Employees: NN (None)Legal category: SCA (commandite par actions)Size: ETICreation date: 2014-01-24 (12 years)Status: ActiveBusiness sector: Promotion immobilière de logementsLocation: AIX-EN-PROVENCE (13100), Bouches-du-Rhone
PAS DU LOUP PROMOTION : revenue, balance sheet and financial ratios
PAS DU LOUP PROMOTION is a French company
founded 12 years ago,
specialized in the sector Promotion immobilière de logements.
Based in AIX-EN-PROVENCE (13100),
this company of category ETI
shows in 2018 a revenue of 357 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - PAS DU LOUP PROMOTION (SIREN 800110405)
Indicator
2021
2018
2017
2016
Revenue
N/C
357 249 €
1 299 690 €
957 413 €
Net income
-13 823 €
-150 705 €
-8 340 €
-69 241 €
EBITDA
-8 227 €
-150 275 €
-13 322 €
-47 407 €
Net margin
N/C
-42.2%
-0.6%
-7.2%
Revenue and income statement
In 2021, PAS DU LOUP PROMOTION records a net loss of 14 k€. This deficit will reduce equity on the balance sheet.
EBITDA (2021)
?
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
-8 227 €
EBIT (2021)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
-8 227 €
Net income (2021)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
-13 823 €
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 -497%. 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 -23%. Low autonomy: the company heavily depends on external financing (banks, suppliers).
Debt ratio (2021)
?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low 50-100% : Moderate > 100% : High
-497.225%
Financial autonomy (2021)
?
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
-23.497%
Repayment capacity (2021)
?
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
-63.646
Solvency indicators evolution PAS DU LOUP PROMOTION
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2021
Debt ratio
-918.139
-508.981
-306.762
-497.225
Financial autonomy
-11.478
-21.497
-42.045
-23.497
Repayment capacity
-35.766
-164.936
-8.812
-63.646
Cash flow / Revenue
-7.232%
-0.66%
-41.78%
None%
Sector positioning
Debt ratio
-497.232021
2017
2018
2021
Q1: 0.0
Med: 9.83
Q3: 163.63
Excellent
In 2021, the debt ratio of PAS DU LOUP PROMOTION (-497.23) 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
-23.5%2021
2017
2018
2021
Q1: 0.09%
Med: 18.38%
Q3: 59.11%
Average
In 2021, the financial autonomy of PAS DU LOUP PROMOTION (-23.5%) 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
-63.65 years2021
2017
2018
2021
Q1: -2.56 years
Med: 0.0 years
Q3: 2.29 years
Excellent
In 2021, the repayment capacity of PAS DU LOUP PROMOTION (-63.65) 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 1499.93. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months.
Liquidity ratio (2021)
?
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
1499.934
Interest coverage (2021)
?
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
-161.505
Liquidity indicators evolution PAS DU LOUP PROMOTION
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2018
2021
Liquidity ratio
1641.451
827.778
765.142
1499.934
Interest coverage
-119.628
0.0
0.0
-161.505
Sector positioning
Liquidity ratio
1499.932021
2017
2018
2021
Q1: 141.43
Med: 327.34
Q3: 984.63
Excellent
In 2021, the liquidity ratio of PAS DU LOUP PROMOTION (1499.93) 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
-161.5x2021
2017
2018
2021
Q1: -2.88x
Med: 0.0x
Q3: 2.57x
Average-25 pts over 3 years
In 2021, the interest coverage of PAS DU LOUP PROMOTION (-161.5x) 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: 2436 days. Excellent situation: suppliers finance 2436 days of the operating cycle (retail model).
Operating WCR (2021)
?
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 (2021)
?
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 (2021)
?
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
2436 j
Inventory turnover (2021)
?
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 PAS DU LOUP PROMOTION
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2021
Operating WCR
2 337 629 €
1 264 858 €
747 090 €
0 €
Inventory turnover (days)
824
310
688
0
Customer payment term (days)
0
17
1
0
Supplier payment term (days)
164
200
566
2436
Positioning of PAS DU LOUP PROMOTION in its sector
Comparison with sector Promotion immobilière de logements
Similar companies (Promotion immobilière de logements)
Compare PAS DU LOUP PROMOTION with other companies in the same sector:
Frequently asked questions about PAS DU LOUP PROMOTION
What is the revenue of PAS DU LOUP PROMOTION ?
The revenue of PAS DU LOUP PROMOTION in 2018 is 357 k€.
Is PAS DU LOUP PROMOTION profitable?
PAS DU LOUP PROMOTION recorded a net loss in 2021.
Where is the headquarters of PAS DU LOUP PROMOTION ?
The headquarters of PAS DU LOUP PROMOTION is located in AIX-EN-PROVENCE (13100), in the department Bouches-du-Rhone.
Where to find the tax return of PAS DU LOUP PROMOTION ?
The tax return of PAS DU LOUP PROMOTION 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 PAS DU LOUP PROMOTION operate?
PAS DU LOUP PROMOTION 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