Employees: 21 (2023.0)Legal category: SA (autres)Size: PMECreation date: 1960-01-01 (66 years)Status: ActiveBusiness sector: Autres intermédiations monétairesLocation: ORTHEZ (64300), Pyrenees-Atlantiques
BANQUE POUYANNE : revenue, balance sheet and financial ratios
BANQUE POUYANNE is a French company
founded 66 years ago,
specialized in the sector Autres intermédiations monétaires.
Based in ORTHEZ (64300),
this company of category PME
shows in 2022 a revenue of 6.3 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - BANQUE POUYANNE (SIREN 096080577)
Indicator
2022
2021
2020
2019
2018
2017
2016
Revenue
6 304 149 €
6 113 793 €
5 755 112 €
6 128 194 €
5 903 332 €
5 754 900 €
5 514 192 €
Net income
1 035 745 €
1 931 720 €
1 176 228 €
1 043 691 €
1 041 786 €
1 583 044 €
1 573 784 €
EBITDA
-1 527 502 €
-1 235 798 €
-1 232 589 €
-984 997 €
-1 398 911 €
-1 476 672 €
-1 529 224 €
Net margin
16.4%
31.6%
20.4%
17.0%
17.6%
27.5%
28.5%
Revenue and income statement
In 2022, BANQUE POUYANNE achieves revenue of 6.3 M€. Revenue is growing positively over 7 years (CAGR: +2.3%). Vs 2021: +3%. After deducting consumption (0 €), gross margin stands at 6.3 M€, i.e. a rate of 100%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches -1.5 M€, representing -24.2% of revenue. Warning negative scissor effect: despite revenue change (+3%), EBITDA varies by -24%, reducing margin by 4.0 pts. This reflects costs rising faster than revenue. Negative EBITDA means operations do not cover current expenses: concerning situation. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 1.0 M€, i.e. 16.4% of revenue. This profit can be retained or distributed to shareholders.
Revenue (2022)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
6 304 149 €
Gross margin (2022)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
6 304 149 €
EBITDA (2022)
?
Gross Operating Surplus (EBITDA)
Definition
Resources generated by current operations, before depreciation and financial expenses.
Formula
Value added - Personnel expenses - Taxes
Interpretation
Positive = profitable activity
-1 527 502 €
EBIT (2022)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
-2 620 743 €
Net income (2022)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
1 035 745 €
EBITDA margin (2022)
?
EBITDA margin
Definition
Measures the company's operating profitability.
Formula
(EBE / CA) x 100
Interpretation
> 10% : Good profitability 5-10% : Average < 5% : Low
-24.2%
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 1114%. 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 8%. Low autonomy: the company heavily depends on external financing (banks, suppliers). Debt repayment capacity (= Financial debt / Cash flow) indicates it would take 229.3 years of cash flow to repay all financial debt. Beyond 7 years, banks generally consider credit risk as high. Cash flow represents 28.3% of revenue. Cash flow measures resources generated by operations, available for investment and debt repayment. This high level provides strong self-financing capacity.
Debt ratio (2022)
?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low 50-100% : Moderate > 100% : High
1113.518%
Financial autonomy (2022)
?
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
8.173%
Cash flow / Revenue (2022)
?
Cash flow / Revenue
Definition
Self-financing capacity relative to revenue.
Formula
(CAF / CA) x 100
Interpretation
The higher the ratio, the more cash the company generates
28.314%
Repayment capacity (2022)
?
Repayment capacity
Definition
Number of years needed to repay debts with cash flow.
Formula
Financial debt / Cash flow
Interpretation
< 3 years : Excellent 3-5 years : Fair > 5 years : Warning
229.314
Asset age ratio (2022)
?
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
2017
2018
2019
2020
2021
2022
Debt ratio
902.897
918.08
941.943
1017.234
1136.875
1075.916
1113.518
Financial autonomy
9.851
9.733
9.512
8.869
8.022
8.417
8.173
Repayment capacity
124.181
156.34
200.786
131.57
222.0
197.422
229.314
Cash flow / Revenue
39.201%
31.782%
25.26%
41.036%
29.995%
32.05%
28.314%
Sector positioning
Debt ratio
1113.522022
2020
2021
2022
Q1: 0.0
Med: 36.06
Q3: 770.46
Watch
In 2022, the debt ratio of BANQUE POUYANNE (1113.52) ranks in the top 25% of the sector. This ratio measures the weight of debt relative to equity. A high ratio may indicate excessive dependence on external financing.
