Employees: 03 (2023.0)Legal category: Société à responsabilité limitée (sans autre indication)Size: PMECreation date: 2012-02-20 (14 years)Status: ActiveBusiness sector: Activité des géomètresLocation: SAINT-PAUL (97460), La Reunion
CABINET NICOLAS PALACIOS : revenue, balance sheet and financial ratios
CABINET NICOLAS PALACIOS is a French company
founded 14 years ago,
specialized in the sector Activité des géomètres.
Based in SAINT-PAUL (97460),
this company of category PME
shows in 2020 a revenue of 379 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - CABINET NICOLAS PALACIOS (SIREN 751123209)
Indicator
2020
2019
2018
2017
2016
2015
Revenue
379 381 €
368 722 €
357 867 €
343 186 €
330 058 €
342 315 €
Net income
38 361 €
43 728 €
50 393 €
43 332 €
25 805 €
35 527 €
EBITDA
59 616 €
82 018 €
69 693 €
57 384 €
50 247 €
63 975 €
Net margin
10.1%
11.9%
14.1%
12.6%
7.8%
10.4%
Revenue and income statement
In 2020, CABINET NICOLAS PALACIOS achieves revenue of 379 k€. Revenue is growing positively over 6 years (CAGR: +2.1%). Vs 2019: +3%. After deducting consumption (0 €), gross margin stands at 379 k€, i.e. a rate of 100%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches 60 k€, representing 15.7% of revenue. Warning negative scissor effect: despite revenue change (+3%), EBITDA varies by -27%, reducing margin by 6.5 pts. This reflects costs rising faster than revenue. This high EBITDA margin provides strong self-financing capacity and resilience to uncertainties. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 38 k€, i.e. 10.1% of revenue. This profit can be retained or distributed to shareholders.
Revenue (2020)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
379 381 €
Gross margin (2020)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
379 381 €
EBITDA (2020)
?
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
59 616 €
EBIT (2020)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
44 211 €
Net income (2020)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
38 361 €
EBITDA margin (2020)
?
EBITDA margin
Definition
Measures the company's operating profitability.
Formula
(EBE / CA) x 100
Interpretation
> 10% : Good profitability 5-10% : Average < 5% : Low
15.7%
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 16%. 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 60%. This high autonomy means the company finances most of its assets through equity, a sign of strength. Debt repayment capacity (= Financial debt / Cash flow) indicates it would take 1.0 years of cash flow to repay all financial debt. This short period demonstrates excellent debt sustainability. Cash flow represents 13.8% 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 (2020)
?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low 50-100% : Moderate > 100% : High
15.824%
Financial autonomy (2020)
?
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
60.38%
Cash flow / Revenue (2020)
?
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
13.765%
Repayment capacity (2020)
?
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
1.034
Asset age ratio (2020)
?
Asset age ratio
Definition
Measures the degree of wear of tangible assets.
Formula
Accumulated depreciation / Gross fixed assets x 100
Solvency indicators evolution CABINET NICOLAS PALACIOS
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2015
2016
2017
2018
2019
2020
Debt ratio
86.145
58.755
52.33
32.784
20.202
15.824
Financial autonomy
35.781
40.611
42.171
51.465
57.723
60.38
Repayment capacity
2.65
2.66
2.418
1.542
1.025
1.034
Cash flow / Revenue
14.325%
11.833%
13.755%
16.012%
16.498%
13.765%
Sector positioning
Debt ratio
15.822020
2018
2019
2020
Q1: 15.11
Med: 44.91
Q3: 89.63
Good-29 pts over 3 years
In 2020, the debt ratio of CABINET NICOLAS PALACIOS (15.82) ranks below the median of the sector. This ratio measures the weight of debt relative to equity. This controlled position reflects prudent management.
