Employees: 03 (2023.0)Legal category: SCA (commandite par actions)Size: PMECreation date: 2007-10-01 (18 years)Status: ActiveBusiness sector: Travaux de menuiserie bois et PVCLocation: SAINT-AUBIN-DES-BOIS (28300), Eure-et-Loir
AGENCEMENT PICHON : revenue, balance sheet and financial ratios
AGENCEMENT PICHON is a French company
founded 18 years ago,
specialized in the sector Travaux de menuiserie bois et PVC.
Based in SAINT-AUBIN-DES-BOIS (28300),
this company of category PME
shows in 2023 a revenue of 1.4 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - AGENCEMENT PICHON (SIREN 500299284)
Indicator
2024
2023
2022
2021
2020
2016
Revenue
N/C
1 387 932 €
1 080 048 €
1 018 622 €
989 145 €
762 173 €
Net income
41 702 €
95 932 €
96 980 €
17 738 €
46 344 €
5 611 €
EBITDA
N/C
120 090 €
51 450 €
23 335 €
23 462 €
25 173 €
Net margin
N/C
6.9%
9.0%
1.7%
4.7%
0.7%
Revenue and income statement
In 2024, AGENCEMENT PICHON generates positive net income of 42 k€. Net income represents the final profit after all expenses (operating, financial, exceptional) and corporate tax. Change over 2016-2024: 6 k€ -> 42 k€.
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
41 702 €
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 51%. Debt remains under control: the company retains capacity to raise new debt if needed. Financial autonomy (= Equity / Total assets x 100) reaches 43%. This high autonomy means the company finances most of its assets through equity, a sign of strength.
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
51.003%
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
42.514%
Asset age ratio (2024)
?
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
2016
2020
2021
2022
2023
2024
Debt ratio
130.133
46.544
31.82
17.817
37.992
51.003
Financial autonomy
17.104
39.788
43.663
45.638
49.364
42.514
Repayment capacity
0.511
9.268
1.375
0.487
1.239
None
Cash flow / Revenue
1.35%
0.799%
3.88%
8.881%
7.858%
None%
Sector positioning
Debt ratio
51.02024
2022
2023
2024
Q1: 4.29
Med: 20.77
Q3: 53.87
Average+35 pts over 3 years
In 2024, the debt ratio of AGENCEMENT PICHON (51.00) 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
42.51%2024
2022
2023
2024
Q1: 20.15%
Med: 40.86%
Q3: 57.83%
Good-14 pts over 3 years
In 2024, the financial autonomy of AGENCEMENT PICHON (42.5%) ranks above the median of the sector. This ratio represents the share of equity in total financing. This comfortable position offers an appreciable safety margin.
Repayment capacity
1.24 years2023
2022
2023
Q1: 0.0 years
Med: 0.4 years
Q3: 1.64 years
Average+23 pts over 2 years
In 2023, the repayment capacity of AGENCEMENT PICHON (1.24) 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.
Liquidity ratios
The liquidity ratio (= Current assets / Current liabilities) stands at 205.97. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months.
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
205.966
Liquidity indicators evolution AGENCEMENT PICHON
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2020
2021
2022
2023
2024
Liquidity ratio
74.698
191.339
192.629
245.849
262.606
205.966
Interest coverage
17.809
8.486
9.171
2.051
0.75
None
Sector positioning
Liquidity ratio
205.972024
2022
2023
2024
Q1: 151.49
Med: 214.55
Q3: 315.38
Average-18 pts over 3 years
In 2024, the liquidity ratio of AGENCEMENT PICHON (205.97) 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
0.75x2023
2022
2023
Q1: 0.0x
Med: 0.49x
Q3: 2.62x
Good-15 pts over 2 years
In 2023, the interest coverage of AGENCEMENT PICHON (0.8x) ranks above the median of the sector. This ratio indicates how many times operating income covers interest expenses. This comfortable position offers an appreciable safety margin.
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 (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
0 €
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
0 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 and payment terms evolution AGENCEMENT PICHON
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2020
2021
2022
2023
2024
Operating WCR
77 467 €
60 041 €
36 915 €
-17 259 €
45 136 €
0 €
Inventory turnover (days)
32
33
17
34
20
0
Customer payment term (days)
28
21
24
7
16
0
Supplier payment term (days)
66
36
35
46
37
0
Positioning of AGENCEMENT PICHON in its sector
Comparison with sector Travaux de menuiserie bois et PVC
Valuation estimate
Based on 51 transactions of similar company sales
in 2024,
the value of AGENCEMENT PICHON is estimated at
141 650 €
(range 56 021€ - 322 987€).
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
51 tx
56k€141k€322k€
141 650 €Range: 56 021€ - 322 987€
NAF 5 année 2024
Valuation method used
Net Income Multiple
41 702 €
×
3.4x
=141 651 €
Range: 56 022€ - 322 988€
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 51 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 (Travaux de menuiserie bois et PVC)
Compare AGENCEMENT PICHON with other companies in the same sector:
Frequently asked questions about AGENCEMENT PICHON
What is the revenue of AGENCEMENT PICHON ?
The revenue of AGENCEMENT PICHON in 2023 is 1.4 M€.
Is AGENCEMENT PICHON profitable?
Yes, AGENCEMENT PICHON generated a net profit of 42 k€ in 2024.
Where is the headquarters of AGENCEMENT PICHON ?
The headquarters of AGENCEMENT PICHON is located in SAINT-AUBIN-DES-BOIS (28300), in the department Eure-et-Loir.
Where to find the tax return of AGENCEMENT PICHON ?
The tax return of AGENCEMENT PICHON 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 AGENCEMENT PICHON operate?
AGENCEMENT PICHON operates in the sector Travaux de menuiserie bois et PVC (NAF code 43.32A). 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