SIREN : 532569027
PAIN QUO VICTOIRES is a French company founded 14 years ago, specialized in the sector Restauration traditionnelle. Based in PARIS (75001), this company of category PME shows in 2024 a revenue of 1.2 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
| Indicator | 2024 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 |
|---|---|---|---|---|---|---|---|
| Revenue | 1 248 964 € | 489 706 € | 444 172 € | 748 425 € | 1 065 526 € | 1 087 875 € | 1 090 209 € |
| Net income | 23 353 € | 74 091 € | -173 203 € | -94 369 € | 24 385 € | 104 517 € | 122 078 € |
| EBITDA | 102 954 € | 92 473 € | -97 984 € | 23 396 € | 137 749 € | 229 637 € | 249 173 € |
| Net margin | 1.9% | 15.1% | -39.0% | -12.6% | 2.3% | 9.6% | 11.2% |
In 2024, PAIN QUO VICTOIRES achieves revenue of 1.2 M€. Revenue is growing positively over 7 years (CAGR: +1.7%). Vs 2021, growth of +155% (490 k€ -> 1.2 M€). After deducting consumption (354 k€), gross margin stands at 895 k€, i.e. a rate of 72%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches 103 k€, representing 8.2% of revenue. Warning negative scissor effect: despite revenue change (+155%), EBITDA varies by +11%, reducing margin by 10.6 pts. This reflects costs rising faster than revenue. This level of operating margin is satisfactory for the sector. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 23 k€, i.e. 1.9% of revenue. This profit can be retained or distributed to shareholders.
1 248 964 €
895 396 €
102 954 €
15 101 €
23 353 €
8.2%
The debt ratio (= Financial debt / Equity x 100) stands at 64%. Debt remains under control: the company retains capacity to raise new debt if needed. Financial autonomy (= Equity / Total assets x 100) reaches 8%. Low autonomy: the company heavily depends on external financing (banks, suppliers). Debt repayment capacity (= Financial debt / Cash flow) indicates it would take 1.4 years of cash flow to repay all financial debt. This short period demonstrates excellent debt sustainability. Cash flow represents 3.6% of revenue. Cash flow measures resources generated by operations, available for investment and debt repayment.
63.781%
7.715%
3.598%
1.352
29.1%
In 2024, the debt ratio of PAIN QUO VICTOIRES (63.78) ranks above the median of the sector. This ratio measures the weight of debt relative to equity. A reduction effort could improve financial strength.
In 2024, the financial autonomy of PAIN QUO VICTOIRES (7.7%) ranks below the median of the sector. This ratio represents the share of equity in total financing. An improvement would strengthen the competitive position.
In 2024, the repayment capacity of PAIN QUO VICTOIRES (1.35) 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.
The liquidity ratio (= Current assets / Current liabilities) stands at 61.77. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months.
61.774
0.0
In 2024, the liquidity ratio of PAIN QUO VICTOIRES (61.77) 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.
In 2024, the interest coverage of PAIN QUO VICTOIRES (0.0x) ranks below the median of the sector. This ratio indicates how many times operating income covers interest expenses. An improvement would strengthen the competitive position.
Working capital requirement (WCR) measures the cash timing gap between customer collections and supplier/inventory payments. Average customer payment term: 5 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 512 days. Excellent situation: suppliers finance 507 days of the operating cycle (retail model). Inventory turnover is 2 days (= Average inventory / Cost of goods x 360). Fast turnover, sign of good inventory management. Overall, WCR represents 129 days of revenue, i.e. 448 k€ to permanently finance. Over 2016-2024, WCR increased by +899%, requiring additional financing.
448 066 €
5 j
512 j
2 j
129 j
Based on 698 transactions of similar company sales in 2024, the value of PAIN QUO VICTOIRES is estimated at 523 854 € (range 277 124€ - 934 292€). With an EBITDA of 102 954€, the sector multiple of 5.4x is applied. The price/revenue ratio is 0.57x (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.
Ajustez les pondérations selon votre analyse
This estimate is based on the analysis of 698 actual transactions of similar company sales (same NAF code) registered with BODACC between 2016 and 2025.
This estimate is provided for information purposes only. A precise valuation requires in-depth analysis (assets, liabilities, prospects, market...).
Compare PAIN QUO VICTOIRES with other companies in the same sector:
Voir toutes les statistiques du secteur Restauration traditionnelle
The revenue of PAIN QUO VICTOIRES in 2024 is 1.2 M€.
Yes, PAIN QUO VICTOIRES generated a net profit of 23 k€ in 2024.
The headquarters of PAIN QUO VICTOIRES is located in PARIS (75001), in the department Paris.
The tax return of PAIN QUO VICTOIRES 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).
PAIN QUO VICTOIRES operates in the sector Restauration traditionnelle (NAF code 56.10A). See the 'Sector positioning' section above to compare the company with its competitors.