Financial autonomy
60.38%2020
2018
2019
2020
Q1: 30.42%
Med: 45.73%
Q3: 60.27%
Excellent+23 pts over 3 years
In 2020, the financial autonomy of CABINET NICOLAS PALACIOS (60.4%) 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.
Repayment capacity
1.03 years2020
2018
2019
2020
Q1: 0.0 years
Med: 1.19 years
Q3: 3.99 years
Good-15 pts over 3 years
In 2020, the repayment capacity of CABINET NICOLAS PALACIOS (1.03) ranks below the median of the sector. This ratio indicates the number of years needed to repay debt with cash flow. This controlled position reflects prudent management.
Liquidity ratios
The liquidity ratio (= Current assets / Current liabilities) stands at 227.24. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months. The interest coverage ratio (= EBIT / Interest expenses) is 1.1x. Coverage is limited: any activity downturn would jeopardize interest payments.
Liquidity ratio (2020)
?
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
227.238
Interest coverage (2020)
?
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
1.069
Liquidity indicators evolution CABINET NICOLAS PALACIOS
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2015
2016
2017
2018
2019
2020
Liquidity ratio
178.219
176.578
174.778
196.319
0.0
227.238
Interest coverage
6.846
6.934
4.616
3.401
1.455
1.069
Sector positioning
Liquidity ratio
227.242020
2018
2019
2020
Q1: 175.71
Med: 248.25
Q3: 347.59
Average
In 2020, the liquidity ratio of CABINET NICOLAS PALACIOS (227.24) 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
1.07x2020
2018
2019
2020
Q1: 0.0x
Med: 0.69x
Q3: 3.47x
Good-15 pts over 3 years
In 2020, the interest coverage of CABINET NICOLAS PALACIOS (1.1x) 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. Average customer payment term: 166 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 16 days. The gap of 150 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 35 days of revenue, i.e. 37 k€ to permanently finance. Over 2015-2020, WCR increased by +214%, requiring additional financing.
Operating WCR (2020)
?
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
37 240 €
Customer credit (2020)
?
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
166 j
Supplier credit (2020)
?
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
16 j
Inventory turnover (2020)
?
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 (2020)
?
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
35 j
WCR and payment terms evolution CABINET NICOLAS PALACIOS
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2015
2016
2017
2018
2019
2020
Operating WCR
11 854 €
51 440 €
46 625 €
65 289 €
-158 108 €
37 240 €
Inventory turnover (days)
0
0
0
0
0
0
Customer payment term (days)
111
164
182
169
0
166
Supplier payment term (days)
25
12
26
54
21
16
Positioning of CABINET NICOLAS PALACIOS in its sector
Comparison with sector Activité des géomètres
Valuation estimate
Indicative estimate only : the number of comparable transactions in this sector is limited (36 transactions).
This range of 72 905€ to 296 612€ is provided for information purposes only and requires in-depth analysis to be confirmed.
Estimated enterprise value2020
Indicative
72k€178k€296k€
178 503 €Range: 72 905€ - 296 612€
NAF 5 année 2020
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 36 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 (Activité des géomètres)
Compare CABINET NICOLAS PALACIOS with other companies in the same sector:
Frequently asked questions about CABINET NICOLAS PALACIOS
What is the revenue of CABINET NICOLAS PALACIOS ?
The revenue of CABINET NICOLAS PALACIOS in 2020 is 379 k€.
Is CABINET NICOLAS PALACIOS profitable?
Yes, CABINET NICOLAS PALACIOS generated a net profit of 38 k€ in 2020.
Where is the headquarters of CABINET NICOLAS PALACIOS ?
The headquarters of CABINET NICOLAS PALACIOS is located in SAINT-PAUL (97460), in the department La Reunion.
Where to find the tax return of CABINET NICOLAS PALACIOS ?
The tax return of CABINET NICOLAS PALACIOS 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 CABINET NICOLAS PALACIOS operate?
CABINET NICOLAS PALACIOS operates in the sector Activité des géomètres (NAF code 71.12A). 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