Employees: 01 (2023.0)Legal category: Société à responsabilité limitée (sans autre indication)Size: PMECreation date: 2005-01-13 (21 years)Status: ActiveBusiness sector: Services administratifs combinés de bureauLocation: TOULOUSE (31000), Haute-Garonne
GROUPE PACFA : revenue, balance sheet and financial ratios
GROUPE PACFA is a French company
founded 21 years ago,
specialized in the sector Services administratifs combinés de bureau.
Based in TOULOUSE (31000),
this company of category PME
shows in 2024 a revenue of 179 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - GROUPE PACFA (SIREN 480699578)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
Revenue
179 425 €
203 345 €
202 520 €
584 180 €
584 534 €
778 124 €
862 894 €
704 262 €
936 873 €
789 320 €
Net income
142 701 €
-1 227 017 €
-716 388 €
259 086 €
196 999 €
-441 718 €
-740 374 €
-154 020 €
994 €
125 104 €
EBITDA
-76 284 €
-210 631 €
-251 071 €
87 379 €
-64 816 €
-55 887 €
-193 471 €
-468 781 €
-213 563 €
-55 105 €
Net margin
79.5%
-603.4%
-353.7%
44.4%
33.7%
-56.8%
-85.8%
-21.9%
0.1%
15.8%
Revenue and income statement
In 2024, GROUPE PACFA achieves revenue of 179 k€. Revenue is declining over the period 2015-2024 (CAGR: -15.2%). Significant drop of -12% vs 2023. After deducting consumption (0 €), gross margin stands at 179 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 -76 k€, representing -42.5% of revenue. Positive scissor effect: EBITDA margin improves by +61.1 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 143 k€, i.e. 79.5% 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
179 425 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
179 425 €
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
-76 284 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
-76 933 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
142 701 €
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
-41.7%
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 25%. 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 74%. This high autonomy means the company finances most of its assets through equity, a sign of strength.
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
24.876%
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
74.1%
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
-18.35%
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
-28.246
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
2015
2016
2017
2018
2019
2020
2021
2022
2023
2024
Debt ratio
4.409
13.215
14.443
15.065
20.074
27.952
13.943
13.531
24.604
24.876
Financial autonomy
80.516
73.843
70.966
72.98
70.759
72.082
82.548
84.656
76.732
74.1
Repayment capacity
-0.193
1.583
-2.492
-2.299
-11.4
-8.099
-3.432
-1.702
-6.172
-28.246
Cash flow / Revenue
-211.428%
64.689%
-57.795%
-47.753%
-13.239%
-34.228%
-40.564%
-186.521%
-71.126%
-18.35%
Sector positioning
Debt ratio
24.882024
2022
2023
2024
Q1: 0.0
Med: 11.23
Q3: 90.41
Average+12 pts over 3 years
In 2024, the debt ratio of GROUPE PACFA (24.88) ranks above the median of the sector. This ratio measures the weight of debt relative to equity. A reduction effort could improve financial strength.
Financial autonomy
74.1%2024
2022
2023
2024
Q1: 5.18%
Med: 39.1%
Q3: 79.71%
Good
In 2024, the financial autonomy of GROUPE PACFA (74.1%) 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
-28.25 years2024
2022
2023
2024
Q1: 0.0 years
Med: 0.02 years
Q3: 2.9 years
Excellent
In 2024, the repayment capacity of GROUPE PACFA (-28.25) 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 625.93. 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
625.934
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
-99.101
Liquidity indicators evolution GROUPE PACFA
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2015
2016
2017
2018
2019
2020
2021
2022
2023
2024
Liquidity ratio
339.898
367.867
518.54
449.159
543.483
737.467
501.454
704.207
660.357
625.934
Interest coverage
-1005.845
-366.962
-4.046
-368.341
-585.659
-378.164
452.349
-129.528
-151.721
-99.101
Sector positioning
Liquidity ratio
625.932024
2022
2023
2024
Q1: 104.39
Med: 336.39
Q3: 1728.48
Good-7 pts over 3 years
In 2024, the liquidity ratio of GROUPE PACFA (625.93) 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
-99.1x2024
2022
2023
2024
Q1: -24.69x
Med: 0.0x
Q3: 0.2x
Average
In 2024, the interest coverage of GROUPE PACFA (-99.1x) 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: 985 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 15 days. The gap of 970 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 2238 days of revenue, i.e. 1.1 M€ to permanently finance. Notable WCR improvement over the period (-47%), 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
1 115 370 €
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
985 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
15 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
2238 j
WCR and payment terms evolution GROUPE PACFA
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2015
2016
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
2 091 903 €
3 385 297 €
4 195 838 €
2 959 105 €
2 852 424 €
2 624 125 €
1 661 852 €
895 926 €
1 134 525 €
1 115 370 €
Inventory turnover (days)
0
0
0
0
0
0
0
0
0
0
Customer payment term (days)
350
442
572
475
588
548
553
755
969
985
Supplier payment term (days)
61
166
236
153
187
116
87
53
25
15
Positioning of GROUPE PACFA in its sector
Comparison with sector Services administratifs combinés de bureau
Valuation estimate
Based on 173 transactions of similar company sales
(all years),
the value of GROUPE PACFA is estimated at
242 546 €
(range 87 880€ - 637 549€).
The price/revenue ratio is 0.38x
(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 value2024
173 transactions
87k€242k€637k€
242 546 €Range: 87 880€ - 637 549€
NAF 5 all-time
Valuation detail by method
Ajustez les pondérations selon votre analyse
Revenue Multiple30%
179 425 €×0.38x
Estimation68 971 €
28 880€ - 155 790€
Net Income Multiple20%
142 701 €×3.5x
Estimation502 911 €
176 381€ - 1 360 189€
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 173 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 (Services administratifs combinés de bureau)
Compare GROUPE PACFA with other companies in the same sector:
Yes, GROUPE PACFA generated a net profit of 143 k€ in 2024.
Where is the headquarters of GROUPE PACFA ?
The headquarters of GROUPE PACFA is located in TOULOUSE (31000), in the department Haute-Garonne.
Where to find the tax return of GROUPE PACFA ?
The tax return of GROUPE PACFA 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 GROUPE PACFA operate?
GROUPE PACFA operates in the sector Services administratifs combinés de bureau (NAF code 82.11Z). 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