Financial autonomy
8.17%2022
2020
2021
2022
Q1: 5.09%
Med: 8.52%
Q3: 43.7%
Average+14 pts over 3 years
In 2022, the financial autonomy of BANQUE POUYANNE (8.2%) 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
229.31 years2022
2020
2021
2022
Q1: 0.0 years
Med: 0.74 years
Q3: 65.08 years
Watch
In 2022, the repayment capacity of BANQUE POUYANNE (229.31) ranks in the top 25% of the sector. This ratio indicates the number of years needed to repay debt with cash flow. A long duration may signal heavy debt relative to repayment capacity.
Liquidity ratios
The liquidity ratio (= Current assets / Current liabilities) stands at 27379.32. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months.
Liquidity ratio (2022)
?
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
27379.316
Interest coverage (2022)
?
Interest coverage
Definition
Ability to cover interest charges with operating income.
Formula
EBIT / Interest expenses
Interpretation
> 3 : Comfortable 1.5-3 : Acceptable < 1.5 : Risk
-100.925
Liquidity indicators evolution BANQUE POUYANNE
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2018
2019
2020
2021
2022
Liquidity ratio
6974.982
18328.877
19960.315
18930.202
24030.265
15757.466
27379.316
Interest coverage
-106.136
-100.243
-112.522
-179.647
-84.724
-91.247
-100.925
Sector positioning
Liquidity ratio
27379.322022
2020
2021
2022
Q1: 0.0
Med: 98.62
Q3: 341.89
Excellent-7 pts over 3 years
In 2022, the liquidity ratio of BANQUE POUYANNE (27379.32) 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.
Interest coverage
-100.92x2022
2020
2021
2022
Q1: 0.0x
Med: 0.0x
Q3: 0.79x
Watch
In 2022, the interest coverage of BANQUE POUYANNE (-100.9x) ranks in the bottom 25% of the sector. This ratio indicates how many times operating income covers interest expenses. Low coverage may indicate fragility to rate or income variations.
Working capital requirement (WCR) and payment terms
Working capital requirement (WCR) measures the cash timing gap between customer collections and supplier/inventory payments. Average customer payment term: 13611 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 36 days. The gap of 13575 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 14911 days of revenue, i.e. 261.1 M€ to permanently finance. Over 2016-2022, WCR increased by +29%, requiring additional financing.
Operating WCR (2022)
?
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
261 115 519 €
Customer credit (2022)
?
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
13611 j
Supplier credit (2022)
?
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
36 j
Inventory turnover (2022)
?
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 in days of revenue (2022)
?
WCR in days of revenue
Definition
Expresses working capital requirement in days of revenue.
Formula
(Operating WCR / Revenue) x 360
Interpretation
The fewer days, the better the working capital management
14911 j
WCR and payment terms evolution BANQUE POUYANNE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
Operating WCR
203 000 016 €
216 703 752 €
222 696 352 €
226 609 400 €
245 814 646 €
247 737 556 €
261 115 519 €
Inventory turnover (days)
0
0
0
0
0
0
0
Customer payment term (days)
12181
12437
12348
12267
14141
13452
13611
Supplier payment term (days)
46
53
57
58
60
42
36
Positioning of BANQUE POUYANNE in its sector
Comparison with sector Autres intermédiations monétaires
Valuation estimate
Based on 95 transactions of similar company sales
in 2022,
the value of BANQUE POUYANNE is estimated at
4 407 625 €
(range 1 640 651€ - 8 590 821€).
The price/revenue ratio is 0.68x
(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 value2022
95 tx
1640k€4407k€8590k€
4 407 625 €Range: 1 640 651€ - 8 590 821€
Section année 2022
Aggregated at NAF section level
Valuation detail by method
Ajustez les pondérations selon votre analyse
Revenue Multiple30%
6 304 149 €×0.68x
Estimation4 267 629 €
1 785 674€ - 6 943 306€
Net Income Multiple20%
1 035 745 €×4.5x
Estimation4 617 618 €
1 423 119€ - 11 062 094€
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 95 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 (Autres intermédiations monétaires)
Compare BANQUE POUYANNE with other companies in the same sector:
Yes, BANQUE POUYANNE generated a net profit of 1.0 M€ in 2022.
Where is the headquarters of BANQUE POUYANNE ?
The headquarters of BANQUE POUYANNE is located in ORTHEZ (64300), in the department Pyrenees-Atlantiques.
Where to find the tax return of BANQUE POUYANNE ?
The tax return of BANQUE POUYANNE 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 BANQUE POUYANNE operate?
BANQUE POUYANNE operates in the sector Autres intermédiations monétaires (NAF code 64.19Z). 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