Employees: 00 (2023.0)Legal category: Société à responsabilité limitée (sans autre indication)Size: PMECreation date: 2005-07-29 (20 years)Status: ActiveBusiness sector: Activité des géomètresLocation: NICE (06100), Alpes-Maritimes
CABINET PASTORELLI : revenue, balance sheet and financial ratios
CABINET PASTORELLI is a French company
founded 20 years ago,
specialized in the sector Activité des géomètres.
Based in NICE (06100),
this company of category PME
shows in 2024 a revenue of 4 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - CABINET PASTORELLI (SIREN 483634010)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
2015
Revenue
4 178 €
22 146 €
253 943 €
272 264 €
327 381 €
392 515 €
398 755 €
420 275 €
349 990 €
Net income
-38 555 €
-87 094 €
-1 541 €
2 221 €
940 €
662 €
2 254 €
2 397 €
19 640 €
EBITDA
-6 696 €
-73 335 €
-11 553 €
-4 080 €
7 080 €
3 531 €
7 220 €
6 129 €
31 023 €
Net margin
-922.8%
-393.3%
-0.6%
0.8%
0.3%
0.2%
0.6%
0.6%
5.6%
Revenue and income statement
In 2024, CABINET PASTORELLI achieves revenue of 4 k€. Revenue is declining over the period 2015-2024 (CAGR: -38.9%). Significant drop of -81% vs 2023. After deducting consumption (0 €), gross margin stands at 4 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 -7 k€, representing -160.3% of revenue. Positive scissor effect: EBITDA margin improves by +170.9 pts, sign of improved operational efficiency. Negative EBITDA means operations do not cover current expenses: concerning situation. Net income is negative at -39 k€ (-922.8% of revenue), which will impact equity.
Revenue (2024)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
4 178 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
4 178 €
EBITDA (2024)
?
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
-6 696 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
-44 338 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
-38 555 €
EBITDA margin (2024)
?
EBITDA margin
Definition
Measures the company's operating profitability.
Formula
(EBE / CA) x 100
Interpretation
> 10% : Good profitability 5-10% : Average < 5% : Low
-160.3%
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 -104%. 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 -1757%. Low autonomy: the company heavily depends on external financing (banks, suppliers).
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
-104.195%
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
-1757.182%
Cash flow / Revenue (2024)
?
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
-1186.405%
Repayment capacity (2024)
?
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
-0.679
Solvency indicators evolution CABINET PASTORELLI
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2015
2017
2018
2019
2020
2021
2022
2023
2024
Debt ratio
328.924
100.01
97.026
94.968
127.728
103.396
112.901
542.585
-104.195
Financial autonomy
17.017
33.177
34.616
35.65
30.882
36.438
36.652
11.145
-1757.182
Repayment capacity
6.19
17.036
14.313
34.045
28.21
-29.265
-6.708
-0.468
-0.679
Cash flow / Revenue
6.31%
1.241%
1.452%
0.602%
1.238%
-1.224%
-5.288%
-327.599%
-1186.405%
Sector positioning
Debt ratio
-104.192024
2022
2023
2024
Q1: 8.6
Med: 30.76
Q3: 65.09
Excellent-52 pts over 3 years
In 2024, the debt ratio of CABINET PASTORELLI (-104.19) ranks in the bottom 25% of the sector, which is positive. This ratio measures the weight of debt relative to equity. A low ratio indicates a solid financial structure with little dependence on creditors.
Financial autonomy
-1757.18%2024
2022
2023
2024
Q1: 36.06%
Med: 50.96%
Q3: 66.87%
Watch-27 pts over 3 years
In 2024, the financial autonomy of CABINET PASTORELLI (-1757.2%) ranks in the bottom 25% of the sector. This ratio represents the share of equity in total financing. Low autonomy may limit investment capacity and increase vulnerability.
Repayment capacity
-0.68 years2024
2022
2023
2024
Q1: 0.0 years
Med: 0.61 years
Q3: 2.5 years
Excellent
In 2024, the repayment capacity of CABINET PASTORELLI (-0.68) ranks in the bottom 25% of the sector, which is positive. This ratio indicates the number of years needed to repay debt with cash flow. A short capacity reflects controlled debt and good cash generation.
Liquidity ratios
The liquidity ratio (= Current assets / Current liabilities) stands at 380.54. 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
380.538
Interest coverage (2024)
?
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
0.0
Liquidity indicators evolution CABINET PASTORELLI
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2015
2017
2018
2019
2020
2021
2022
2023
2024
Liquidity ratio
144.212
131.107
125.411
129.872
170.645
167.598
151.213
340.019
380.538
Interest coverage
3.894
0.0
2.258
3.767
2.076
-4.975
-4.042
-1.128
0.0
Sector positioning
Liquidity ratio
380.542024
2022
2023
2024
Q1: 153.36
Med: 236.99
Q3: 346.09
Excellent+52 pts over 3 years
In 2024, the liquidity ratio of CABINET PASTORELLI (380.54) 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
0.0x2024
2022
2023
2024
Q1: 0.0x
Med: 0.73x
Q3: 5.89x
Average
In 2024, the interest coverage of CABINET PASTORELLI (0.0x) ranks below the median of the sector. This ratio indicates how many times operating income covers interest expenses. An improvement would strengthen the competitive position.
Working capital requirement (WCR) and payment terms
Working capital requirement (WCR) measures the cash timing gap between customer collections and supplier/inventory payments. Overall, WCR represents 67 days of revenue, i.e. 773 € to permanently finance. Notable WCR improvement over the period (-98%), freeing up cash.
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
773 €
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 in days of revenue (2024)
?
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
67 j
WCR and payment terms evolution CABINET PASTORELLI
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2015
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
41 729 €
30 957 €
43 389 €
40 064 €
60 294 €
42 272 €
53 737 €
33 440 €
773 €
Inventory turnover (days)
0
0
0
0
0
0
0
0
0
Customer payment term (days)
71
72
75
86
133
121
134
698
0
Supplier payment term (days)
29
38
27
18
19
6
6
14
0
Positioning of CABINET PASTORELLI in its sector
Comparison with sector Activité des géomètres
Valuation estimate
Indicative estimate only : the number of comparable transactions in this sector is limited (40 transactions).
This range of 604€ to 1 041€ is provided for information purposes only and requires in-depth analysis to be confirmed.
Estimated enterprise value2024
Indicative
0k€0k€1k€
698 €Range: 604€ - 1 041€
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 40 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 PASTORELLI with other companies in the same sector:
Frequently asked questions about CABINET PASTORELLI
What is the revenue of CABINET PASTORELLI ?
The revenue of CABINET PASTORELLI in 2024 is 4 k€.
Is CABINET PASTORELLI profitable?
CABINET PASTORELLI recorded a net loss in 2024.
Where is the headquarters of CABINET PASTORELLI ?
The headquarters of CABINET PASTORELLI is located in NICE (06100), in the department Alpes-Maritimes.
Where to find the tax return of CABINET PASTORELLI ?
The tax return of CABINET PASTORELLI 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 PASTORELLI operate?
CABINET PASTORELLI 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