Employees: 01 (2023.0)Legal category: Société à responsabilité limitée (sans autre indication)Size: PMECreation date: 2013-07-16 (12 years)Status: ActiveBusiness sector: Activités des sièges sociauxLocation: ROMAGNAT (63540), Puy-de-Dome
FINANCIERE PALLUT : revenue, balance sheet and financial ratios
FINANCIERE PALLUT is a French company
founded 12 years ago,
specialized in the sector Activités des sièges sociaux.
Based in ROMAGNAT (63540),
this company of category PME
shows in 2023 a revenue of 200 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - FINANCIERE PALLUT (SIREN 794354498)
Indicator
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
199 876 €
158 403 €
152 602 €
161 803 €
134 305 €
125 494 €
90 122 €
N/C
Net income
254 968 €
68 737 €
52 622 €
116 447 €
157 088 €
139 773 €
114 349 €
60 169 €
EBITDA
-41 239 €
-45 389 €
-14 752 €
-9 126 €
-24 510 €
-44 090 €
-50 708 €
N/C
Net margin
127.6%
43.4%
34.5%
72.0%
117.0%
111.4%
126.9%
N/C
Revenue and income statement
In 2023, FINANCIERE PALLUT achieves revenue of 200 k€. Over the period 2017-2023, the company shows strong growth with a CAGR (compound annual growth rate) of +14.2%. Vs 2022, growth of +26% (158 k€ -> 200 k€). After deducting consumption (0 €), gross margin stands at 200 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 -41 k€, representing -20.6% of revenue. Positive scissor effect: EBITDA margin improves by +8.0 pts, sign of improved operational efficiency. Negative EBITDA means operations do not cover current expenses: concerning situation. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 255 k€, i.e. 127.6% of revenue. This profit can be retained or distributed to shareholders.
Revenue (2023)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
199 876 €
Gross margin (2023)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
199 876 €
EBITDA (2023)
?
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
-41 239 €
EBIT (2023)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
-39 870 €
Net income (2023)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
254 968 €
EBITDA margin (2023)
?
EBITDA margin
Definition
Measures the company's operating profitability.
Formula
(EBE / CA) x 100
Interpretation
> 10% : Good profitability 5-10% : Average < 5% : Low
-20.6%
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 95%. 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 0.0 years of cash flow to repay all financial debt. This short period demonstrates excellent debt sustainability. Cash flow represents 126.9% 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 (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
0.23%
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
94.928%
Cash flow / Revenue (2023)
?
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
126.875%
Repayment capacity (2023)
?
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
0.011
Solvency indicators evolution FINANCIERE PALLUT
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
Debt ratio
57.582
37.508
20.435
11.911
6.336
9.589
3.893
0.23
Financial autonomy
54.887
63.808
77.264
88.049
92.296
86.821
88.025
94.928
Repayment capacity
None
1.804
1.009
0.642
0.524
1.779
0.592
0.011
Cash flow / Revenue
None%
124.957%
107.693%
113.828%
71.969%
34.483%
42.935%
126.875%
Sector positioning
Debt ratio
0.232023
2021
2022
2023
Q1: 0.15
Med: 18.74
Q3: 101.68
Good-9 pts over 3 years
In 2023, the debt ratio of FINANCIERE PALLUT (0.23) 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
94.93%2023
2021
2022
2023
Q1: 13.72%
Med: 51.33%
Q3: 84.16%
Excellent
In 2023, the financial autonomy of FINANCIERE PALLUT (94.9%) 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
0.01 years2023
2021
2022
2023
Q1: 0.0 years
Med: 0.21 years
Q3: 3.84 years
Good-32 pts over 3 years
In 2023, the repayment capacity of FINANCIERE PALLUT (0.01) 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 1271.37. 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
1271.366
Interest coverage (2023)
?
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
-6.426
Liquidity indicators evolution FINANCIERE PALLUT
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
Liquidity ratio
268.819
338.751
628.638
3269.961
2805.038
1142.585
671.535
1271.366
Interest coverage
None
-9.474
-9.009
-8.796
-11.221
-4.44
-0.742
-6.426
Sector positioning
Liquidity ratio
1271.372023
2021
2022
2023
Q1: 110.36
Med: 414.42
Q3: 1923.42
Good-6 pts over 3 years
In 2023, the liquidity ratio of FINANCIERE PALLUT (1271.37) 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.
Interest coverage
-6.43x2023
2021
2022
2023
Q1: -38.43x
Med: 0.0x
Q3: 2.72x
Average
In 2023, the interest coverage of FINANCIERE PALLUT (-6.4x) 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: 94 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 141 days. Excellent situation: suppliers finance 47 days of the operating cycle (retail model). Overall, WCR represents 897 days of revenue, i.e. 498 k€ to permanently finance.
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
497 751 €
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
94 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
141 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 in days of revenue (2023)
?
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
897 j
WCR and payment terms evolution FINANCIERE PALLUT
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
Operating WCR
0 €
65 096 €
82 337 €
114 573 €
166 536 €
160 608 €
87 655 €
497 751 €
Inventory turnover (days)
0
0
0
0
0
0
0
0
Customer payment term (days)
0
178
14
13
12
12
25
94
Supplier payment term (days)
0
191
122
144
92
128
139
141
Positioning of FINANCIERE PALLUT in its sector
Comparison with sector Activités des sièges sociaux
Valuation estimate
Based on 89 transactions of similar company sales
in 2023,
the value of FINANCIERE PALLUT is estimated at
749 638 €
(range 352 892€ - 1 694 896€).
The price/revenue ratio is 0.52x
(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 value2023
89 tx
352k€749k€1694k€
749 638 €Range: 352 892€ - 1 694 896€
NAF 5 année 2023
Valuation detail by method
Ajustez les pondérations selon votre analyse
Revenue Multiple30%
199 876 €×0.52x
Estimation104 651 €
42 810€ - 185 466€
Net Income Multiple20%
254 968 €×6.7x
Estimation1 717 121 €
818 017€ - 3 959 043€
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 89 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 sièges sociaux)
Compare FINANCIERE PALLUT with other companies in the same sector:
Frequently asked questions about FINANCIERE PALLUT
What is the revenue of FINANCIERE PALLUT ?
The revenue of FINANCIERE PALLUT in 2023 is 200 k€.
Is FINANCIERE PALLUT profitable?
Yes, FINANCIERE PALLUT generated a net profit of 255 k€ in 2023.
Where is the headquarters of FINANCIERE PALLUT ?
The headquarters of FINANCIERE PALLUT is located in ROMAGNAT (63540), in the department Puy-de-Dome.
Where to find the tax return of FINANCIERE PALLUT ?
The tax return of FINANCIERE PALLUT 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 FINANCIERE PALLUT operate?
FINANCIERE PALLUT operates in the sector Activités des sièges sociaux (NAF code 70.10Z). 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