Employees: 03 (2023.0)Legal category: Société à responsabilité limitée (sans autre indication)Size: PMECreation date: 2006-12-21 (19 years)Status: ActiveBusiness sector: Commerce d'alimentation généraleLocation: VAULX-EN-VELIN (69120), Rhone
PANIER D'ORIENT : revenue, balance sheet and financial ratios
PANIER D'ORIENT is a French company
founded 19 years ago,
specialized in the sector Commerce d'alimentation générale.
Based in VAULX-EN-VELIN (69120),
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 - PANIER D'ORIENT (SIREN 493466296)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
N/C
2 474 180 €
2 275 714 €
2 165 383 €
1 979 755 €
1 831 537 €
1 636 174 €
1 391 198 €
1 379 909 €
Net income
974 €
43 805 €
42 299 €
18 174 €
17 775 €
24 849 €
15 919 €
11 102 €
11 712 €
EBITDA
N/C
134 317 €
100 345 €
77 366 €
113 893 €
89 363 €
59 397 €
42 300 €
27 877 €
Net margin
N/C
1.8%
1.9%
0.8%
0.9%
1.4%
1.0%
0.8%
0.8%
Revenue and income statement
In 2024, PANIER D'ORIENT generates positive net income of 974 €. Net income represents the final profit after all expenses (operating, financial, exceptional) and corporate tax. Change over 2016-2024: 12 k€ -> 974 €.
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
974 €
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 127%. Debt level is high: negotiating margin with banks is reduced. Financial autonomy (= Equity / Total assets x 100) reaches 31%. 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
126.847%
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
31.463%
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
2022
2023
2024
Debt ratio
151.195
210.514
273.854
289.172
207.286
26.021
121.654
32.933
126.847
Financial autonomy
22.123
16.836
16.831
17.833
23.773
37.768
36.239
52.364
31.463
Repayment capacity
2.842
3.431
4.233
1.977
0.57
0.601
0.878
0.373
None
Cash flow / Revenue
2.401%
2.253%
1.992%
2.978%
2.15%
2.063%
3.318%
3.163%
None%
Sector positioning
Debt ratio
126.852024
2022
2023
2024
Q1: 0.0
Med: 10.76
Q3: 74.43
Average
In 2024, the debt ratio of PANIER D'ORIENT (126.85) 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
31.46%2024
2022
2023
2024
Q1: 0.27%
Med: 14.75%
Q3: 44.08%
Good
In 2024, the financial autonomy of PANIER D'ORIENT (31.5%) 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
0.37 years2023
2022
2023
Q1: 0.0 years
Med: 0.0 years
Q3: 1.8 years
Average-5 pts over 2 years
In 2023, the repayment capacity of PANIER D'ORIENT (0.37) 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 174.50. 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
174.496
Liquidity indicators evolution PANIER D'ORIENT
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Liquidity ratio
128.956
118.488
117.453
99.396
87.931
86.365
115.588
158.513
174.496
Interest coverage
22.976
13.388
8.979
7.74
5.301
7.458
6.411
5.637
None
Sector positioning
Liquidity ratio
174.52024
2022
2023
2024
Q1: 87.5
Med: 147.87
Q3: 244.64
Good+17 pts over 3 years
In 2024, the liquidity ratio of PANIER D'ORIENT (174.50) 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
5.64x2023
2022
2023
Q1: 0.0x
Med: 0.0x
Q3: 2.47x
Excellent
In 2023, the interest coverage of PANIER D'ORIENT (5.6x) 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 PANIER D'ORIENT
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
75 798 €
51 447 €
94 964 €
61 979 €
47 237 €
103 873 €
139 046 €
139 890 €
0 €
Inventory turnover (days)
20
20
20
12
13
20
21
20
0
Customer payment term (days)
0
0
0
0
0
0
0
0
0
Supplier payment term (days)
43
44
40
25
16
23
13
17
0
Positioning of PANIER D'ORIENT in its sector
Comparison with sector Commerce d'alimentation générale
Valuation estimate
Based on 551 transactions of similar company sales
in 2024,
the value of PANIER D'ORIENT is estimated at
5 674 €
(range 2 559€ - 12 814€).
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
551 transactions
2k€5k€12k€
5 674 €Range: 2 559€ - 12 814€
NAF 5 année 2024
Valuation method used
Net Income Multiple
974 €
×
5.8x
=5 674 €
Range: 2 560€ - 12 814€
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 551 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 d'alimentation générale)
Compare PANIER D'ORIENT with other companies in the same sector:
Yes, PANIER D'ORIENT generated a net profit of 974€ in 2024.
Where is the headquarters of PANIER D'ORIENT ?
The headquarters of PANIER D'ORIENT is located in VAULX-EN-VELIN (69120), in the department Rhone.
Where to find the tax return of PANIER D'ORIENT ?
The tax return of PANIER D'ORIENT 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 PANIER D'ORIENT operate?
PANIER D'ORIENT operates in the sector Commerce d'alimentation générale (NAF code 47.11B). 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