Employees: NN (None)Legal category: SCA (commandite par actions)Size: PMECreation date: 2002-06-01 (23 years)Status: ActiveBusiness sector: Activités des sièges sociauxLocation: ERSTEIN (67150), Bas-Rhin
FINANCIERE PIPIERE : revenue, balance sheet and financial ratios
FINANCIERE PIPIERE is a French company
founded 23 years ago,
specialized in the sector Activités des sièges sociaux.
Based in ERSTEIN (67150),
this company of category PME
shows in 2016 a revenue of 40 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - FINANCIERE PIPIERE (SIREN 442395356)
Indicator
2016
2015
2014
2013
Revenue
40 000 €
40 000 €
29 600 €
29 300 €
Net income
2 507 540 €
2 497 734 €
2 521 819 €
2 546 753 €
EBITDA
-18 834 €
-30 844 €
8 245 €
-15 307 €
Net margin
6268.8%
6244.3%
8519.7%
8692.0%
Revenue and income statement
In 2016, FINANCIERE PIPIERE achieves revenue of 40 k€. Over the period 2013-2016, the company shows strong growth with a CAGR (compound annual growth rate) of +10.9%. Slight decline of 0% vs 2015. After deducting consumption (0 €), gross margin stands at 40 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 -19 k€, representing -47.1% of revenue. Positive scissor effect: EBITDA margin improves by +30.0 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 2.5 M€, i.e. 6268.8% of revenue. This profit can be retained or distributed to shareholders.
Revenue (2016)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
40 000 €
Gross margin (2016)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
40 000 €
EBITDA (2016)
?
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
-18 834 €
EBIT (2016)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
-18 833 €
Net income (2016)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
2 507 540 €
EBITDA margin (2016)
?
EBITDA margin
Definition
Measures the company's operating profitability.
Formula
(EBE / CA) x 100
Interpretation
> 10% : Good profitability 5-10% : Average < 5% : Low
-47.1%
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 6%. 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 94%. 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 0.3 years of cash flow to repay all financial debt. This short period demonstrates excellent debt sustainability. Cash flow represents 6268.9% 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 (2016)
?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low 50-100% : Moderate > 100% : High
5.885%
Financial autonomy (2016)
?
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
94.29%
Cash flow / Revenue (2016)
?
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
6268.85%
Repayment capacity (2016)
?
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
0.258
Solvency indicators evolution FINANCIERE PIPIERE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2013
2014
2015
2016
Debt ratio
0.003
2.198
0.004
5.885
Financial autonomy
98.056
97.749
99.097
94.29
Repayment capacity
0.0
0.096
0.0
0.258
Cash flow / Revenue
8178.495%
8519.659%
6244.335%
6268.85%
Sector positioning
Debt ratio
5.882016
2014
2015
2016
Q1: 0.24
Med: 22.89
Q3: 100.4
Good
In 2016, the debt ratio of FINANCIERE PIPIERE (5.88) 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
94.29%2016
2014
2015
2016
Q1: 19.78%
Med: 51.31%
Q3: 80.52%
Excellent
In 2016, the financial autonomy of FINANCIERE PIPIERE (94.3%) 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
0.26 years2016
2014
2015
2016
Q1: 0.0 years
Med: 0.43 years
Q3: 4.82 years
Good-11 pts over 3 years
In 2016, the repayment capacity of FINANCIERE PIPIERE (0.26) 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 21460.46. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months.
Liquidity ratio (2016)
?
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
21460.46
Interest coverage (2016)
?
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
-22.714
Liquidity indicators evolution FINANCIERE PIPIERE
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2013
2014
2015
2016
Liquidity ratio
1637.66
31068.747
3467.084
21460.46
Interest coverage
0.0
15.015
-1.251
-22.714
Sector positioning
Liquidity ratio
21460.462016
2014
2015
2016
Q1: 94.93
Med: 264.59
Q3: 1055.91
Excellent
In 2016, the liquidity ratio of FINANCIERE PIPIERE (21460.46) 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
-22.71x2016
2014
2015
2016
Q1: -27.74x
Med: 0.0x
Q3: 6.35x
Average-46 pts over 3 years
In 2016, the interest coverage of FINANCIERE PIPIERE (-22.7x) 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: 360 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 97 days. The gap of 263 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 31258 days of revenue, i.e. 3.5 M€ to permanently finance. Over 2013-2016, WCR increased by +120%, requiring additional financing.
Operating WCR (2016)
?
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
3 473 101 €
Customer credit (2016)
?
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
360 j
Supplier credit (2016)
?
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
97 j
Inventory turnover (2016)
?
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 (2016)
?
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
31258 j
WCR and payment terms evolution FINANCIERE PIPIERE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2013
2014
2015
2016
Operating WCR
1 582 251 €
3 404 336 €
2 825 330 €
3 473 101 €
Inventory turnover (days)
0
0
0
0
Customer payment term (days)
360
360
360
360
Supplier payment term (days)
106
162
61
97
Positioning of FINANCIERE PIPIERE in its sector
Comparison with sector Activités des sièges sociaux
Valuation estimate
Based on 808 transactions of similar company sales
(all years),
the value of FINANCIERE PIPIERE is estimated at
6 129 974 €
(range 2 334 471€ - 13 411 933€).
The price/revenue ratio is 0.42x
(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.
Estimated enterprise value2016
808 transactions
2334k€6129k€13411k€
6 129 974 €Range: 2 334 471€ - 13 411 933€
NAF 5 all-time
Valuation detail by method
Ajustez les pondérations selon votre analyse
Revenue Multiple30%
40 000 €×0.42x
Estimation16 816 €
7 199€ - 31 984€
Net Income Multiple20%
2 507 540 €×6.1x
Estimation15 299 711 €
5 825 379€ - 33 481 859€
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 808 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 PIPIERE with other companies in the same sector:
Frequently asked questions about FINANCIERE PIPIERE
What is the revenue of FINANCIERE PIPIERE ?
The revenue of FINANCIERE PIPIERE in 2016 is 40 k€.
Is FINANCIERE PIPIERE profitable?
Yes, FINANCIERE PIPIERE generated a net profit of 2.5 M€ in 2016.
Where is the headquarters of FINANCIERE PIPIERE ?
The headquarters of FINANCIERE PIPIERE is located in ERSTEIN (67150), in the department Bas-Rhin.
Where to find the tax return of FINANCIERE PIPIERE ?
The tax return of FINANCIERE PIPIERE 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 PIPIERE operate?
FINANCIERE PIPIERE 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