Employees: NN (None)Legal category: SCA (commandite par actions)Size: PMECreation date: 2001-10-03 (24 years)Status: ActiveBusiness sector: Location de terrains et d'autres biens immobiliersLocation: PARIS (75016), Paris
PA PANTIN SAS : revenue, balance sheet and financial ratios
PA PANTIN SAS is a French company
founded 24 years ago,
specialized in the sector Location de terrains et d'autres biens immobiliers.
Based in PARIS (75016),
this company of category PME
shows in 2023 a revenue of 2.5 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - PA PANTIN SAS (SIREN 439807488)
Indicator
2024
2023
2022
2021
2020
2019
2018
2016
Revenue
N/C
2 500 216 €
2 251 046 €
2 227 353 €
2 111 468 €
2 178 895 €
2 097 735 €
1 912 064 €
Net income
1 054 200 €
1 005 216 €
801 756 €
1 291 684 €
488 058 €
1 016 295 €
1 016 293 €
-653 933 €
EBITDA
N/C
1 227 987 €
1 222 523 €
1 272 880 €
901 645 €
1 178 505 €
1 096 513 €
1 075 806 €
Net margin
N/C
40.2%
35.6%
58.0%
23.1%
46.6%
48.4%
-34.2%
Revenue and income statement
In 2024, PA PANTIN SAS generates positive net income of 1.1 M€. Net income represents the final profit after all expenses (operating, financial, exceptional) and corporate tax.
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
1 054 200 €
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 296%. 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 25%. The balance between equity and debt is satisfactory.
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
296.102%
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
24.795%
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
2018
2019
2020
2021
2022
2023
2024
Debt ratio
291.127
318.87
266.839
320.563
225.434
270.939
269.169
296.102
Financial autonomy
23.641
22.497
23.343
21.541
29.715
25.866
26.841
24.795
Repayment capacity
-58.131
7.046
5.929
8.569
5.677
8.707
6.91
None
Cash flow / Revenue
-7.929%
64.247%
60.613%
43.18%
63.807%
42.701%
51.297%
None%
Sector positioning
Debt ratio
296.12024
2022
2023
2024
Q1: -21.15
Med: 5.9
Q3: 146.94
Average
In 2024, the debt ratio of PA PANTIN SAS (296.10) 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
24.8%2024
2022
2023
2024
Q1: 0.03%
Med: 27.42%
Q3: 73.8%
Average+6 pts over 3 years
In 2024, the financial autonomy of PA PANTIN SAS (24.8%) 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
6.91 years2023
2022
2023
Q1: -0.3 years
Med: 0.44 years
Q3: 10.35 years
Average
In 2023, the repayment capacity of PA PANTIN SAS (6.91) 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 1167.19. 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
1167.191
Liquidity indicators evolution PA PANTIN SAS
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2018
2019
2020
2021
2022
2023
2024
Liquidity ratio
193.507
118.367
64.395
64.986
417.26
298.488
2075.01
1167.191
Interest coverage
40.428
8.112
12.035
14.494
10.272
12.617
31.221
None
Sector positioning
Liquidity ratio
1167.192024
2022
2023
2024
Q1: 83.19
Med: 307.52
Q3: 1319.53
Good+20 pts over 3 years
In 2024, the liquidity ratio of PA PANTIN SAS (1167.19) 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
31.22x2023
2022
2023
Q1: 0.0x
Med: 0.0x
Q3: 16.99x
Excellent
In 2023, the interest coverage of PA PANTIN SAS (31.2x) 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.
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
0 €
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
0 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
0 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 and payment terms evolution PA PANTIN SAS
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2018
2019
2020
2021
2022
2023
2024
Operating WCR
676 928 €
238 806 €
-840 901 €
-445 203 €
715 025 €
1 087 323 €
1 656 393 €
0 €
Inventory turnover (days)
0
0
0
0
0
0
0
0
Customer payment term (days)
99
31
32
69
28
0
20
0
Supplier payment term (days)
265
77
144
109
82
160
35
0
Positioning of PA PANTIN SAS in its sector
Comparison with sector Location de terrains et d'autres biens immobiliers
Valuation estimate
Based on 169 transactions of similar company sales
in 2024,
the value of PA PANTIN SAS is estimated at
7 183 667 €
(range 2 159 900€ - 13 033 526€).
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
169 transactions
2159k€7183k€13033k€
7 183 667 €Range: 2 159 900€ - 13 033 526€
NAF 5 année 2024
Valuation method used
Net Income Multiple
1 054 200 €
×
6.8x
=7 183 668 €
Range: 2 159 901€ - 13 033 527€
Only this financial indicator is available for this company.
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 169 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 (Location de terrains et d'autres biens immobiliers)
Compare PA PANTIN SAS with other companies in the same sector:
Yes, PA PANTIN SAS generated a net profit of 1.1 M€ in 2024.
Where is the headquarters of PA PANTIN SAS ?
The headquarters of PA PANTIN SAS is located in PARIS (75016), in the department Paris.
Where to find the tax return of PA PANTIN SAS ?
The tax return of PA PANTIN SAS 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 PA PANTIN SAS operate?
PA PANTIN SAS operates in the sector Location de terrains et d'autres biens immobiliers (NAF code 68.20B). 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