonomy of AD PAYSAGES CONSEIL (79.5%) ranks in the top 25% of the sector. This ratio represents the share of equity in total financing. High autonomy reflects financial independence and ability to absorb shocks.
Liquidity ratios
The liquidity ratio (= Current assets / Current liabilities) stands at 419.76. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months.
Liquidity ratio (2025)
?
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
419.763
Liquidity indicators evolution AD PAYSAGES CONSEIL
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2015
2016
2017
2018
2019
2020
2021
2022
2023
2024
2025
Liquidity ratio
403.282
385.176
469.249
525.145
373.825
377.715
376.213
327.691
349.855
464.853
419.763
Interest coverage
0.0
0.0
0.0
0.0
0.0
0.0
0.0
None
None
None
None
Sector positioning
Liquidity ratio
419.762025
2023
2024
2025
Q1: 145.15
Med: 201.2
Q3: 300.36
Excellent
In 2025, the liquidity ratio of AD PAYSAGES CONSEIL (419.76) ranks in the top 25% of the sector. This ratio measures the ability to cover short-term debt with current assets. A ratio above 1 ensures comfortable coverage of short-term maturities.
Working capital requirement (WCR) and payment terms
Working capital requirement (WCR) measures the cash timing gap between customer collections and supplier/inventory payments.
Operating WCR (2025)
?
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
0 €
Customer credit (2025)
?
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 (2025)
?
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
0 j
Inventory turnover (2025)
?
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 and payment terms evolution AD PAYSAGES CONSEIL
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2015
2016
2017
2018
2019
2020
2021
2022
2023
2024
2025
Operating WCR
197 832 €
165 617 €
153 193 €
140 755 €
161 321 €
141 061 €
122 809 €
0 €
0 €
0 €
0 €
Inventory turnover (days)
0
0
0
0
0
0
0
0
0
0
0
Customer payment term (days)
211
194
151
146
143
145
122
0
0
0
0
Supplier payment term (days)
32
34
20
18
60
56
55
0
0
0
0
Positioning of AD PAYSAGES CONSEIL in its sector
Comparison with sector Services d'aménagement paysager
Valuation estimate
Based on 125 transactions of similar company sales
(all years),
the value of AD PAYSAGES CONSEIL is estimated at
168 490 €
(range 50 091€ - 375 488€).
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 value2025
125 transactions
50k€168k€375k€
168 490 €Range: 50 091€ - 375 488€
NAF 5 all-time
Valuation method used
Net Income Multiple
52 223 €
×
3.2x
=168 491 €
Range: 50 092€ - 375 489€
Only this financial indicator is available for this company.
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 125 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 (Services d'aménagement paysager )
Compare AD PAYSAGES CONSEIL with other companies in the same sector:
Frequently asked questions about AD PAYSAGES CONSEIL
What is the revenue of AD PAYSAGES CONSEIL ?
The revenue of AD PAYSAGES CONSEIL in 2021 is 524 k€.
Is AD PAYSAGES CONSEIL profitable?
Yes, AD PAYSAGES CONSEIL generated a net profit of 52 k€ in 2025.
Where is the headquarters of AD PAYSAGES CONSEIL ?
The headquarters of AD PAYSAGES CONSEIL is located in CHAMPLAN (91160), in the department Essonne.
Where to find the tax return of AD PAYSAGES CONSEIL ?
The tax return of AD PAYSAGES CONSEIL 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 AD PAYSAGES CONSEIL operate?
AD PAYSAGES CONSEIL operates in the sector Services d'aménagement paysager (NAF code 81.30Z). 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