Employees: 11 (2023.0)Legal category: Société à responsabilité limitée (sans autre indication)Size: PMECreation date: 1999-04-13 (27 years)Status: ActiveBusiness sector: Travaux de terrassement courants et travaux préparatoiresLocation: CARENTOIR (56910), Morbihan
ARMOR PAVAGE : revenue, balance sheet and financial ratios
ARMOR PAVAGE is a French company
founded 27 years ago,
specialized in the sector Travaux de terrassement courants et travaux préparatoires.
Based in CARENTOIR (56910),
this company of category PME
shows in 2016 a revenue of 890 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - ARMOR PAVAGE (SIREN 422767061)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
Revenue
N/C
N/C
N/C
N/C
N/C
N/C
N/C
N/C
889 858 €
735 082 €
Net income
177 386 €
148 529 €
179 097 €
103 350 €
26 606 €
79 548 €
225 814 €
153 220 €
126 060 €
110 117 €
EBITDA
N/C
N/C
N/C
N/C
N/C
N/C
N/C
N/C
132 942 €
131 247 €
Net margin
N/C
N/C
N/C
N/C
N/C
N/C
N/C
N/C
14.2%
15.0%
Revenue and income statement
In 2024, ARMOR PAVAGE generates positive net income of 177 k€. Net income represents the final profit after all expenses (operating, financial, exceptional) and corporate tax. Change over 2015-2024: 110 k€ -> 177 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
177 386 €
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 183%. 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 32%. The balance between equity and debt is satisfactory.
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
183.219%
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
32.113%
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
2015
2016
2017
2018
2019
2020
2021
2022
2023
2024
Debt ratio
324.639
300.194
275.417
196.984
803.865
638.711
395.097
263.108
205.408
183.219
Financial autonomy
20.831
21.091
22.703
29.3
9.757
11.916
16.902
24.236
29.341
32.113
Repayment capacity
2.826
2.95
None
None
None
None
None
None
None
None
Cash flow / Revenue
18.518%
15.374%
None%
None%
None%
None%
None%
None%
None%
None%
Sector positioning
Debt ratio
183.222024
2022
2023
2024
Q1: 7.62
Med: 32.33
Q3: 83.27
Average
In 2024, the debt ratio of ARMOR PAVAGE (183.22) 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
32.11%2024
2022
2023
2024
Q1: 20.8%
Med: 39.12%
Q3: 56.1%
Average+8 pts over 3 years
In 2024, the financial autonomy of ARMOR PAVAGE (32.1%) ranks below the median of the sector. This ratio represents the share of equity in total financing. An improvement would strengthen the competitive position.
Liquidity ratios
The liquidity ratio (= Current assets / Current liabilities) stands at 954.15. 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
954.152
Liquidity indicators evolution ARMOR PAVAGE
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2015
2016
2017
2018
2019
2020
2021
2022
2023
2024
Liquidity ratio
821.207
596.518
595.433
660.856
728.392
742.751
550.922
751.565
870.162
954.152
Interest coverage
0.0
0.0
None
None
None
None
None
None
None
None
Sector positioning
Liquidity ratio
954.152024
2022
2023
2024
Q1: 142.05
Med: 199.71
Q3: 301.05
Excellent
In 2024, the liquidity ratio of ARMOR PAVAGE (954.15) 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 (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 ARMOR PAVAGE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2015
2016
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
170 877 €
121 884 €
0 €
0 €
0 €
0 €
0 €
0 €
0 €
0 €
Inventory turnover (days)
0
0
0
0
0
0
0
0
0
0
Customer payment term (days)
84
64
0
0
0
0
0
0
0
0
Supplier payment term (days)
22
27
0
0
0
0
0
0
0
0
Positioning of ARMOR PAVAGE in its sector
Comparison with sector Travaux de terrassement courants et travaux préparatoires
Valuation estimate
Indicative estimate only : the number of comparable transactions in this sector is limited (22 transactions).
This range of 124 696€ to 2 429 409€ is provided for information purposes only and requires in-depth analysis to be confirmed.
Estimated enterprise value2024
Indicative
124k€393k€2429k€
393 250 €Range: 124 696€ - 2 429 409€
NAF 5 année 2024
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 22 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 terrassement courants et travaux préparatoires)
Compare ARMOR PAVAGE with other companies in the same sector:
Yes, ARMOR PAVAGE generated a net profit of 177 k€ in 2024.
Where is the headquarters of ARMOR PAVAGE ?
The headquarters of ARMOR PAVAGE is located in CARENTOIR (56910), in the department Morbihan.
Where to find the tax return of ARMOR PAVAGE ?
The tax return of ARMOR PAVAGE 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 ARMOR PAVAGE operate?
ARMOR PAVAGE operates in the sector Travaux de terrassement courants et travaux préparatoires (NAF code 43.12A). 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