Employees: 00 (2023.0)Legal category: Société à responsabilité limitée (sans autre indication)Size: PMECreation date: 2012-07-26 (13 years)Status: ActiveBusiness sector: Promotion immobilière de logementsLocation: PRUNELLI-DI-FIUMORBO (20243), None
PAOLINI INVEST : revenue, balance sheet and financial ratios
PAOLINI INVEST is a French company
founded 13 years ago,
specialized in the sector Promotion immobilière de logements.
Based in PRUNELLI-DI-FIUMORBO (20243),
this company of category PME
shows in 2023 a revenue of 41 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - PAOLINI INVEST (SIREN 753240761)
Indicator
2023
2021
2019
2018
2017
2016
Revenue
41 451 €
116 712 €
268 531 €
270 138 €
271 413 €
284 143 €
Net income
98 783 €
9 458 €
26 012 €
30 546 €
12 737 €
24 419 €
EBITDA
-5 748 €
27 789 €
51 708 €
44 937 €
25 211 €
50 356 €
Net margin
238.3%
8.1%
9.7%
11.3%
4.7%
8.6%
Revenue and income statement
In 2023, PAOLINI INVEST achieves revenue of 41 k€. Revenue is declining over the period 2016-2023 (CAGR: -24.0%). Significant drop of -64% vs 2021. After deducting consumption (18 k€), gross margin stands at 24 k€, i.e. a rate of 57%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches -6 k€, representing -13.9% of revenue. Warning negative scissor effect: despite revenue change (-64%), EBITDA varies by -121%, reducing margin by 37.7 pts. This reflects costs rising faster than revenue. Negative EBITDA means operations do not cover current expenses: concerning situation. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 99 k€, i.e. 238.3% 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
41 451 €
Gross margin (2023)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
23 595 €
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
-5 748 €
EBIT (2023)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
-18 634 €
Net income (2023)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
98 783 €
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
-13.9%
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 0%. This very low level reflects a solid financial structure, offering significant room for future investments or acquisitions. Financial autonomy (= Equity / Total assets x 100) reaches 0%. Low autonomy: the company heavily depends on external financing (banks, suppliers). Cash flow represents 262.6% of revenue. Cash flow measures resources generated by operations, available for investment and debt repayment. This high level provides strong self-financing capacity.
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
0.0%
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
0.0%
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
262.647%
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
0.0
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
2023
Debt ratio
208.884
127.88
66.332
48.834
57.115
0.0
Financial autonomy
56.979
43.635
32.805
28.359
31.759
0.0
Repayment capacity
3.033
3.149
1.073
0.918
3.287
0.0
Cash flow / Revenue
14.591%
10.312%
16.733%
17.052%
25.429%
262.647%
Sector positioning
Debt ratio
0.02023
2019
2021
2023
Q1: 0.0
Med: 5.81
Q3: 124.18
Excellent-33 pts over 3 years
In 2023, the debt ratio of PAOLINI INVEST (0.00) ranks in the bottom 25% of the sector, which is positive. This ratio measures the weight of debt relative to equity. A low ratio indicates a solid financial structure with little dependence on creditors.
Financial autonomy
0.0%2023
2019
2021
2023
Q1: 0.0%
Med: 14.0%
Q3: 54.07%
Average-30 pts over 3 years
In 2023, the financial autonomy of PAOLINI INVEST (0.0%) 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
0.0 years2023
2019
2021
2023
Q1: -4.46 years
Med: 0.0 years
Q3: 1.58 years
Good-13 pts over 3 years
In 2023, the repayment capacity of PAOLINI INVEST (0.00) ranks below the median of the sector. This ratio indicates the number of years needed to repay debt with cash flow. This controlled position reflects prudent management.
Liquidity ratios
The liquidity ratio (= Current assets / Current liabilities) stands at 573.23. 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
573.226
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
-9.047
Liquidity indicators evolution PAOLINI INVEST
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2018
2019
2021
2023
Liquidity ratio
30.836
32.678
37.197
39.659
193.779
573.226
Interest coverage
12.302
19.464
6.923
3.624
3.12
-9.047
Sector positioning
Liquidity ratio
573.232023
2019
2021
2023
Q1: 141.01
Med: 351.89
Q3: 1123.94
Good+32 pts over 3 years
In 2023, the liquidity ratio of PAOLINI INVEST (573.23) 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
-9.05x2023
2019
2021
2023
Q1: -7.83x
Med: 0.0x
Q3: 3.21x
Average-50 pts over 3 years
In 2023, the interest coverage of PAOLINI INVEST (-9.1x) 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) and payment terms
Working capital requirement (WCR) measures the cash timing gap between customer collections and supplier/inventory payments. Average customer payment term: 0 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 86 days. Excellent situation: suppliers finance 86 days of the operating cycle (retail model). Inventory turnover is 949 days (= Average inventory / Cost of goods x 360). This high level ties up cash and potentially creates obsolescence risk. Overall, WCR represents 905 days of revenue, i.e. 104 k€ to permanently finance. Over 2016-2023, WCR increased by +269%, 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
104 151 €
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
0 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
86 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
949 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
905 j
WCR and payment terms evolution PAOLINI INVEST
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2021
2023
Operating WCR
-61 562 €
-84 974 €
-89 664 €
-79 700 €
-31 604 €
104 151 €
Inventory turnover (days)
4
6
4
5
24
949
Customer payment term (days)
1
2
1
0
19
0
Supplier payment term (days)
47
104
75
44
66
86
Positioning of PAOLINI INVEST in its sector
Comparison with sector Promotion immobilière de logements
Valuation estimate
Based on 80 transactions of similar company sales
(all years),
the value of PAOLINI INVEST is estimated at
99 754 €
(range 31 328€ - 272 433€).
The price/revenue ratio is 0.28x
(conservative valuation).
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
80 tx
31k€99k€272k€
99 754 €Range: 31 328€ - 272 433€
NAF 5 all-time
Valuation detail by method
Ajustez les pondérations selon votre analyse
Revenue Multiple30%
41 451 €×0.28x
Estimation11 596 €
4 170€ - 28 521€
Net Income Multiple20%
98 783 €×2.3x
Estimation231 992 €
72 066€ - 638 303€
How is this estimate calculated?
This estimate is based on the analysis of 80 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 (Promotion immobilière de logements)
Compare PAOLINI INVEST with other companies in the same sector:
Yes, PAOLINI INVEST generated a net profit of 99 k€ in 2023.
Where is the headquarters of PAOLINI INVEST ?
The headquarters of PAOLINI INVEST is located in PRUNELLI-DI-FIUMORBO (20243).
Where to find the tax return of PAOLINI INVEST ?
The tax return of PAOLINI INVEST 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 PAOLINI INVEST operate?
PAOLINI INVEST operates in the sector Promotion immobilière de logements (NAF code 41.10A). 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