Employees: 12 (2023.0)Legal category: SCA (commandite par actions)Size: PMECreation date: 1999-12-01 (26 years)Status: ActiveBusiness sector: Travaux de peinture et vitrerieLocation: COURBEVOIE (92400), Hauts-de-Seine
LES PEINTURES PARISIENNES : revenue, balance sheet and financial ratios
LES PEINTURES PARISIENNES is a French company
founded 26 years ago,
specialized in the sector Travaux de peinture et vitrerie.
Based in COURBEVOIE (92400),
this company of category PME
shows in 2024 a revenue of 17.7 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - LES PEINTURES PARISIENNES (SIREN 428594428)
Indicator
2024
2023
2022
2021
2020
2020
2019
2018
2017
2016
Revenue
17 717 401 €
17 723 598 €
18 738 287 €
17 616 466 €
11 871 313 €
18 013 986 €
18 474 582 €
19 366 550 €
19 388 376 €
15 198 047 €
Net income
2 464 210 €
2 027 477 €
2 283 222 €
2 174 657 €
1 043 802 €
2 194 518 €
2 248 608 €
2 940 576 €
2 266 926 €
1 260 524 €
EBITDA
3 248 338 €
3 108 530 €
2 825 011 €
3 256 530 €
1 302 758 €
3 105 184 €
3 372 388 €
4 416 525 €
3 293 224 €
1 840 055 €
Net margin
13.9%
11.4%
12.2%
12.3%
8.8%
12.2%
12.2%
15.2%
11.7%
8.3%
Revenue and income statement
Im Jahr 2024 erzielt LES PEINTURES PARISIENNES einen Umsatz von 17.7 Mio€. Der Umsatz wächst über 10 Jahre positiv (CAGR: +1.9%). Leichter Rückgang von -0% vs 2023. Nach Abzug des Verbrauchs (0 €) beträgt die Bruttomarge 17.7 Mio€, d.h. eine Rate von 100%. Dieses Verhältnis misst die Fähigkeit, aus der Geschäftstätigkeit Wert zu schaffen. EBITDA (= Bruttomarge - Personalkosten - Steuern) erreicht 3.2 Mio€, was 18.3% des Umsatzes entspricht. Diese hohe EBITDA-Marge bietet starke Selbstfinanzierungskapazität. Das Nettoergebnis beträgt 2.5 Mio€, d.h. 13.9% des Umsatzes.
Revenue (2024)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
17 717 401 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
17 717 401 €
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
3 248 338 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
3 284 927 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
2 464 210 €
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
18.3%
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
Die Verschuldungsquote (= Finanzschulden / Eigenkapital x 100) beträgt 52%. Die Verschuldung bleibt unter Kontrolle. Die finanzielle Autonomie (= Eigenkapital / Bilanzsumme x 100) erreicht 29%. Das Gleichgewicht zwischen Eigenkapital und Schulden ist zufriedenstellend. Die Schuldenrückzahlungskapazität zeigt, dass es 1.2 Jahre Cashflow braucht. Diese kurze Periode zeigt eine ausgezeichnete Schuldentragfähigkeit. Der Cashflow beträgt 13.7% des Umsatzes. Dieses hohe Niveau bietet eine starke Selbstfinanzierungskapazität.
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
52.115%
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
29.429%
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
13.68%
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
1.234
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 LES PEINTURES PARISIENNES
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2020
2021
2022
2023
2024
Debt ratio
24.886
60.874
67.787
83.817
59.956
38.162
24.911
25.415
43.44
52.115
Financial autonomy
30.613
30.296
34.271
31.0
30.827
28.661
31.012
31.644
29.079
29.429
Repayment capacity
0.479
0.86
0.821
1.524
1.259
1.591
0.496
0.603
1.066
1.234
Cash flow / Revenue
8.535%
12.285%
16.213%
12.061%
12.554%
7.661%
14.159%
11.802%
12.125%
13.68%
Sector positioning
Verschuldungsgrad
52.122024
2022
2023
2024
Q1: 0.1
Med: 10.87
Q3: 41.68
Average+18 pts over 3 years
Im Jahr 2024 liegt über dem Median der Branche das verschuldungsgrad von LES PEINTURES PARISIENNES (52.12). Dieses Verhältnis misst das Gewicht der Schulden im Verhältnis zum Eigenkapital. Eine Reduzierung könnte die finanzielle Stärke verbessern.
Finanzielle Autonomie
29.43%2024
2022
2023
2024
Q1: 4.85%
Med: 31.3%
Q3: 55.52%
Average
Im Jahr 2024 liegt unter dem Median der Branche das finanzielle autonomie von LES PEINTURES PARISIENNES (29.4%). Dieses Verhältnis stellt den Anteil des Eigenkapitals an der Gesamtfinanzierung dar. Eine Verbesserung würde die Wettbewerbsposition stärken.
