SIREN : 532164027
PASC-MIR is a French company founded 14 years ago, specialized in the sector Coiffure. Based in THOIRY (01710), this company of category PME shows in 2025 a revenue of 218 k€. Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Data updated on 2026-05-02
Sources : INPI & INSEE SIRENE - Processing : Ministry of Economy
| Indicator | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 |
|---|---|---|---|---|---|---|---|
| Revenue | 218 080 € | 235 683 € | 231 481 € | 230 629 € | 225 899 € | 206 352 € | 243 598 € |
| Net income | -6 982 € | -12 124 € | -20 851 € | 6 764 € | 25 085 € | -7 532 € | 6 450 € |
| EBITDA | -4 801 € | -9 033 € | -18 282 € | 7 969 € | 36 994 € | 3 583 € | 19 845 € |
| Net margin | -3.2% | -5.1% | -9.0% | 2.9% | 11.1% | -3.7% | 2.6% |
In 2025, PASC-MIR achieves revenue of 218 k€. Activity remains stable over the period (CAGR: -1.8%). Slight decline of -7% vs 2024. After deducting consumption (30 k€), gross margin stands at 188 k€, i.e. a rate of 86%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches -5 k€, representing -2.2% of revenue. Negative EBITDA means operations do not cover current expenses: concerning situation. Net income is negative at -7 k€ (-3.2% of revenue), which will impact equity.
218 080 €
188 203 €
-4 801 €
-5 932 €
-6 982 €
-2.2%
The debt ratio (= Financial debt / Equity x 100) stands at 823%. Critical situation: debt significantly exceeds equity, severely limiting borrowing capacity and exposing the company to default risk. Financial autonomy (= Equity / Total assets x 100) reaches 4%. Low autonomy: the company heavily depends on external financing (banks, suppliers).
822.787%
3.897%
-2.86%
-2.518
4.6%
In 2025, the debt ratio of PASC-MIR (822.79) 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.
In 2025, the financial autonomy of PASC-MIR (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.
In 2025, the repayment capacity of PASC-MIR (-2.52) 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.
The liquidity ratio (= Current assets / Current liabilities) stands at 113.14. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months.
113.145
-19.6
In 2025, the liquidity ratio of PASC-MIR (113.14) ranks below the median of the sector. This ratio measures the ability to cover short-term debt with current assets. An improvement would strengthen the competitive position.
In 2025, the interest coverage of PASC-MIR (-19.6x) ranks in the bottom 25% of the sector. This ratio indicates how many times operating income covers interest expenses. Low coverage may indicate fragility to rate or income variations.
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: 32 days. Excellent situation: suppliers finance 32 days of the operating cycle (retail model). Inventory turnover is 32 days (= Average inventory / Cost of goods x 360). Fast turnover, sign of good inventory management. Overall, WCR represents 6 days of revenue, i.e. 4 k€ to permanently finance.
3 827 €
0 j
32 j
32 j
6 j
Based on 71 transactions of similar company sales
in 2025,
the value of PASC-MIR is estimated at
118 081 €
(range 81 154€ - 171 607€).
The price/revenue ratio is 0.54x
(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.
Medium reliability: estimate to be confirmed with in-depth analysis.
Only this financial indicator is available for this company.
This estimate is based on the analysis of 71 actual transactions of similar company sales (same NAF code) registered with BODACC between 2016 and 2025.
This estimate is provided for information purposes only. A precise valuation requires in-depth analysis (assets, liabilities, prospects, market...).
Compare PASC-MIR with other companies in the same sector:
The revenue of PASC-MIR in 2025 is 218 k€.
PASC-MIR recorded a net loss in 2025.
The headquarters of PASC-MIR is located in THOIRY (01710), in the department Ain.
The tax return of PASC-MIR 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).
PASC-MIR operates in the sector Coiffure (NAF code 96.02A). See the 'Sector positioning' section above to compare the company with its competitors.