Employees: 22 (2023.0)Legal category: SCA (commandite par actions)Size: GECreation date: 2001-09-12 (24 years)Status: ActiveBusiness sector: Réparation d'équipements électriquesLocation: PARIS (75008), Paris
PAPREC TECHNIQUES : revenue, balance sheet and financial ratios
PAPREC TECHNIQUES is a French company
founded 24 years ago,
specialized in the sector Réparation d'équipements électriques.
Based in PARIS (75008),
this company of category GE
shows in 2024 a revenue of 33.1 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - PAPREC TECHNIQUES (SIREN 439498775)
Indicator
2024
2023
2022
2019
2018
2017
Revenue
33 096 047 €
34 847 254 €
32 507 358 €
24 007 526 €
28 445 762 €
22 147 844 €
Net income
328 163 €
224 139 €
772 222 €
307 184 €
145 693 €
375 693 €
EBITDA
1 184 483 €
644 097 €
860 150 €
861 587 €
570 397 €
537 785 €
Net margin
1.0%
0.6%
2.4%
1.3%
0.5%
1.7%
Revenue and income statement
In 2024, PAPREC TECHNIQUES achieves revenue of 33.1 M€. Over the period 2017-2024, the company shows strong growth with a CAGR (compound annual growth rate) of +5.9%. Slight decline of -5% vs 2023. After deducting consumption (17.1 M€), gross margin stands at 16.0 M€, i.e. a rate of 48%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches 1.2 M€, representing 3.6% of revenue. The operating margin remains fragile, requiring cost vigilance. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 328 k€, i.e. 1.0% of revenue. This profit can be retained or distributed to shareholders.
Revenue (2024)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
33 096 047 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
16 006 886 €
EBITDA (2024)
?
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
1 184 483 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
762 949 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
328 163 €
EBITDA margin (2024)
?
EBITDA margin
Definition
Measures the company's operating profitability.
Formula
(EBE / CA) x 100
Interpretation
> 10% : Good profitability 5-10% : Average < 5% : Low
3.6%
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 68%. Debt remains under control: the company retains capacity to raise new debt if needed. Financial autonomy (= Equity / Total assets x 100) reaches 24%. The balance between equity and debt is satisfactory. Debt repayment capacity (= Financial debt / Cash flow) indicates it would take 4.2 years of cash flow to repay all financial debt. This ratio remains within usual banking standards. Cash flow represents 2.2% of revenue. Cash flow measures resources generated by operations, available for investment and debt repayment.
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
67.724%
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
24.154%
Cash flow / Revenue (2024)
?
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
2.239%
Repayment capacity (2024)
?
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
4.182
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
2017
2018
2019
2022
2023
2024
Debt ratio
87.251
248.45
53.43
63.067
59.858
67.724
Financial autonomy
13.499
10.972
17.586
21.814
23.982
24.154
Repayment capacity
3.163
11.021
1.552
5.911
5.03
4.182
Cash flow / Revenue
2.453%
1.591%
3.303%
1.325%
1.454%
2.239%
Sector positioning
Debt ratio
67.722024
2022
2023
2024
Q1: 1.55
Med: 12.48
Q3: 42.35
Watch
In 2024, the debt ratio of PAPREC TECHNIQUES (67.72) ranks in the top 25% of the sector. This ratio measures the weight of debt relative to equity. A high ratio may indicate excessive dependence on external financing.
Financial autonomy
24.15%2024
2022
2023
2024
Q1: 28.56%
Med: 46.11%
Q3: 62.28%
Watch
In 2024, the financial autonomy of PAPREC TECHNIQUES (24.1%) ranks in the bottom 25% of the sector. This ratio represents the share of equity in total financing. Low autonomy may limit investment capacity and increase vulnerability.
Repayment capacity
4.18 years2024
2022
2023
2024
Q1: 0.0 years
Med: 0.27 years
Q3: 1.2 years
Watch
In 2024, the repayment capacity of PAPREC TECHNIQUES (4.18) ranks in the top 25% of the sector. This ratio indicates the number of years needed to repay debt with cash flow. A long duration may signal heavy debt relative to repayment capacity.