Rückzahlungsfähigkeit
1.23 ans2024
2022
2023
2024
Q1: 0.0 ans
Med: 0.0 ans
Q3: 0.77 ans
Average+12 pts over 3 years
Im Jahr 2024 liegt über dem Median der Branche das rückzahlungsfähigkeit von LES PEINTURES PARISIENNES (1.2 ans). Dieses Verhältnis gibt die Anzahl der Jahre an, die zur Rückzahlung der Schulden mit dem Cashflow benötigt werden. Eine Reduzierung könnte die finanzielle Stärke verbessern.
Liquidity ratios
Die Liquiditätsquote beträgt 181.01. Das Unternehmen verfügt über 2€ liquide Mittel für jeden 1€ kurzfristiger Schulden. Der Zinsdeckungsgrad (= EBIT / Zinsaufwendungen) beträgt 4.6x. Die Finanzaufwendungen werden vom Betrieb angemessen gedeckt.
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
181.008
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
4.583
Liquidity indicators evolution LES PEINTURES PARISIENNES
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2018
2019
2020
2020
2021
2022
2023
2024
Liquidity ratio
155.397
190.034
232.145
229.589
194.805
163.518
162.704
159.969
178.677
181.008
Interest coverage
0.803
0.793
0.705
0.537
2.232
0.818
0.205
1.085
3.511
4.583
Sector positioning
Liquiditätsquote
181.012024
2022
2023
2024
Q1: 141.41
Med: 207.71
Q3: 324.54
Average+7 pts over 3 years
Im Jahr 2024 liegt unter dem Median der Branche das liquiditätsquote von LES PEINTURES PARISIENNES (181.01). Dieses Verhältnis misst die Fähigkeit, kurzfristige Schulden mit Umlaufvermögen zu decken. Eine Verbesserung würde die Wettbewerbsposition stärken.
Zinsdeckung
4.58x2024
2022
2023
2024
Q1: 0.0x
Med: 0.0x
Q3: 1.55x
Ausgezeichnet+7 pts over 3 years
Im Jahr 2024 liegt in den oberen 25% der Branche das zinsdeckung von LES PEINTURES PARISIENNES (4.6x). Dieses Verhältnis gibt an, wie oft das Betriebsergebnis die Zinsaufwendungen deckt. Hohe Deckung bedeutet, dass Finanzaufwendungen die Rentabilität wenig belasten.
Working capital requirement (WCR) and payment terms
Der Betriebskapitalbedarf (WCR) misst die zeitliche Lücke. Durchschnittliche Kundenzahlungsfrist: 169 Tage. Lieferantenfrist: 94 Tage. Die Lücke von 75 Tagen belastet den Cashflow. Der WCR repräsentiert 141 Tage Umsatz. Im Zeitraum 2016-2024 stieg der WCR um +151%.
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
6 940 437 €
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
169 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
94 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
141 j
WCR and payment terms evolution LES PEINTURES PARISIENNES
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2020
2021
2022
2023
2024
Operating WCR
2 765 437 €
2 476 477 €
3 816 760 €
4 811 335 €
7 148 490 €
6 136 044 €
7 127 094 €
8 154 153 €
7 860 770 €
6 940 437 €
Inventory turnover (days)
0
0
0
0
0
0
0
0
0
0
Customer payment term (days)
65
65
80
95
153
196
165
163
180
169
Supplier payment term (days)
92
66
62
75
94
147
116
108
100
94
Positioning of LES PEINTURES PARISIENNES in its sector
Comparison with sector Travaux de peinture et vitrerie
Valuation estimate
Based on 88 transactions of similar company sales
(all years),
the value of LES PEINTURES PARISIENNES is estimated at
6 839 494 €
(range 2 292 108€ - 12 126 683€).
With an EBITDA of 3 248 338€, the sector multiple of 2.7x is applied.
The price/revenue ratio is 0.18x
(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
88 tx
2292k€6839k€12126k€
6 839 494 €Range: 2 292 108€ - 12 126 683€
NAF 5 all-time
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
3 248 338 €×2.7x
Estimation8 816 496 €
2 669 093€ - 15 258 997€
Revenue Multiple30%
17 717 401 €×0.18x
Estimation3 218 571 €
1 480 944€ - 5 687 492€
Net Income Multiple20%
2 464 210 €×3.0x
Estimation7 328 375 €
2 566 393€ - 13 954 686€
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 88 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 (Travaux de peinture et vitrerie)
Compare LES PEINTURES PARISIENNES with other companies in the same sector:
Frequently asked questions about LES PEINTURES PARISIENNES
What is the revenue of LES PEINTURES PARISIENNES ?
The revenue of LES PEINTURES PARISIENNES in 2024 is 17.7 M€.
Is LES PEINTURES PARISIENNES profitable?
Yes, LES PEINTURES PARISIENNES generated a net profit of 2.5 M€ in 2024.
Where is the headquarters of LES PEINTURES PARISIENNES ?
The headquarters of LES PEINTURES PARISIENNES is located in COURBEVOIE (92400), in the department Hauts-de-Seine.
Where to find the tax return of LES PEINTURES PARISIENNES ?
The tax return of LES PEINTURES PARISIENNES 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 LES PEINTURES PARISIENNES operate?
LES PEINTURES PARISIENNES operates in the sector Travaux de peinture et vitrerie (NAF code 43.34Z). 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