Employees: 12 (2023.0)Legal category: SCA (commandite par actions)Size: PMECreation date: 2007-01-01 (19 years)Status: ActiveBusiness sector: Agencement de lieux de venteLocation: SAINT-CHRISTOL-LEZ-ALES (30380), Gard
PAGES AGENCEMENT : revenue, balance sheet and financial ratios
PAGES AGENCEMENT is a French company
founded 19 years ago,
specialized in the sector Agencement de lieux de vente.
Based in SAINT-CHRISTOL-LEZ-ALES (30380),
this company of category PME
shows in 2023 a revenue of 24.9 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - PAGES AGENCEMENT (SIREN 501160618)
Indicator
2023
2022
2021
2020
2019
2018
2016
Revenue
24 868 165 €
22 200 013 €
17 941 440 €
13 358 275 €
21 976 508 €
18 548 189 €
13 423 432 €
Net income
2 124 152 €
1 189 592 €
747 473 €
721 254 €
964 698 €
1 697 281 €
794 820 €
EBITDA
2 300 790 €
1 567 416 €
1 112 276 €
653 012 €
1 887 581 €
2 065 514 €
1 101 542 €
Net margin
8.5%
5.4%
4.2%
5.4%
4.4%
9.2%
5.9%
Revenue and income statement
In 2023, PAGES AGENCEMENT achieves revenue of 24.9 M€. Over the period 2016-2023, the company shows strong growth with a CAGR (compound annual growth rate) of +9.2%. Vs 2022, growth of +12% (22.2 M€ -> 24.9 M€). After deducting consumption (1.2 M€), gross margin stands at 23.6 M€, i.e. a rate of 95%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches 2.3 M€, representing 9.3% of revenue. Positive scissor effect: EBITDA margin improves by +2.2 pts, sign of improved operational efficiency. This level of operating margin is satisfactory for the sector. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 2.1 M€, i.e. 8.5% of revenue. This profit can be retained or distributed to shareholders.
Revenue (2023)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
24 868 165 €
Gross margin (2023)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
23 621 821 €
EBITDA (2023)
?
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
2 300 790 €
EBIT (2023)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
2 290 509 €
Net income (2023)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
2 124 152 €
EBITDA margin (2023)
?
EBITDA margin
Definition
Measures the company's operating profitability.
Formula
(EBE / CA) x 100
Interpretation
> 10% : Good profitability 5-10% : Average < 5% : Low
9.3%
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
The debt ratio (= Financial debt / Equity x 100) stands at 42%. Debt remains under control: the company retains capacity to raise new debt if needed. Financial autonomy (= Equity / Total assets x 100) reaches 34%. The balance between equity and debt is satisfactory. Debt repayment capacity (= Financial debt / Cash flow) indicates it would take 1.0 years of cash flow to repay all financial debt. This short period demonstrates excellent debt sustainability. Cash flow represents 8.2% of revenue. Cash flow measures resources generated by operations, available for investment and debt repayment. Satisfactory level allowing partial financing of growth.
Debt ratio (2023)
?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low 50-100% : Moderate > 100% : High
41.931%
Financial autonomy (2023)
?
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
33.747%
Cash flow / Revenue (2023)
?
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
8.167%
Repayment capacity (2023)
?
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
1.023
Asset age ratio (2023)
?
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
Debt ratio
9.72
6.129
15.674
13.25
19.362
56.348
41.931
Financial autonomy
51.316
43.557
30.553
40.098
36.733
29.831
33.747
Repayment capacity
0.344
0.155
0.365
1.046
0.682
1.697
1.023
Cash flow / Revenue
6.038%
8.154%
7.423%
3.369%
5.661%
6.015%
8.167%
Sector positioning
Debt ratio
41.932023
2021
2022
2023
Q1: 1.41
Med: 24.25
Q3: 72.56
Average+19 pts over 3 years
In 2023, the debt ratio of PAGES AGENCEMENT (41.93) 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
33.75%2023
2021
2022
2023
Q1: 14.81%
Med: 32.87%
Q3: 52.37%
Good
In 2023, the financial autonomy of PAGES AGENCEMENT (33.8%) 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
1.02 years2023
2021
2022
2023
Q1: 0.0 years
Med: 0.22 years
Q3: 1.53 years
Average+9 pts over 3 years
In 2023, the repayment capacity of PAGES AGENCEMENT (1.02) 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 176.73. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months. The interest coverage ratio (= EBIT / Interest expenses) is 0.8x. Danger: operating income does not cover interest charges, unsustainable situation.
Liquidity ratio (2023)
?
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
176.729
Interest coverage (2023)
?
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
0.794
Liquidity indicators evolution PAGES AGENCEMENT
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2018
2019
2020
2021
2022
2023
Liquidity ratio
220.7
186.211
152.759
179.805
212.936
164.345
176.729
Interest coverage
0.054
0.065
0.213
0.746
0.355
0.628
0.794
Sector positioning
Liquidity ratio
176.732023
2021
2022
2023
Q1: 144.92
Med: 198.79
Q3: 288.14
Average-10 pts over 3 years
In 2023, the liquidity ratio of PAGES AGENCEMENT (176.73) 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
0.79x2023
2021
2022
2023
Q1: 0.0x
Med: 0.27x
Q3: 2.23x
Good
In 2023, the interest coverage of PAGES AGENCEMENT (0.8x) 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. Average customer payment term: 83 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 52 days. The gap of 31 days means the company finances its customers for over a month before being paid relative to supplier payments. This weighs on cash flow. Overall, WCR represents 55 days of revenue, i.e. 3.8 M€ to permanently finance. Over 2016-2023, WCR increased by +169%, requiring additional financing.
Operating WCR (2023)
?
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
3 817 512 €
Customer credit (2023)
?
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
83 j
Supplier credit (2023)
?
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
52 j
Inventory turnover (2023)
?
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 (2023)
?
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
55 j
WCR and payment terms evolution PAGES AGENCEMENT
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2018
2019
2020
2021
2022
2023
Operating WCR
1 417 783 €
3 010 371 €
4 663 855 €
1 934 011 €
2 968 949 €
5 797 311 €
3 817 512 €
Inventory turnover (days)
0
0
0
0
0
0
0
Customer payment term (days)
54
72
91
79
90
106
83
Supplier payment term (days)
37
50
79
70
56
70
52
Positioning of PAGES AGENCEMENT in its sector
Comparison with sector Agencement de lieux de vente
Valuation estimate
Indicative estimate only : the number of comparable transactions in this sector is limited (22 transactions).
This range of 1 701 512€ to 7 632 301€ is provided for information purposes only and requires in-depth analysis to be confirmed.
Estimated enterprise value2023
Indicative
1701k€3508k€7632k€
3 508 096 €Range: 1 701 512€ - 7 632 301€
NAF 5 année 2023
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 22 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 (Agencement de lieux de vente)
Compare PAGES AGENCEMENT with other companies in the same sector:
The revenue of PAGES AGENCEMENT in 2023 is 24.9 M€.
Is PAGES AGENCEMENT profitable?
Yes, PAGES AGENCEMENT generated a net profit of 2.1 M€ in 2023.
Where is the headquarters of PAGES AGENCEMENT ?
The headquarters of PAGES AGENCEMENT is located in SAINT-CHRISTOL-LEZ-ALES (30380), in the department Gard.
Where to find the tax return of PAGES AGENCEMENT ?
The tax return of PAGES AGENCEMENT 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 PAGES AGENCEMENT operate?
PAGES AGENCEMENT operates in the sector Agencement de lieux de vente (NAF code 43.32C). 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