Employees: 12 (2023.0)Legal category: SCA (commandite par actions)Size: PMECreation date: 1956-01-01 (70 years)Status: ActiveBusiness sector: Activités des agents et courtiers d'assurancesLocation: PARIS (75009), Paris
P. PLASSE & CIE : revenue, balance sheet and financial ratios
P. PLASSE & CIE is a French company
founded 70 years ago,
specialized in the sector Activités des agents et courtiers d'assurances.
Based in PARIS (75009),
this company of category PME
shows in 2024 a revenue of 10.6 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - P. PLASSE & CIE (SIREN 562015453)
Indicator
2024
2023
2022
2021
2020
2019
2017
2016
Revenue
10 588 943 €
9 218 299 €
8 587 881 €
7 712 918 €
7 051 417 €
6 317 185 €
5 082 666 €
4 802 211 €
Net income
625 466 €
777 494 €
844 189 €
787 339 €
620 013 €
183 310 €
146 351 €
133 666 €
EBITDA
1 150 130 €
1 157 094 €
1 220 554 €
1 191 152 €
1 008 377 €
271 707 €
233 681 €
310 778 €
Net margin
5.9%
8.4%
9.8%
10.2%
8.8%
2.9%
2.9%
2.8%
Revenue and income statement
Im Jahr 2024 erzielt P. PLASSE & CIE einen Umsatz von 10.6 Mio€. Im Zeitraum 2016-2024 zeigt das Unternehmen starkes Wachstum mit einer CAGR von +10.4%. Vs 2023, Wachstum von +15% (9.2 Mio€ -> 10.6 Mio€). Nach Abzug des Verbrauchs (7 k€) beträgt die Bruttomarge 10.6 Mio€, d.h. eine Rate von 100%. Dieses Verhältnis misst die Fähigkeit, aus der Geschäftstätigkeit Wert zu schaffen. EBITDA (= Bruttomarge - Personalkosten - Steuern) erreicht 1.2 Mio€, was 10.9% des Umsatzes entspricht. Dieses Niveau der operativen Marge ist für die Branche zufriedenstellend. Das Nettoergebnis beträgt 625 k€, d.h. 5.9% des Umsatzes.
Revenue (2024)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
10 588 943 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
10 581 847 €
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
1 150 130 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
722 665 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
625 466 €
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
10.8%
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 0%. Dieses niedrige Niveau spiegelt eine solide Finanzstruktur wider. Die finanzielle Autonomie (= Eigenkapital / Bilanzsumme x 100) erreicht 17%. Geringe Autonomie: Das Unternehmen ist stark von externer Finanzierung abhängig. Der Cashflow beträgt 9.7% des Umsatzes. Zufriedenstellendes Niveau, das eine teilweise Finanzierung des Wachstums ermöglicht.
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
0.01%
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
16.664%
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
9.707%
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
0.0
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
2016
2017
2019
2020
2021
2022
2023
2024
Debt ratio
0.011
5.867
6.758
0.011
0.012
0.002
0.007
0.01
Financial autonomy
18.031
19.314
16.703
15.432
15.864
18.739
26.162
16.664
Repayment capacity
0.001
2.829
0.762
0.001
0.0
0.0
0.0
0.0
Cash flow / Revenue
5.578%
0.941%
3.855%
9.374%
11.092%
10.518%
10.905%
9.707%
Sector positioning
Verschuldungsgrad
0.012024
2022
2023
2024
Q1: 0.0
Med: 7.61
Q3: 47.45
Ausgezeichnet
Im Jahr 2024 liegt in den unteren 25% der Branche, was positiv ist das verschuldungsgrad von P. PLASSE & CIE (0.01). Dieses Verhältnis misst das Gewicht der Schulden im Verhältnis zum Eigenkapital. Ein niedriges Verhältnis zeigt eine solide Finanzstruktur mit geringer Abhängigkeit von Gläubigern.
Finanzielle Autonomie
16.66%2024
2022
2023
2024
Q1: 13.11%
Med: 47.63%
Q3: 76.27%
Average
Im Jahr 2024 liegt unter dem Median der Branche das finanzielle autonomie von P. PLASSE & CIE (16.7%). Dieses Verhältnis stellt den Anteil des Eigenkapitals an der Gesamtfinanzierung dar. Eine Verbesserung würde die Wettbewerbsposition stärken.
Rückzahlungsfähigkeit
0.0 ans2024
2022
2023
2024
Q1: 0.0 ans
Med: 0.12 ans
Q3: 1.71 ans
Ausgezeichnet
Im Jahr 2024 liegt in den unteren 25% der Branche, was positiv ist das rückzahlungsfähigkeit von P. PLASSE & CIE (0.0 an). Dieses Verhältnis gibt die Anzahl der Jahre an, die zur Rückzahlung der Schulden mit dem Cashflow benötigt werden. Eine kurze Kapazität spiegelt kontrollierte Schulden und gute Cashflow-Generierung wider.
