Employees: NN (None)Legal category: SCA (commandite par actions)Size: PMECreation date: 1969-01-01 (57 years)Status: ActiveBusiness sector: Travaux de peinture et vitrerieLocation: TOULON (83100), Var
CONSEIL PEINTURE APPLIQUEE : revenue, balance sheet and financial ratios
CONSEIL PEINTURE APPLIQUEE is a French company
founded 57 years ago,
specialized in the sector Travaux de peinture et vitrerie.
Based in TOULON (83100),
this company of category PME
shows in 2024 a revenue of 243 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - CONSEIL PEINTURE APPLIQUEE (SIREN 699500997)
Indicator
2024
2021
2020
2019
2018
2017
2016
Revenue
242 712 €
202 559 €
181 614 €
222 133 €
220 320 €
146 005 €
156 769 €
Net income
25 944 €
-15 474 €
3 275 €
8 130 €
12 822 €
-13 942 €
-31 552 €
EBITDA
27 384 €
-11 945 €
7 099 €
11 638 €
13 470 €
-15 353 €
-25 569 €
Net margin
10.7%
-7.6%
1.8%
3.7%
5.8%
-9.5%
-20.1%
Revenue and income statement
In 2024, CONSEIL PEINTURE APPLIQUEE achieves revenue of 243 k€. Over the period 2016-2024, the company shows strong growth with a CAGR (compound annual growth rate) of +5.6%. Vs 2021, growth of +20% (203 k€ -> 243 k€). After deducting consumption (37 k€), gross margin stands at 206 k€, i.e. a rate of 85%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches 27 k€, representing 11.3% of revenue. Positive scissor effect: EBITDA margin improves by +17.2 pts, sign of improved operational efficiency. This level of operating margin is satisfactory for the sector. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 26 k€, i.e. 10.7% of revenue. This profit can be retained or distributed to shareholders.
Revenue (2024)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
242 712 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
205 617 €
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
27 384 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
26 001 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
25 944 €
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
11.3%
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 0%. 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 0%. Low autonomy: the company heavily depends on external financing (banks, suppliers). Cash flow represents 11.5% 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 (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
0.0%
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
0.0%
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
11.501%
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
0.0
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
2016
2017
2018
2019
2020
2021
2024
Debt ratio
-589.98
-188.654
-378.162
-4000.433
1486.559
-267.606
0.0
Financial autonomy
69.299
99.247
55.871
58.353
50.399
58.998
0.0
Repayment capacity
-0.55
-0.756
0.0
0.0
0.0
0.0
0.0
Cash flow / Revenue
-14.314%
-5.435%
6.993%
5.88%
4.624%
-5.413%
11.501%
Sector positioning
Debt ratio
0.02024
2020
2021
2024
Q1: 0.09
Med: 10.84
Q3: 41.67
Excellent-52 pts over 3 years
In 2024, the debt ratio of CONSEIL PEINTURE APPLIQUEE (0.00) 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
0.0%2024
2020
2021
2024
Q1: 4.76%
Med: 31.21%
Q3: 55.38%
Average-49 pts over 3 years
In 2024, the financial autonomy of CONSEIL PEINTURE APPLIQUEE (0.0%) 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
0.0 years2024
2020
2021
2024
Q1: 0.0 years
Med: 0.0 years
Q3: 0.77 years
Excellent
In 2024, the repayment capacity of CONSEIL PEINTURE APPLIQUEE (0.00) 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 177.94. 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
177.937
Interest coverage (2024)
?
Interest coverage
Definition
Ability to cover interest charges with operating income.
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2018
2019
2020
2021
2024
Liquidity ratio
59.787
55.948
77.385
63.642
77.654
64.301
177.937
Interest coverage
-1.846
-1.85
0.668
0.0
0.0
0.0
0.0
Sector positioning
Liquidity ratio
177.942024
2020
2021
2024
Q1: 141.8
Med: 207.68
Q3: 324.48
Average+18 pts over 3 years
In 2024, the liquidity ratio of CONSEIL PEINTURE APPLIQUEE (177.94) 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
0.0x2024
2020
2021
2024
Q1: 0.0x
Med: 0.0x
Q3: 1.55x
Average
In 2024, the interest coverage of CONSEIL PEINTURE APPLIQUEE (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. Average customer payment term: 11 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 26 days. Favorable situation: supplier credit is longer than customer credit by 15 days. Inventory turnover is 9 days (= Average inventory / Cost of goods x 360). Fast turnover, sign of good inventory management. WCR is negative (-45 days): operations structurally generate 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
-30 087 €
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
11 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
26 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
9 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
-45 j
WCR and payment terms evolution CONSEIL PEINTURE APPLIQUEE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2024
Operating WCR
-33 335 €
-45 698 €
-47 371 €
-40 968 €
-47 973 €
-41 733 €
-30 087 €
Inventory turnover (days)
12
13
8
8
10
14
9
Customer payment term (days)
37
9
24
26
23
36
11
Supplier payment term (days)
60
28
45
28
57
50
26
Positioning of CONSEIL PEINTURE APPLIQUEE in its sector
Comparison with sector Travaux de peinture et vitrerie
Valuation estimate
Based on 88 transactions of similar company sales
(all years),
the value of CONSEIL PEINTURE APPLIQUEE is estimated at
65 820 €
(range 22 740€ - 117 075€).
With an EBITDA of 27 384€, the sector multiple of 2.7x is applied.
The price/revenue ratio is 0.18x
(conservative valuation).
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 value2024
88 tx
22k€65k€117k€
65 820 €Range: 22 740€ - 117 075€
NAF 5 all-time
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
27 384 €×2.7x
Estimation74 324 €
22 501€ - 128 636€
Revenue Multiple30%
242 712 €×0.18x
Estimation44 091 €
20 288€ - 77 913€
Net Income Multiple20%
25 944 €×3.0x
Estimation77 156 €
27 020€ - 146 919€
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 88 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 peinture et vitrerie)
Compare CONSEIL PEINTURE APPLIQUEE with other companies in the same sector:
Frequently asked questions about CONSEIL PEINTURE APPLIQUEE
What is the revenue of CONSEIL PEINTURE APPLIQUEE ?
The revenue of CONSEIL PEINTURE APPLIQUEE in 2024 is 243 k€.
Is CONSEIL PEINTURE APPLIQUEE profitable?
Yes, CONSEIL PEINTURE APPLIQUEE generated a net profit of 26 k€ in 2024.
Where is the headquarters of CONSEIL PEINTURE APPLIQUEE ?
The headquarters of CONSEIL PEINTURE APPLIQUEE is located in TOULON (83100), in the department Var.
Where to find the tax return of CONSEIL PEINTURE APPLIQUEE ?
The tax return of CONSEIL PEINTURE APPLIQUEE 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 CONSEIL PEINTURE APPLIQUEE operate?
CONSEIL PEINTURE APPLIQUEE operates in the sector Travaux de peinture et vitrerie (NAF code 43.34Z). 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