Employees: 03 (2023.0)Legal category: Société à responsabilité limitée (sans autre indication)Size: PMECreation date: 1991-03-07 (35 years)Status: ActiveBusiness sector: Activités des agences de publicitéLocation: LANNION (22300), Cotes-d'Armor
PANO LANNION : revenue, balance sheet and financial ratios
PANO LANNION is a French company
founded 35 years ago,
specialized in the sector Activités des agences de publicité.
Based in LANNION (22300),
this company of category PME
shows in 2022 a revenue of 850 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - PANO LANNION (SIREN 381397173)
Indicator
2023
2022
2021
2019
2018
2017
2016
Revenue
N/C
850 019 €
66 200 €
91 840 €
88 060 €
89 600 €
85 120 €
Net income
42 341 €
167 351 €
99 259 €
13 713 €
11 325 €
11 972 €
10 843 €
EBITDA
N/C
248 756 €
3 748 €
18 568 €
16 297 €
17 467 €
16 532 €
Net margin
N/C
19.7%
149.9%
14.9%
12.9%
13.4%
12.7%
Revenue and income statement
In 2023, PANO LANNION generates positive net income of 42 k€. Net income represents the final profit after all expenses (operating, financial, exceptional) and corporate tax. Change over 2016-2023: 11 k€ -> 42 k€.
Net income (2023)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
42 341 €
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 36%. Debt remains under control: the company retains capacity to raise new debt if needed. Financial autonomy (= Equity / Total assets x 100) reaches 55%. This high autonomy means the company finances most of its assets through equity, a sign of strength.
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
36.127%
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
55.332%
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
2017
2018
2019
2021
2022
2023
Debt ratio
83.865
83.228
80.648
79.367
6.828
8.58
36.127
Financial autonomy
53.047
52.31
53.153
53.731
87.01
79.38
55.332
Repayment capacity
22.66
21.199
22.522
19.099
0.829
0.328
None
Cash flow / Revenue
12.738%
13.362%
12.861%
14.931%
149.938%
23.717%
None%
Sector positioning
Debt ratio
36.132023
2021
2022
2023
Q1: 0.0
Med: 9.05
Q3: 53.81
Average+26 pts over 3 years
In 2023, the debt ratio of PANO LANNION (36.13) 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
55.33%2023
2021
2022
2023
Q1: 9.05%
Med: 31.95%
Q3: 57.91%
Good
In 2023, the financial autonomy of PANO LANNION (55.3%) 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
0.33 years2022
2021
2022
Q1: 0.0 years
Med: 0.01 years
Q3: 1.33 years
Average-7 pts over 2 years
In 2022, the repayment capacity of PANO LANNION (0.33) 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 385.08. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months.
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
385.078
Liquidity indicators evolution PANO LANNION
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2018
2019
2021
2022
2023
Liquidity ratio
2552.366
1227.328
1305.994
1474.919
1307.776
659.464
385.078
Interest coverage
30.934
27.658
24.551
19.394
-1.094
0.129
None
Sector positioning
Liquidity ratio
385.082023
2021
2022
2023
Q1: 137.05
Med: 211.0
Q3: 357.39
Excellent
In 2023, the liquidity ratio of PANO LANNION (385.08) ranks in the top 25% of the sector. This ratio measures the ability to cover short-term debt with current assets. A ratio above 1 ensures comfortable coverage of short-term maturities.
Interest coverage
0.13x2022
2021
2022
Q1: 0.0x
Med: 0.0x
Q3: 1.74x
Good+27 pts over 2 years
In 2022, the interest coverage of PANO LANNION (0.1x) 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: 118 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 88 days. The company must finance 30 days of gap between collections and payments.
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
0 €
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
118 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
88 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 and payment terms evolution PANO LANNION
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2021
2022
2023
Operating WCR
59 367 €
57 573 €
41 995 €
53 764 €
40 063 €
17 663 €
0 €
Inventory turnover (days)
0
0
0
0
157
16
0
Customer payment term (days)
227
252
201
237
124
22
118
Supplier payment term (days)
294
233
281
143
214
50
88
Positioning of PANO LANNION in its sector
Comparison with sector Activités des agences de publicité
Valuation estimate
Based on 68 transactions of similar company sales
(all years),
the value of PANO LANNION is estimated at
123 329 €
(range 59 223€ - 464 030€).
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 value2023
68 tx
59k€123k€464k€
123 329 €Range: 59 223€ - 464 030€
NAF 5 all-time
Valuation method used
Net Income Multiple
42 341 €
×
2.9x
=123 330 €
Range: 59 224€ - 464 031€
Only this financial indicator is available for this company.
How is this estimate calculated?
This estimate is based on the analysis of 68 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 (Activités des agences de publicité)
Compare PANO LANNION with other companies in the same sector:
Yes, PANO LANNION generated a net profit of 42 k€ in 2023.
Where is the headquarters of PANO LANNION ?
The headquarters of PANO LANNION is located in LANNION (22300), in the department Cotes-d'Armor.
Where to find the tax return of PANO LANNION ?
The tax return of PANO LANNION 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 PANO LANNION operate?
PANO LANNION operates in the sector Activités des agences de publicité (NAF code 73.11Z). 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