Employees: NN (None)Legal category: Société à responsabilité limitée (sans autre indication)Size: PMECreation date: 2012-05-04 (13 years)Status: ActiveBusiness sector: Gestion de fondsLocation: BERMONT (90400), Territoire de Belfort
HOLDING PIERRE BRUGNONI : revenue, balance sheet and financial ratios
HOLDING PIERRE BRUGNONI is a French company
founded 13 years ago,
specialized in the sector Gestion de fonds.
Based in BERMONT (90400),
this company of category PME
shows in 2024 a revenue of 141 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - HOLDING PIERRE BRUGNONI (SIREN 751386004)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
140 938 €
200 322 €
171 839 €
165 454 €
181 312 €
690 024 €
822 066 €
902 545 €
767 495 €
Net income
1 188 955 €
1 136 998 €
1 112 657 €
1 062 306 €
1 185 161 €
1 308 863 €
451 440 €
219 776 €
3 916 €
EBITDA
-13 063 €
18 775 €
16 179 €
26 167 €
25 335 €
10 318 €
-30 807 €
-22 089 €
-39 705 €
Net margin
843.6%
567.6%
647.5%
642.1%
653.7%
189.7%
54.9%
24.4%
0.5%
Revenue and income statement
In 2024, HOLDING PIERRE BRUGNONI achieves revenue of 141 k€. Revenue is declining over the period 2016-2024 (CAGR: -19.1%). Significant drop of -30% vs 2023. After deducting consumption (0 €), gross margin stands at 141 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 -13 k€, representing -9.3% of revenue. Warning negative scissor effect: despite revenue change (-30%), EBITDA varies by -170%, reducing margin by 18.6 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 1.2 M€, i.e. 843.6% 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
140 938 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
140 938 €
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
-13 063 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
-27 711 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
1 188 955 €
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
-9.3%
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 33%. Debt remains under control: the company retains capacity to raise new debt if needed. Financial autonomy (= Equity / Total assets x 100) reaches 75%. 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 2.1 years of cash flow to repay all financial debt. This short period demonstrates excellent debt sustainability. Cash flow represents 814.7% 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
32.753%
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
74.866%
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
814.695%
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
2.146
Asset age ratio (2024)
?
Asset age ratio
Definition
Measures the degree of wear of tangible assets.
Formula
Accumulated depreciation / Gross fixed assets x 100
Solvency indicators evolution HOLDING PIERRE BRUGNONI
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Debt ratio
248.084
265.128
119.162
88.827
38.112
12.66
24.657
38.839
32.753
Financial autonomy
24.104
23.232
38.783
48.314
68.358
87.949
79.831
71.109
74.866
Repayment capacity
42.188
8.613
3.117
1.63
1.102
0.511
1.043
2.426
2.146
Cash flow / Revenue
4.382%
27.051%
57.874%
192.988%
667.491%
659.586%
746.178%
516.621%
814.695%
Sector positioning
Debt ratio
32.752024
2022
2023
2024
Q1: 0.0
Med: 8.29
Q3: 92.98
Average+5 pts over 3 years
In 2024, the debt ratio of HOLDING PIERRE BRUGNONI (32.75) 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
74.87%2024
2022
2023
2024
Q1: 4.66%
Med: 48.47%
Q3: 87.35%
Good
In 2024, the financial autonomy of HOLDING PIERRE BRUGNONI (74.9%) 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
2.15 years2024
2022
2023
2024
Q1: -0.01 years
Med: 0.0 years
Q3: 3.01 years
Average+10 pts over 3 years
In 2024, the repayment capacity of HOLDING PIERRE BRUGNONI (2.15) 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 13342.33. 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
13342.333
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
-479.591
Liquidity indicators evolution HOLDING PIERRE BRUGNONI
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Liquidity ratio
370.014
478.832
473.673
933.451
1451.06
8949.117
17921.934
7050.497
13342.333
Interest coverage
-42.496
-140.052
-47.609
151.347
129.315
152.849
1084.226
276.399
-479.591
Sector positioning
Liquidity ratio
13342.332024
2022
2023
2024
Q1: 100.72
Med: 472.35
Q3: 3121.45
Excellent
In 2024, the liquidity ratio of HOLDING PIERRE BRUGNONI (13342.33) 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
-479.59x2024
2022
2023
2024
Q1: -71.24x
Med: 0.0x
Q3: 0.0x
Average-50 pts over 3 years
In 2024, the interest coverage of HOLDING PIERRE BRUGNONI (-479.6x) 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: 107 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 7 days. The gap of 100 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 1032 days of revenue, i.e. 404 k€ to permanently finance. Notable WCR improvement over the period (-60%), 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
404 026 €
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
107 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
7 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
1032 j
WCR and payment terms evolution HOLDING PIERRE BRUGNONI
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
1 012 679 €
1 948 838 €
1 733 351 €
1 668 789 €
328 452 €
460 166 €
568 418 €
344 378 €
404 026 €
Inventory turnover (days)
0
0
0
0
0
0
0
0
0
Customer payment term (days)
502
748
671
686
163
145
153
182
107
Supplier payment term (days)
59
41
44
30
28
34
28
22
7
Positioning of HOLDING PIERRE BRUGNONI in its sector
Comparison with sector Gestion de fonds
Valuation estimate
Based on 62 transactions of similar company sales
in 2024,
the value of HOLDING PIERRE BRUGNONI is estimated at
3 540 890 €
(range 1 011 361€ - 7 035 559€).
The price/revenue ratio is 0.30x
(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
62 tx
1011k€3540k€7035k€
3 540 890 €Range: 1 011 361€ - 7 035 559€
NAF 5 année 2024
Valuation detail by method
Ajustez les pondérations selon votre analyse
Revenue Multiple30%
140 938 €×0.30x
Estimation42 904 €
22 199€ - 119 460€
Net Income Multiple20%
1 188 955 €×7.4x
Estimation8 787 871 €
2 495 105€ - 17 409 709€
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 62 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 (Gestion de fonds)
Compare HOLDING PIERRE BRUGNONI with other companies in the same sector:
Frequently asked questions about HOLDING PIERRE BRUGNONI
What is the revenue of HOLDING PIERRE BRUGNONI ?
The revenue of HOLDING PIERRE BRUGNONI in 2024 is 141 k€.
Is HOLDING PIERRE BRUGNONI profitable?
Yes, HOLDING PIERRE BRUGNONI generated a net profit of 1.2 M€ in 2024.
Where is the headquarters of HOLDING PIERRE BRUGNONI ?
The headquarters of HOLDING PIERRE BRUGNONI is located in BERMONT (90400), in the department Territoire de Belfort.
Where to find the tax return of HOLDING PIERRE BRUGNONI ?
The tax return of HOLDING PIERRE BRUGNONI 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 HOLDING PIERRE BRUGNONI operate?
HOLDING PIERRE BRUGNONI operates in the sector Gestion de fonds (NAF code 66.30Z). 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