Liquidity ratios
Die Liquiditätsquote beträgt 113.65. Das Unternehmen verfügt über 2€ liquide Mittel für jeden 1€ kurzfristiger Schulden. Der Zinsdeckungsgrad (= EBIT / Zinsaufwendungen) beträgt 0.0x. Gefahr: Das Betriebsergebnis deckt die Zinsaufwendungen nicht.
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
113.649
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
0.005
Liquidity indicators evolution P. PLASSE & CIE
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2019
2020
2021
2022
2023
2024
Liquidity ratio
113.823
116.657
124.429
121.666
123.421
118.677
116.223
113.649
Interest coverage
0.0
0.032
0.0
0.0
0.0
0.0
0.0
0.005
Sector positioning
Liquiditätsquote
113.652024
2022
2023
2024
Q1: 123.28
Med: 242.89
Q3: 571.56
Beobachten
Im Jahr 2024 liegt in den unteren 25% der Branche das liquiditätsquote von P. PLASSE & CIE (113.65). Dieses Verhältnis misst die Fähigkeit, kurzfristige Schulden mit Umlaufvermögen zu decken. Ein Verhältnis unter 1 kann auf potenzielle Liquiditätsspannungen hinweisen.
Zinsdeckung
0.01x2024
2022
2023
2024
Q1: 0.0x
Med: 0.0x
Q3: 2.2x
Gut+25 pts over 3 years
Im Jahr 2024 liegt über dem Median der Branche das zinsdeckung von P. PLASSE & CIE (0.0x). Dieses Verhältnis gibt an, wie oft das Betriebsergebnis die Zinsaufwendungen deckt. Diese komfortable Position bietet eine nennenswerte Sicherheitsmarge.
Working capital requirement (WCR) and payment terms
Der Betriebskapitalbedarf (WCR) misst die zeitliche Lücke. Durchschnittliche Kundenzahlungsfrist: 386 Tage. Lieferantenfrist: 1035 Tage. Ausgezeichnete Situation: Lieferanten finanzieren 649 Tage des Betriebszyklus. Der WCR repräsentiert 342 Tage Umsatz. Im Zeitraum 2016-2024 stieg der WCR um +73%.
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
10 048 695 €
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
386 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
1035 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
342 j
WCR and payment terms evolution P. PLASSE & CIE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2019
2020
2021
2022
2023
2024
Operating WCR
5 810 435 €
6 219 557 €
8 744 311 €
9 837 714 €
11 173 936 €
9 445 896 €
5 337 211 €
10 048 695 €
Inventory turnover (days)
0
0
0
0
0
0
0
0
Customer payment term (days)
475
460
555
633
599
431
232
386
Supplier payment term (days)
557
508
572
1148
1333
991
552
1035
Positioning of P. PLASSE & CIE in its sector
Comparison with sector Activités des agents et courtiers d'assurances
Valuation estimate
Based on 193 transactions of similar company sales
(all years),
the value of P. PLASSE & CIE is estimated at
4 068 838 €
(range 1 169 220€ - 10 507 454€).
With an EBITDA of 1 150 130€, the sector multiple of 1.2x is applied.
The price/revenue ratio is 0.98x
(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.
Estimated enterprise value2024
193 transactions
1169k€4068k€10507k€
4 068 838 €Range: 1 169 220€ - 10 507 454€
NAF 5 all-time
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
1 150 130 €×1.2x
Estimation1 392 409 €
359 645€ - 7 107 259€
Revenue Multiple30%
10 588 943 €×0.98x
Estimation10 402 876 €
2 901 017€ - 19 347 546€
Net Income Multiple20%
625 466 €×2.0x
Estimation1 258 856 €
595 463€ - 5 747 808€
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 193 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 (Activités des agents et courtiers d'assurances)
Compare P. PLASSE & CIE with other companies in the same sector:
The revenue of P. PLASSE & CIE in 2024 is 10.6 M€.
Is P. PLASSE & CIE profitable?
Yes, P. PLASSE & CIE generated a net profit of 625 k€ in 2024.
Where is the headquarters of P. PLASSE & CIE ?
The headquarters of P. PLASSE & CIE is located in PARIS (75009), in the department Paris.
Where to find the tax return of P. PLASSE & CIE ?
The tax return of P. PLASSE & CIE 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 P. PLASSE & CIE operate?
P. PLASSE & CIE operates in the sector Activités des agents et courtiers d'assurances (NAF code 66.22Z). 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