Employees: 11 (2023.0)Legal category: Société à responsabilité limitée (sans autre indication)Size: PMECreation date: 2013-01-10 (13 years)Status: ActiveBusiness sector: Services d'aménagement paysager Location: SAINT-JEANNET (06640), Alpes-Maritimes
PACA PAYSAGE : revenue, balance sheet and financial ratios
PACA PAYSAGE is a French company
founded 13 years ago,
specialized in the sector Services d'aménagement paysager .
Based in SAINT-JEANNET (06640),
this company of category PME
shows in 2021 a revenue of 992 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - PACA PAYSAGE (SIREN 790859599)
Indicator
2024
2021
2020
2019
2018
2017
2016
Revenue
N/C
991 983 €
963 738 €
906 368 €
809 404 €
949 848 €
960 048 €
Net income
64 577 €
46 707 €
31 663 €
19 030 €
3 439 €
-2 357 €
27 900 €
EBITDA
N/C
41 722 €
52 547 €
18 276 €
24 377 €
25 018 €
81 692 €
Net margin
N/C
4.7%
3.3%
2.1%
0.4%
-0.2%
2.9%
Revenue and income statement
In 2024, PACA PAYSAGE generates positive net income of 65 k€. Net income represents the final profit after all expenses (operating, financial, exceptional) and corporate tax. Change over 2016-2024: 28 k€ -> 65 k€.
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
64 577 €
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 12%. This very low level reflects a solid financial structure, offering significant room for future investments or acquisitions. Financial autonomy (= Equity / Total assets x 100) reaches 54%. This high autonomy means the company finances most of its assets through equity, a sign of strength.
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
12.417%
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
53.717%
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
2018
2019
2020
2021
2024
Debt ratio
30.386
13.245
16.04
15.931
7.468
8.453
12.417
Financial autonomy
48.395
55.125
55.841
57.775
60.094
64.188
53.717
Repayment capacity
0.847
1.694
1.627
1.114
0.435
0.834
None
Cash flow / Revenue
8.562%
1.866%
2.803%
3.932%
5.005%
3.082%
None%
Sector positioning
Debt ratio
12.422024
2020
2021
2024
Q1: 5.58
Med: 27.89
Q3: 74.75
Good+5 pts over 3 years
In 2024, the debt ratio of PACA PAYSAGE (12.42) ranks below the median of the sector. This ratio measures the weight of debt relative to equity. This controlled position reflects prudent management.
Financial autonomy
53.72%2024
2020
2021
2024
Q1: 16.64%
Med: 35.66%
Q3: 54.44%
Good
In 2024, the financial autonomy of PACA PAYSAGE (53.7%) 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
0.83 years2021
2020
2021
Q1: 0.0 years
Med: 0.51 years
Q3: 1.87 years
Average+11 pts over 2 years
In 2021, the repayment capacity of PACA PAYSAGE (0.83) 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 222.22. 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
222.215
Liquidity indicators evolution PACA PAYSAGE
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2018
2019
2020
2021
2024
Liquidity ratio
239.946
250.198
272.828
281.739
269.778
269.205
222.215
Interest coverage
0.985
9.389
9.127
12.99
4.23
3.356
None
Sector positioning
Liquidity ratio
222.222024
2020
2021
2024
Q1: 132.1
Med: 188.62
Q3: 299.59
Good-11 pts over 3 years
In 2024, the liquidity ratio of PACA PAYSAGE (222.22) 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
3.36x2021
2020
2021
Q1: 0.0x
Med: 0.42x
Q3: 1.91x
Excellent
In 2021, the interest coverage of PACA PAYSAGE (3.4x) 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 PACA PAYSAGE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2024
Operating WCR
90 734 €
115 606 €
98 602 €
92 604 €
43 908 €
53 329 €
0 €
Inventory turnover (days)
1
1
1
1
1
0
0
Customer payment term (days)
51
48
56
51
42
40
0
Supplier payment term (days)
27
40
45
33
30
44
0
Positioning of PACA PAYSAGE in its sector
Comparison with sector Services d'aménagement paysager
Valuation estimate
Based on 125 transactions of similar company sales
(all years),
the value of PACA PAYSAGE is estimated at
208 349 €
(range 61 941€ - 464 315€).
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
125 transactions
61k€208k€464k€
208 349 €Range: 61 941€ - 464 315€
NAF 5 all-time
Valuation method used
Net Income Multiple
64 577 €
×
3.2x
=208 349 €
Range: 61 941€ - 464 315€
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 125 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 (Services d'aménagement paysager )
Compare PACA PAYSAGE with other companies in the same sector:
Yes, PACA PAYSAGE generated a net profit of 65 k€ in 2024.
Where is the headquarters of PACA PAYSAGE ?
The headquarters of PACA PAYSAGE is located in SAINT-JEANNET (06640), in the department Alpes-Maritimes.
Where to find the tax return of PACA PAYSAGE ?
The tax return of PACA PAYSAGE 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 PACA PAYSAGE operate?
PACA PAYSAGE operates in the sector Services d'aménagement paysager (NAF code 81.30Z). 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