Employees: 12 (2023.0)Legal category: SA (autres)Size: PMECreation date: 1996-11-01 (29 years)Status: ActiveBusiness sector: Entreposage et stockage non frigorifiqueLocation: GENNEVILLIERS (92230), Hauts-de-Seine
PARIS TERMINAL SA : revenue, balance sheet and financial ratios
PARIS TERMINAL SA is a French company
founded 29 years ago,
specialized in the sector Entreposage et stockage non frigorifique.
Based in GENNEVILLIERS (92230),
this company of category PME
shows in 2024 a revenue of 11.2 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - PARIS TERMINAL SA (SIREN 409911674)
Indicator
2024
2023
2021
2020
2019
2018
2017
2016
Revenue
11 177 139 €
10 261 598 €
8 166 967 €
8 430 635 €
8 658 334 €
7 922 813 €
7 855 819 €
7 843 476 €
Net income
922 371 €
1 073 318 €
108 238 €
631 724 €
852 534 €
367 450 €
673 751 €
445 832 €
EBITDA
2 509 945 €
2 125 184 €
1 191 182 €
1 588 377 €
1 800 674 €
1 610 801 €
1 802 738 €
1 656 818 €
Net margin
8.3%
10.5%
1.3%
7.5%
9.8%
4.6%
8.6%
5.7%
Revenue and income statement
In 2024, PARIS TERMINAL SA achieves revenue of 11.2 M€. Revenue is growing positively over 8 years (CAGR: +4.5%). Vs 2023: +9%. After deducting consumption (0 €), gross margin stands at 11.2 M€, i.e. a rate of 100%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches 2.5 M€, representing 22.5% of revenue. This high EBITDA margin provides strong self-financing capacity and resilience to uncertainties. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 922 k€, i.e. 8.3% 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
11 177 139 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
11 177 139 €
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
2 509 945 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
1 048 276 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
922 371 €
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
22.5%
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 7%. 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 81%. This high autonomy means the company finances most of its assets through equity, a sign of strength. Debt repayment capacity (= Financial debt / Cash flow) indicates it would take 0.4 years of cash flow to repay all financial debt. This short period demonstrates excellent debt sustainability. Cash flow represents 21.7% 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 (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
6.935%
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
80.68%
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
21.659%
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
0.379
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
2023
2024
Debt ratio
16.59
9.939
9.103
4.741
1.964
12.444
12.939
6.935
Financial autonomy
74.457
81.785
79.242
84.376
87.328
82.099
99.63
80.68
Repayment capacity
1.2
0.662
0.764
0.314
0.153
1.246
0.846
0.379
Cash flow / Revenue
18.478%
20.55%
16.099%
19.538%
17.681%
13.553%
18.221%
21.659%
Sector positioning
Debt ratio
6.932024
2021
2023
2024
Q1: 0.0
Med: 11.12
Q3: 67.77
Good-6 pts over 3 years
In 2024, the debt ratio of PARIS TERMINAL SA (6.93) ranks below the median of the sector. This ratio measures the weight of debt relative to equity. This controlled position reflects prudent management.
Financial autonomy
80.68%2024
2021
2023
2024
Q1: 9.65%
Med: 34.88%
Q3: 62.0%
Excellent
In 2024, the financial autonomy of PARIS TERMINAL SA (80.7%) ranks in the top 25% of the sector. This ratio represents the share of equity in total financing. High autonomy reflects financial independence and ability to absorb shocks.
Repayment capacity
0.38 years2024
2021
2023
2024
Q1: 0.0 years
Med: 0.09 years
Q3: 1.78 years
Average-11 pts over 3 years
In 2024, the repayment capacity of PARIS TERMINAL SA (0.38) 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 315.82. 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 2.2x. Financial charges are adequately covered by operations.
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
315.824
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
2.213
Liquidity indicators evolution PARIS TERMINAL SA
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2018
2019
2020
2021
2023
2024
Liquidity ratio
208.153
324.855
249.884
349.486
278.278
436.491
449.188
315.824
Interest coverage
1.11
0.784
0.535
0.418
0.219
0.485
3.925
2.213
Sector positioning
Liquidity ratio
315.822024
2021
2023
2024
Q1: 105.43
Med: 164.12
Q3: 324.56
Good
In 2024, the liquidity ratio of PARIS TERMINAL SA (315.82) 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
2.21x2024
2021
2023
2024
Q1: 0.0x
Med: 0.42x
Q3: 6.22x
Good
In 2024, the interest coverage of PARIS TERMINAL SA (2.2x) 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: 57 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 63 days. Favorable situation: supplier credit is longer than customer credit by 6 days. Overall, WCR represents 43 days of revenue, i.e. 1.3 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
1 336 003 €
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
57 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
63 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 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
43 j
WCR and payment terms evolution PARIS TERMINAL SA
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2023
2024
Operating WCR
1 294 252 €
1 175 388 €
1 920 252 €
914 147 €
967 753 €
1 382 586 €
1 004 097 €
1 336 003 €
Inventory turnover (days)
0
0
0
0
0
0
0
0
Customer payment term (days)
74
92
73
74
59
66
48
57
Supplier payment term (days)
81
31
83
43
49
26
38
63
Positioning of PARIS TERMINAL SA in its sector
Comparison with sector Entreposage et stockage non frigorifique
Valuation estimate
Based on 77 transactions of similar company sales
(all years),
the value of PARIS TERMINAL SA is estimated at
1 977 896 €
(range 955 810€ - 4 992 708€).
With an EBITDA of 2 509 945€, the sector multiple of 1.0x is applied.
The price/revenue ratio is 0.14x
(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 value2024
77 tx
955k€1977k€4992k€
1 977 896 €Range: 955 810€ - 4 992 708€
NAF 5 all-time
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
2 509 945 €×1.0x
Estimation2 551 112 €
1 127 522€ - 6 029 424€
Revenue Multiple30%
11 177 139 €×0.14x
Estimation1 606 849 €
1 039 793€ - 3 844 518€
Net Income Multiple20%
922 371 €×1.2x
Estimation1 101 428 €
400 559€ - 4 123 207€
How is this estimate calculated?
This estimate is based on the analysis of 77 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 (Entreposage et stockage non frigorifique)
Compare PARIS TERMINAL SA with other companies in the same sector:
Frequently asked questions about PARIS TERMINAL SA
What is the revenue of PARIS TERMINAL SA ?
The revenue of PARIS TERMINAL SA in 2024 is 11.2 M€.
Is PARIS TERMINAL SA profitable?
Yes, PARIS TERMINAL SA generated a net profit of 922 k€ in 2024.
Where is the headquarters of PARIS TERMINAL SA ?
The headquarters of PARIS TERMINAL SA is located in GENNEVILLIERS (92230), in the department Hauts-de-Seine.
Where to find the tax return of PARIS TERMINAL SA ?
The tax return of PARIS TERMINAL SA 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 PARIS TERMINAL SA operate?
PARIS TERMINAL SA operates in the sector Entreposage et stockage non frigorifique (NAF code 52.10B). 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