PACIFIQUE SUD DISTRIBUTION : revenue, balance sheet and financial ratios

PACIFIQUE SUD DISTRIBUTION is a French company founded 33 years ago, specialized in the sector Commerce de gros (commerce interentreprises) de parfumerie et de produits de beauté. Based in AUBAGNE (13400), this company of category PME shows in 2022 a revenue of 4.9 M€. Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.

Data updated on 2026-05-09

Sources : INPI & INSEE SIRENE - Processing : Ministry of Economy

Financial history - PACIFIQUE SUD DISTRIBUTION (SIREN 389007295)
Indicator 2024 2023 2022 2021 2020 2019 2018 2017 2016 2015
Revenue N/C N/C 4 902 531 € N/C N/C N/C N/C N/C 3 802 279 € 3 863 556 €
Net income 55 320 € 25 314 € 682 994 € 7 997 € 20 969 € 44 422 € 56 691 € 35 513 € 9 953 € 197 498 €
EBITDA N/C N/C 1 140 490 € N/C N/C N/C N/C N/C 39 543 € 303 369 €
Net margin N/C N/C 13.9% N/C N/C N/C N/C N/C 0.3% 5.1%

Revenue and income statement

In 2024, PACIFIQUE SUD DISTRIBUTION generates positive net income of 55 k€. Net income represents the final profit after all expenses (operating, financial, exceptional) and corporate tax. Change over 2015-2024: 197 k€ -> 55 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

55 320 €

Loading income statement...

Chart evolution

Show :

Assets

Loading data...

Liabilities

Loading data...

Solvency and debt ratios

The debt ratio (= Financial debt / Equity x 100) stands at 61%. Debt remains under control: the company retains capacity to raise new debt if needed. Financial autonomy (= Equity / Total assets x 100) reaches 12%. Low autonomy: the company heavily depends on external financing (banks, suppliers).

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

60.703%

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

11.945%

Asset age ratio (2024) ?
Asset age ratio
Definition
Measures the degree of wear of tangible assets.
Formula
Accumulated depreciation / Gross fixed assets x 100
Interpretation
< 50% : Recent assets
50-70% : Normal wear
> 70% : Aging assets

21.1%

Solvency indicators evolution
PACIFIQUE SUD DISTRIBUTION

Sector positioning

Debt ratio
60.7 2024
2022
2023
2024
Q1: 0.0
Med: 8.39
Q3: 53.18
Average +14 pts over 3 years

In 2024, the debt ratio of PACIFIQUE SUD DISTRIBUTION (60.70) 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
11.95% 2024
2022
2023
2024
Q1: 6.69%
Med: 30.09%
Q3: 58.97%
Average -24 pts over 3 years

In 2024, the financial autonomy of PACIFIQUE SUD DISTRIBUTION (11.9%) 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
1.01 years 2022
2022
Q1: 0.0 years
Med: 0.0 years
Q3: 1.72 years
Average

In 2022, the repayment capacity of PACIFIQUE SUD DISTRIBUTION (1.01) 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 123.68. 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

123.681

Liquidity indicators evolution
PACIFIQUE SUD DISTRIBUTION

Sector positioning

Liquidity ratio
123.68 2024
2022
2023
2024
Q1: 124.88
Med: 209.33
Q3: 380.42
Average -26 pts over 3 years

In 2024, the liquidity ratio of PACIFIQUE SUD DISTRIBUTION (123.68) 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
0.4x 2022
2022
Q1: 0.0x
Med: 0.0x
Q3: 3.23x
Good

In 2022, the interest coverage of PACIFIQUE SUD DISTRIBUTION (0.4x) ranks above the median of the sector. This ratio indicates how many times operating income covers interest expenses. This comfortable position offers an appreciable safety margin.

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
PACIFIQUE SUD DISTRIBUTION

Positioning of PACIFIQUE SUD DISTRIBUTION in its sector

Comparison with sector Commerce de gros (commerce interentreprises) de parfumerie et de produits de beauté

Valuation estimate

Based on 64 transactions of similar company sales (all years), the value of PACIFIQUE SUD DISTRIBUTION is estimated at 99 684 € (range 51 568€ - 648 941€). 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 value 2024
64 tx
51k€ 99k€ 648k€
99 684 € Range: 51 568€ - 648 941€
NAF 5 all-time

Valuation method used

Net Income Multiple
55 320 € × 1.8x = 99 685 €
Range: 51 569€ - 648 941€

Only this financial indicator is available for this company.

Valuation evolution

How is this estimate calculated?

This estimate is based on the analysis of 64 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 (Commerce de gros (commerce interentreprises) de parfumerie et de produits de beauté)

Compare PACIFIQUE SUD DISTRIBUTION with other companies in the same sector:

Voir toutes les statistiques du secteur Commerce de gros (commerce interentreprises) de parfumerie et de produits de beauté

Frequently asked questions about PACIFIQUE SUD DISTRIBUTION

What is the revenue of PACIFIQUE SUD DISTRIBUTION ?

The revenue of PACIFIQUE SUD DISTRIBUTION in 2022 is 4.9 M€.

Is PACIFIQUE SUD DISTRIBUTION profitable?

Yes, PACIFIQUE SUD DISTRIBUTION generated a net profit of 55 k€ in 2024.

Where is the headquarters of PACIFIQUE SUD DISTRIBUTION ?

The headquarters of PACIFIQUE SUD DISTRIBUTION is located in AUBAGNE (13400), in the department Bouches-du-Rhone.

Where to find the tax return of PACIFIQUE SUD DISTRIBUTION ?

The tax return of PACIFIQUE SUD DISTRIBUTION 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 PACIFIQUE SUD DISTRIBUTION operate?

PACIFIQUE SUD DISTRIBUTION operates in the sector Commerce de gros (commerce interentreprises) de parfumerie et de produits de beauté (NAF code 46.45Z). See the 'Sector positioning' section above to compare the company with its competitors.