Employees: NN (None)Legal category: SCA (commandite par actions)Size: ETICreation date: 2018-06-19 (7 years)Status: ActiveBusiness sector: Télécommunications sans fil Location: PAU (64000), Pyrenees-Atlantiques
LA FIBRE PALOISE : revenue, balance sheet and financial ratios
LA FIBRE PALOISE is a French company
founded 7 years ago,
specialized in the sector Télécommunications sans fil .
Based in PAU (64000),
this company of category ETI
shows in 2024 a revenue of 12.2 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - LA FIBRE PALOISE (SIREN 840575047)
Indicator
2024
2023
2022
2021
2020
2019
2018
Revenue
12 231 919 €
10 634 674 €
11 031 722 €
10 158 228 €
5 636 016 €
7 117 658 €
1 192 865 €
Net income
650 305 €
-115 343 €
814 313 €
933 200 €
-3 247 652 €
-294 033 €
-335 254 €
EBITDA
4 306 050 €
3 319 928 €
4 307 088 €
3 861 656 €
-437 937 €
1 075 840 €
-287 820 €
Net margin
5.3%
-1.1%
7.4%
9.2%
-57.6%
-4.1%
-28.1%
Revenue and income statement
In 2024, LA FIBRE PALOISE achieves revenue of 12.2 M€. Over the period 2018-2024, the company shows strong growth with a CAGR (compound annual growth rate) of +47.4%. Vs 2023, growth of +15% (10.6 M€ -> 12.2 M€). After deducting consumption (0 €), gross margin stands at 12.2 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 4.3 M€, representing 35.2% of revenue. Positive scissor effect: EBITDA margin improves by +4.0 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 650 k€, i.e. 5.3% 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
12 231 919 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
12 231 919 €
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
4 306 050 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
1 255 779 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
650 305 €
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
35.2%
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 2217%. 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 1%. Low autonomy: the company heavily depends on external financing (banks, suppliers). Debt repayment capacity (= Financial debt / Cash flow) indicates it would take 2.5 years of cash flow to repay all financial debt. This short period demonstrates excellent debt sustainability. Cash flow represents 29.5% 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
2216.668%
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
1.151%
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
29.539%
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
2.488
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
2021
2022
2023
2024
Debt ratio
0.0
1174.947
-1108.187
-2253.312
-10501.322
-5545.893
2216.668
Financial autonomy
2.585
5.437
-4.905
-2.492
-0.345
-0.694
1.151
Repayment capacity
0.0
34.467
-12.0
7.364
4.061
5.369
2.488
Cash flow / Revenue
-24.129%
6.565%
-30.753%
28.428%
30.34%
23.775%
29.539%
Sector positioning
Debt ratio
2216.672024
2022
2023
2024
Q1: 0.01
Med: 12.19
Q3: 80.0
Watch+96 pts over 3 years
In 2024, the debt ratio of LA FIBRE PALOISE (2216.67) ranks in the top 25% of the sector. This ratio measures the weight of debt relative to equity. A high ratio may indicate excessive dependence on external financing.
Financial autonomy
1.15%2024
2022
2023
2024
Q1: 13.53%
Med: 33.33%
Q3: 55.55%
Average
In 2024, the financial autonomy of LA FIBRE PALOISE (1.1%) ranks below the median of the sector. This ratio represents the share of equity in total financing. An improvement would strengthen the competitive position.
Repayment capacity
2.49 years2024
2022
2023
2024
Q1: 0.0 years
Med: 0.02 years
Q3: 2.44 years
Average
In 2024, the repayment capacity of LA FIBRE PALOISE (2.49) 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 129.26. 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 14.8x. 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
129.261
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
14.8
Liquidity indicators evolution LA FIBRE PALOISE
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2018
2019
2020
2021
2022
2023
2024
Liquidity ratio
39.632
82.177
163.734
241.737
147.706
132.927
129.261
Interest coverage
0.0
47.247
-276.65
29.993
24.484
22.35
14.8
Sector positioning
Liquidity ratio
129.262024
2022
2023
2024
Q1: 85.95
Med: 147.88
Q3: 231.44
Average
In 2024, the liquidity ratio of LA FIBRE PALOISE (129.26) 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
14.8x2024
2022
2023
2024
Q1: 0.0x
Med: 1.98x
Q3: 13.79x
Excellent
In 2024, the interest coverage of LA FIBRE PALOISE (14.8x) ranks in the top 25% of the sector. This ratio indicates how many times operating income covers interest expenses. High coverage means financial charges weigh little on profitability.
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: 106 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 132 days. Favorable situation: supplier credit is longer than customer credit by 26 days. WCR is negative (-487 days): operations structurally generate cash. Notable WCR improvement over the period (-915%), 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
-16 531 072 €
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
106 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
132 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
-487 j
WCR and payment terms evolution LA FIBRE PALOISE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2018
2019
2020
2021
2022
2023
2024
Operating WCR
2 029 016 €
3 521 746 €
85 498 €
-837 038 €
-11 598 201 €
-14 658 409 €
-16 531 072 €
Inventory turnover (days)
0
0
0
0
0
0
0
Customer payment term (days)
334
189
453
105
111
113
106
Supplier payment term (days)
330
73
132
147
130
76
132
Positioning of LA FIBRE PALOISE in its sector
Comparison with sector Télécommunications sans fil
Valuation estimate
Based on 250 transactions of similar company sales
(all years),
the value of LA FIBRE PALOISE is estimated at
2 308 090 €
(range 1 217 232€ - 6 634 323€).
With an EBITDA of 4 306 050€, the sector multiple of 0.6x is applied.
The price/revenue ratio is 0.21x
(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
250 transactions
1217k€2308k€6634k€
2 308 090 €Range: 1 217 232€ - 6 634 323€
Section all-time
Aggregated at NAF section level
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
4 306 050 €×0.6x
Estimation2 787 091 €
1 726 777€ - 5 910 134€
Revenue Multiple30%
12 231 919 €×0.21x
Estimation2 617 422 €
987 647€ - 11 123 444€
Net Income Multiple20%
650 305 €×1.0x
Estimation646 594 €
287 750€ - 1 711 117€
How is this estimate calculated?
This estimate is based on the analysis of 250 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 (Télécommunications sans fil )
Compare LA FIBRE PALOISE with other companies in the same sector:
The revenue of LA FIBRE PALOISE in 2024 is 12.2 M€.
Is LA FIBRE PALOISE profitable?
Yes, LA FIBRE PALOISE generated a net profit of 650 k€ in 2024.
Where is the headquarters of LA FIBRE PALOISE ?
The headquarters of LA FIBRE PALOISE is located in PAU (64000), in the department Pyrenees-Atlantiques.
Where to find the tax return of LA FIBRE PALOISE ?
The tax return of LA FIBRE PALOISE 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 LA FIBRE PALOISE operate?
LA FIBRE PALOISE operates in the sector Télécommunications sans fil (NAF code 61.20Z). 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