Employees: NN (None)Legal category: Société à responsabilité limitée (sans autre indication)Size: PMECreation date: 2010-01-20 (16 years)Status: ActiveBusiness sector: Location de terrains et d'autres biens immobiliersLocation: PARIS (75008), Paris
PARLAVOISIER SARL : revenue, balance sheet and financial ratios
PARLAVOISIER SARL is a French company
founded 16 years ago,
specialized in the sector Location de terrains et d'autres biens immobiliers.
Based in PARIS (75008),
this company of category PME
shows in 2024 a revenue of 179 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - PARLAVOISIER SARL (SIREN 520301128)
Indicator
2024
2023
2022
2021
2020
2019
2017
2016
Revenue
179 118 €
2 210 857 €
2 145 853 €
2 085 400 €
2 075 163 €
2 002 937 €
1 617 350 €
1 544 516 €
Net income
-1 446 958 €
252 214 €
331 935 €
325 324 €
395 144 €
-109 204 €
321 361 €
-100 255 €
EBITDA
-485 194 €
1 596 097 €
1 574 504 €
1 553 135 €
1 498 595 €
1 545 901 €
1 302 871 €
837 942 €
Net margin
-807.8%
11.4%
15.5%
15.6%
19.0%
-5.5%
19.9%
-6.5%
Revenue and income statement
In 2024, PARLAVOISIER SARL achieves revenue of 179 k€. Revenue is declining over the period 2016-2024 (CAGR: -23.6%). Significant drop of -92% vs 2023. After deducting consumption (0 €), gross margin stands at 179 k€, i.e. a rate of 100%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches -485 k€, representing -270.9% of revenue. Warning negative scissor effect: despite revenue change (-92%), EBITDA varies by -130%, reducing margin by 343.1 pts. This reflects costs rising faster than revenue. Negative EBITDA means operations do not cover current expenses: concerning situation. Net income is negative at -1.4 M€ (-807.8% of revenue), which will impact equity.
Revenue (2024)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
179 118 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
179 118 €
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
-485 194 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
-1 340 283 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
-1 446 958 €
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
-270.9%
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 -2084%. 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 -4%. Low autonomy: the company heavily depends on external financing (banks, suppliers).
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
-2084.159%
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
-3.894%
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
-330.436%
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
-20.769
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
2019
2020
2021
2022
2023
2024
Debt ratio
-37505.283
4758.833
2070.122
1482.077
1069.83
1126.549
1180.371
-2084.159
Financial autonomy
-0.242
1.878
4.292
5.922
7.862
7.517
7.246
-3.894
Repayment capacity
35.141
14.431
16.455
11.538
9.502
9.587
10.122
-20.769
Cash flow / Revenue
26.98%
57.562%
37.116%
61.038%
61.08%
60.418%
54.703%
-330.436%
Sector positioning
Debt ratio
-2084.162024
2022
2023
2024
Q1: -20.62
Med: 5.98
Q3: 146.83
Excellent-50 pts over 3 years
In 2024, the debt ratio of PARLAVOISIER SARL (-2084.16) 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
-3.89%2024
2022
2023
2024
Q1: 0.04%
Med: 27.47%
Q3: 73.82%
Average
In 2024, the financial autonomy of PARLAVOISIER SARL (-3.9%) 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
-20.77 years2024
2022
2023
2024
Q1: -0.02 years
Med: 0.65 years
Q3: 10.57 years
Excellent-48 pts over 3 years
In 2024, the repayment capacity of PARLAVOISIER SARL (-20.77) ranks in the bottom 25% of the sector, which is positive. This ratio indicates the number of years needed to repay debt with cash flow. A short capacity reflects controlled debt and good cash generation.
Liquidity ratios
The liquidity ratio (= Current assets / Current liabilities) stands at 945.84. 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
945.839
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
-36.291
Liquidity indicators evolution PARLAVOISIER SARL
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2019
2020
2021
2022
2023
2024
Liquidity ratio
174.552
193.451
1541.632
1869.534
36.631
420.665
1158.109
945.839
Interest coverage
50.754
28.732
51.887
15.48
17.987
13.367
12.207
-36.291
Sector positioning
Liquidity ratio
945.842024
2022
2023
2024
Q1: 83.33
Med: 307.99
Q3: 1318.25
Good+11 pts over 3 years
In 2024, the liquidity ratio of PARLAVOISIER SARL (945.84) 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
-36.29x2024
2022
2023
2024
Q1: 0.0x
Med: 0.0x
Q3: 20.04x
Average-49 pts over 3 years
In 2024, the interest coverage of PARLAVOISIER SARL (-36.3x) 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: 1325 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 260 days. The gap of 1065 days means the company finances its customers for over a month before being paid relative to supplier payments. This weighs on cash flow. WCR is negative (-4494 days): operations structurally generate cash. Notable WCR improvement over the period (-1049%), freeing up cash.
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
-2 236 149 €
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
1325 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
260 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
-4494 j
WCR and payment terms evolution PARLAVOISIER SARL
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2019
2020
2021
2022
2023
2024
Operating WCR
-194 671 €
-839 227 €
-132 394 €
-219 365 €
-795 413 €
-973 595 €
213 082 €
-2 236 149 €
Inventory turnover (days)
0
0
0
0
0
0
0
0
Customer payment term (days)
148
0
96
92
5
10
4
1325
Supplier payment term (days)
319
515
29
63
437
65
69
260
Positioning of PARLAVOISIER SARL in its sector
Comparison with sector Location de terrains et d'autres biens immobiliers
Valuation estimate
Based on 169 transactions of similar company sales
in 2024,
the value of PARLAVOISIER SARL is estimated at
144 481 €
(range 55 210€ - 269 422€).
The price/revenue ratio is 0.81x
(in line with sector norms).
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
169 transactions
55k€144k€269k€
144 481 €Range: 55 210€ - 269 422€
NAF 5 année 2024
Valuation method used
Revenue Multiple
179 118 €
×
0.81x
=144 482 €
Range: 55 211€ - 269 423€
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 169 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 (Location de terrains et d'autres biens immobiliers)
Compare PARLAVOISIER SARL with other companies in the same sector:
Frequently asked questions about PARLAVOISIER SARL
What is the revenue of PARLAVOISIER SARL ?
The revenue of PARLAVOISIER SARL in 2024 is 179 k€.
Is PARLAVOISIER SARL profitable?
PARLAVOISIER SARL recorded a net loss in 2024.
Where is the headquarters of PARLAVOISIER SARL ?
The headquarters of PARLAVOISIER SARL is located in PARIS (75008), in the department Paris.
Where to find the tax return of PARLAVOISIER SARL ?
The tax return of PARLAVOISIER SARL 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 PARLAVOISIER SARL operate?
PARLAVOISIER SARL operates in the sector Location de terrains et d'autres biens immobiliers (NAF code 68.20B). 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