Liquidity ratios
The liquidity ratio (= Current assets / Current liabilities) stands at 139.21. 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 21.8x. Operating income very largely covers interest expenses: high safety margin.
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
139.207
Interest coverage (2024)
?
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
21.842
Liquidity indicators evolution PAPREC TECHNIQUES
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2017
2018
2019
2022
2023
2024
Liquidity ratio
123.081
150.468
124.842
142.331
137.864
139.207
Interest coverage
4.773
9.665
3.582
5.401
24.794
21.842
Sector positioning
Liquidity ratio
139.212024
2022
2023
2024
Q1: 165.12
Med: 227.22
Q3: 307.62
Watch
In 2024, the liquidity ratio of PAPREC TECHNIQUES (139.21) ranks in the bottom 25% of the sector. This ratio measures the ability to cover short-term debt with current assets. A ratio below 1 may signal potential cash flow tensions.
Interest coverage
21.84x2024
2022
2023
2024
Q1: 0.0x
Med: 0.62x
Q3: 5.68x
Excellent
In 2024, the interest coverage of PAPREC TECHNIQUES (21.8x) 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. Average customer payment term: 50 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 121 days. Excellent situation: suppliers finance 71 days of the operating cycle (retail model). Inventory turnover is 90 days (= Average inventory / Cost of goods x 360). Overall, WCR represents 141 days of revenue, i.e. 12.9 M€ to permanently finance.
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
12 924 006 €
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
50 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
121 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
90 j
WCR in days of revenue (2024)
?
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
141 j
WCR and payment terms evolution PAPREC TECHNIQUES
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2017
2018
2019
2022
2023
2024
Operating WCR
10 928 632 €
11 794 751 €
8 781 233 €
13 974 913 €
12 251 946 €
12 924 006 €
Inventory turnover (days)
130
98
90
111
88
90
Customer payment term (days)
52
52
52
40
44
50
Supplier payment term (days)
161
140
147
122
103
121
Positioning of PAPREC TECHNIQUES in its sector
Comparison with sector Réparation d'équipements électriques
Valuation estimate
Based on 197 transactions of similar company sales
(all years),
the value of PAPREC TECHNIQUES is estimated at
4 393 905 €
(range 1 932 966€ - 8 978 930€).
With an EBITDA of 1 184 483€, the sector multiple of 2.4x is applied.
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.
Estimated enterprise value2024
197 transactions
1932k€4393k€8978k€
4 393 905 €Range: 1 932 966€ - 8 978 930€
NAF 4 all-time
Aggregated at NAF sub-class level
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
1 184 483 €×2.4x
Estimation2 864 102 €
912 153€ - 7 166 008€
Revenue Multiple30%
33 096 047 €×0.28x
Estimation9 431 008 €
4 736 874€ - 16 828 353€
Net Income Multiple20%
328 163 €×2.0x
Estimation662 762 €
279 138€ - 1 737 104€
How is this estimate calculated?
This estimate is based on the analysis of 197 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 (Réparation d'équipements électriques)
Compare PAPREC TECHNIQUES with other companies in the same sector:
Frequently asked questions about PAPREC TECHNIQUES
What is the revenue of PAPREC TECHNIQUES ?
The revenue of PAPREC TECHNIQUES in 2024 is 33.1 M€.
Is PAPREC TECHNIQUES profitable?
Yes, PAPREC TECHNIQUES generated a net profit of 328 k€ in 2024.
Where is the headquarters of PAPREC TECHNIQUES ?
The headquarters of PAPREC TECHNIQUES is located in PARIS (75008), in the department Paris.
Where to find the tax return of PAPREC TECHNIQUES ?
The tax return of PAPREC TECHNIQUES 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 PAPREC TECHNIQUES operate?
PAPREC TECHNIQUES operates in the sector Réparation d'équipements électriques (NAF code 33.14Z). 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