Employees: 02 (2023.0)Legal category: SCA (commandite par actions)Size: ETICreation date: 2004-10-01 (21 years)Status: ActiveBusiness sector: Activités des agences de travail temporaire Location: MOURENX (64150), Pyrenees-Atlantiques
BPS PAU : revenue, balance sheet and financial ratios
BPS PAU is a French company
founded 21 years ago,
specialized in the sector Activités des agences de travail temporaire .
Based in MOURENX (64150),
this company of category ETI
shows in 2017 a revenue of 2.9 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
In 2023, BPS PAU generates positive net income of 37 k€. Net income represents the final profit after all expenses (operating, financial, exceptional) and corporate tax. Change over 2015-2023: 112 k€ -> 37 k€.
Net income (2023)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
37 384 €
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 34%. Debt remains under control: the company retains capacity to raise new debt if needed. Financial autonomy (= Equity / Total assets x 100) reaches 35%. The balance between equity and debt is satisfactory.
Debt ratio (2023)
?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low 50-100% : Moderate > 100% : High
33.51%
Financial autonomy (2023)
?
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
34.744%
Asset age ratio (2023)
?
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
2022
2023
Debt ratio
26.149
28.34
83.398
71.65
39.262
32.318
35.74
33.51
Financial autonomy
48.664
46.69
37.074
37.488
38.138
40.821
25.866
34.744
Repayment capacity
0.252
0.288
6.881
None
None
None
None
None
Cash flow / Revenue
3.277%
2.61%
4.205%
None%
None%
None%
None%
None%
Sector positioning
Debt ratio
33.512023
2020
2022
2023
Q1: 0.0
Med: 2.87
Q3: 33.82
Average+16 pts over 3 years
In 2023, the debt ratio of BPS PAU (33.51) 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
34.74%2023
2020
2022
2023
Q1: 12.66%
Med: 26.43%
Q3: 45.52%
Good-9 pts over 3 years
In 2023, the financial autonomy of BPS PAU (34.7%) 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.
Liquidity ratios
The liquidity ratio (= Current assets / Current liabilities) stands at 153.36. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months.
Liquidity ratio (2023)
?
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
153.356
Liquidity indicators evolution BPS PAU
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2015
2016
2017
2018
2019
2020
2022
2023
Liquidity ratio
190.218
184.88
303.763
274.88
210.128
215.123
152.444
153.356
Interest coverage
9.143
2.192
17.379
None
None
None
None
None
Sector positioning
Liquidity ratio
153.362023
2020
2022
2023
Q1: 113.05
Med: 142.47
Q3: 199.97
Good-16 pts over 3 years
In 2023, the liquidity ratio of BPS PAU (153.36) ranks above the median of the sector. This ratio measures the ability to cover short-term debt with current assets. 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 (2023)
?
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 (2023)
?
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 (2023)
?
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 (2023)
?
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 BPS PAU
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2015
2016
2017
2018
2019
2020
2022
2023
Operating WCR
190 685 €
459 029 €
260 816 €
0 €
0 €
0 €
0 €
0 €
Inventory turnover (days)
0
0
0
0
0
0
0
0
Customer payment term (days)
91
112
59
0
0
0
0
0
Supplier payment term (days)
40
62
80
0
0
0
0
0
Positioning of BPS PAU in its sector
Comparison with sector Activités des agences de travail temporaire
Valuation estimate
Based on 135 transactions of similar company sales
(all years),
the value of BPS PAU is estimated at
69 120 €
(range 34 728€ - 180 057€).
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 value2023
135 transactions
34k€69k€180k€
69 120 €Range: 34 728€ - 180 057€
NAF 5 all-time
Valuation method used
Net Income Multiple
37 384 €
×
1.8x
=69 120 €
Range: 34 728€ - 180 057€
Only this financial indicator is available for this company.
How is this estimate calculated?
This estimate is based on the analysis of 135 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 agences de travail temporaire )
Compare BPS PAU with other companies in the same sector:
Yes, BPS PAU generated a net profit of 37 k€ in 2023.
Where is the headquarters of BPS PAU ?
The headquarters of BPS PAU is located in MOURENX (64150), in the department Pyrenees-Atlantiques.
Where to find the tax return of BPS PAU ?
The tax return of BPS PAU 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 BPS PAU operate?
BPS PAU operates in the sector Activités des agences de travail temporaire (NAF code 78.20Z). 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