Employees: NN (None)Legal category: Société à responsabilité limitée (sans autre indication)Size: PMECreation date: 2007-04-26 (19 years)Status: ActiveBusiness sector: Activités des sièges sociauxLocation: NANTES (44000), Loire-Atlantique
FINANCIERE PICHELIN : revenue, balance sheet and financial ratios
FINANCIERE PICHELIN is a French company
founded 19 years ago,
specialized in the sector Activités des sièges sociaux.
Based in NANTES (44000),
this company of category PME
shows in 2023 a revenue of 192 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - FINANCIERE PICHELIN (SIREN 498276203)
Indicator
2023
2022
2021
2020
2019
2018
2017
Revenue
191 667 €
222 315 €
205 683 €
199 399 €
166 352 €
167 483 €
223 778 €
Net income
37 053 €
39 820 €
181 859 €
119 656 €
63 881 €
21 044 €
72 886 €
EBITDA
-125 047 €
-40 345 €
-22 434 €
-24 085 €
-6 596 €
-33 171 €
3 980 €
Net margin
19.3%
17.9%
88.4%
60.0%
38.4%
12.6%
32.6%
Revenue and income statement
In 2023, FINANCIERE PICHELIN achieves revenue of 192 k€. Activity remains stable over the period (CAGR: -2.5%). Significant drop of -14% vs 2022. After deducting consumption (0 €), gross margin stands at 192 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 -125 k€, representing -65.2% of revenue. Warning negative scissor effect: despite revenue change (-14%), EBITDA varies by -210%, reducing margin by 47.1 pts. This reflects costs rising faster than revenue. Negative EBITDA means operations do not cover current expenses: concerning situation. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 37 k€, i.e. 19.3% 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
191 667 €
Gross margin (2023)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
191 667 €
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
-125 047 €
EBIT (2023)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
-130 407 €
Net income (2023)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
37 053 €
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
-65.2%
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 13%. 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 70%. 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 1.2 years of cash flow to repay all financial debt. This short period demonstrates excellent debt sustainability. Cash flow represents 22.1% 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
13.269%
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
70.145%
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
22.129%
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
1.181
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
2017
2018
2019
2020
2021
2022
2023
Debt ratio
47.796
28.908
5.818
-2.121
0.143
0.181
13.269
Financial autonomy
64.702
76.16
90.701
93.456
85.724
72.803
70.145
Repayment capacity
2.942
-3.932
0.383
-0.082
0.008
0.018
1.181
Cash flow / Revenue
33.767%
-21.193%
39.403%
62.105%
50.062%
20.446%
22.129%
Sector positioning
Debt ratio
13.272023
2021
2022
2023
Q1: 0.15
Med: 18.7
Q3: 101.8
Good+18 pts over 3 years
In 2023, the debt ratio of FINANCIERE PICHELIN (13.27) 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
70.14%2023
2021
2022
2023
Q1: 13.7%
Med: 51.31%
Q3: 84.16%
Good-11 pts over 3 years
In 2023, the financial autonomy of FINANCIERE PICHELIN (70.1%) 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.
Repayment capacity
1.18 years2023
2021
2022
2023
Q1: 0.0 years
Med: 0.21 years
Q3: 3.84 years
Average+31 pts over 3 years
In 2023, the repayment capacity of FINANCIERE PICHELIN (1.18) ranks above the median of the sector. This ratio indicates the number of years needed to repay debt with cash flow. A reduction effort could improve financial strength.
Liquidity ratios
The liquidity ratio (= Current assets / Current liabilities) stands at 130.87. 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
130.867
Interest coverage (2023)
?
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
2017
2018
2019
2020
2021
2022
2023
Liquidity ratio
268.757
1654.822
211.718
125.583
298.254
109.479
130.867
Interest coverage
88.442
-6.204
-8.748
0.0
0.0
0.0
0.0
Sector positioning
Liquidity ratio
130.872023
2021
2022
2023
Q1: 110.28
Med: 414.47
Q3: 1925.09
Average-21 pts over 3 years
In 2023, the liquidity ratio of FINANCIERE PICHELIN (130.87) 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
0.0x2023
2021
2022
2023
Q1: -38.49x
Med: 0.0x
Q3: 2.71x
Good
In 2023, the interest coverage of FINANCIERE PICHELIN (0.0x) 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: 0 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 20 days. Favorable situation: supplier credit is longer than customer credit by 20 days. WCR is negative (-203 days): operations structurally generate cash. Notable WCR improvement over the period (-317%), freeing up cash.
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
-107 876 €
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
20 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
-203 j
WCR and payment terms evolution FINANCIERE PICHELIN
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2017
2018
2019
2020
2021
2022
2023
Operating WCR
49 811 €
17 165 €
-5 960 €
-3 723 €
-33 407 €
34 817 €
-107 876 €
Inventory turnover (days)
0
0
0
0
0
0
0
Customer payment term (days)
68
38
35
68
100
117
0
Supplier payment term (days)
158
48
26
23
21
18
20
Positioning of FINANCIERE PICHELIN 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 PICHELIN is estimated at
160 027 €
(range 72 181€ - 336 847€).
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
72k€160k€336k€
160 027 €Range: 72 181€ - 336 847€
NAF 5 année 2023
Valuation detail by method
Ajustez les pondérations selon votre analyse
Revenue Multiple30%
191 667 €×0.52x
Estimation100 353 €
41 051€ - 177 849€
Net Income Multiple20%
37 053 €×6.7x
Estimation249 539 €
118 878€ - 575 344€
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 PICHELIN with other companies in the same sector:
Frequently asked questions about FINANCIERE PICHELIN
What is the revenue of FINANCIERE PICHELIN ?
The revenue of FINANCIERE PICHELIN in 2023 is 192 k€.
Is FINANCIERE PICHELIN profitable?
Yes, FINANCIERE PICHELIN generated a net profit of 37 k€ in 2023.
Where is the headquarters of FINANCIERE PICHELIN ?
The headquarters of FINANCIERE PICHELIN is located in NANTES (44000), in the department Loire-Atlantique.
Where to find the tax return of FINANCIERE PICHELIN ?
The tax return of FINANCIERE PICHELIN 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 PICHELIN operate?
FINANCIERE PICHELIN 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