Employees: NN (None)Legal category: SCA (commandite par actions)Size: ETICreation date: 2016-07-01 (9 years)Status: ActiveBusiness sector: Production d'électricitéLocation: PARIS (75008), Paris
KURENTO PIERRELATTE : revenue, balance sheet and financial ratios
KURENTO PIERRELATTE is a French company
founded 9 years ago,
specialized in the sector Production d'électricité.
Based in PARIS (75008),
this company of category ETI
shows in 2024 a revenue of 1.3 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - KURENTO PIERRELATTE (SIREN 821742723)
Indicator
2024
2023
2022
2021
2020
2020
2019
2018
Revenue
1 323 692 €
1 188 028 €
2 131 553 €
2 014 882 €
498 824 €
1 364 861 €
1 363 101 €
1 315 608 €
Net income
267 552 €
138 565 €
180 853 €
97 219 €
16 057 €
284 440 €
133 131 €
302 245 €
EBITDA
731 408 €
597 555 €
660 472 €
561 775 €
240 327 €
839 095 €
753 310 €
870 318 €
Net margin
20.2%
11.7%
8.5%
4.8%
3.2%
20.8%
9.8%
23.0%
Revenue and income statement
In 2024, KURENTO PIERRELATTE achieves revenue of 1.3 M€. Revenue is growing positively over 8 years (CAGR: +0.1%). Vs 2023, growth of +11% (1.2 M€ -> 1.3 M€). After deducting consumption (0 €), gross margin stands at 1.3 M€, i.e. a rate of 100%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches 731 k€, representing 55.3% of revenue. Positive scissor effect: EBITDA margin improves by +5.0 pts, sign of improved operational efficiency. This high EBITDA margin provides strong self-financing capacity and resilience to uncertainties. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 268 k€, i.e. 20.2% 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
1 323 692 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
1 323 692 €
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
731 408 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
373 543 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
267 552 €
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
55.3%
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 152%. Critical situation: debt significantly exceeds equity, severely limiting borrowing capacity and exposing the company to default risk. Financial autonomy (= Equity / Total assets x 100) reaches 37%. The balance between equity and debt is satisfactory. Debt repayment capacity (= Financial debt / Cash flow) indicates it would take 3.4 years of cash flow to repay all financial debt. This ratio remains within usual banking standards. Cash flow represents 47.2% 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
151.549%
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
37.198%
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
47.248%
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
3.437
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
2018
2019
2020
2020
2021
2022
2023
2024
Debt ratio
1567.444
965.851
492.313
445.274
357.79
266.58
209.039
151.549
Financial autonomy
5.819
9.262
16.841
17.666
16.613
24.636
30.598
37.198
Repayment capacity
9.029
8.533
5.505
16.768
6.537
5.009
4.846
3.437
Cash flow / Revenue
39.673%
36.021%
47.06%
39.09%
22.586%
25.274%
41.786%
47.248%
Sector positioning
Debt ratio
151.552024
2022
2023
2024
Q1: -273.65
Med: 0.0
Q3: 120.96
Average
In 2024, the debt ratio of KURENTO PIERRELATTE (151.55) 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
37.2%2024
2022
2023
2024
Q1: -12.1%
Med: 0.32%
Q3: 40.46%
Good+14 pts over 3 years
In 2024, the financial autonomy of KURENTO PIERRELATTE (37.2%) 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
3.44 years2024
2022
2023
2024
Q1: -4.9 years
Med: 0.0 years
Q3: 5.63 years
Average
In 2024, the repayment capacity of KURENTO PIERRELATTE (3.44) 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 839.92. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months. The interest coverage ratio (= EBIT / Interest expenses) is 8.0x. Operating income very largely covers interest expenses: high safety margin.
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
839.918
Interest coverage (2024)
?
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
2018
2019
2020
2020
2021
2022
2023
2024
Liquidity ratio
706.425
1608.916
8394.199
635.748
181.345
411.887
806.045
839.918
Interest coverage
23.502
27.949
10.276
16.479
13.093
10.086
10.73
7.993
Sector positioning
Liquidity ratio
839.922024
2022
2023
2024
Q1: 83.26
Med: 273.74
Q3: 870.78
Good+14 pts over 3 years
In 2024, the liquidity ratio of KURENTO PIERRELATTE (839.92) 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
7.99x2024
2022
2023
2024
Q1: -5.49x
Med: 0.0x
Q3: 19.34x
Good-6 pts over 3 years
In 2024, the interest coverage of KURENTO PIERRELATTE (8.0x) 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: 121 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 128 days. Favorable situation: supplier credit is longer than customer credit by 7 days. Overall, WCR represents 164 days of revenue, i.e. 603 k€ to permanently finance. Notable WCR improvement over the period (-44%), 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
602 531 €
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
121 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
128 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
164 j
WCR and payment terms evolution KURENTO PIERRELATTE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2018
2019
2020
2020
2021
2022
2023
2024
Operating WCR
1 076 799 €
14 258 €
764 €
651 414 €
1 775 232 €
1 351 341 €
756 845 €
602 531 €
Inventory turnover (days)
0
0
0
0
0
0
0
0
Customer payment term (days)
113
0
0
300
170
130
166
121
Supplier payment term (days)
102
29
5
178
263
83
101
128
Positioning of KURENTO PIERRELATTE in its sector
Comparison with sector Production d'électricité
Valuation estimate
Based on 85 transactions of similar company sales
(all years),
the value of KURENTO PIERRELATTE is estimated at
1 313 708 €
(range 190 315€ - 5 282 857€).
With an EBITDA of 731 408€, the sector multiple of 2.4x is applied.
The price/revenue ratio is 0.69x
(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 value2024
85 tx
190k€1313k€5282k€
1 313 708 €Range: 190 315€ - 5 282 857€
NAF 5 all-time
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
731 408 €×2.4x
Estimation1 769 766 €
194 202€ - 6 640 484€
Revenue Multiple30%
1 323 692 €×0.69x
Estimation915 784 €
180 292€ - 4 647 268€
Net Income Multiple20%
267 552 €×2.9x
Estimation770 453 €
195 636€ - 2 842 175€
How is this estimate calculated?
This estimate is based on the analysis of 85 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 (Production d'électricité)
Compare KURENTO PIERRELATTE with other companies in the same sector:
Frequently asked questions about KURENTO PIERRELATTE
What is the revenue of KURENTO PIERRELATTE ?
The revenue of KURENTO PIERRELATTE in 2024 is 1.3 M€.
Is KURENTO PIERRELATTE profitable?
Yes, KURENTO PIERRELATTE generated a net profit of 268 k€ in 2024.
Where is the headquarters of KURENTO PIERRELATTE ?
The headquarters of KURENTO PIERRELATTE is located in PARIS (75008), in the department Paris.
Where to find the tax return of KURENTO PIERRELATTE ?
The tax return of KURENTO PIERRELATTE 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 KURENTO PIERRELATTE operate?
KURENTO PIERRELATTE operates in the sector Production d'électricité (NAF code 35.11Z). 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