Employees: NN (None)Legal category: SCA (commandite par actions)Size: PMECreation date: 2020-03-13 (6 years)Status: ActiveBusiness sector: Activités des sièges sociauxLocation: SAINTE-FOY-LES-LYON (69110), Rhone
Les données financières de cette entreprise sont partiellement disponibles (liasse simplifiée ou données confidentielles). Certaines sections ne sont pas affichées.
PASSEPOR-GROUP : revenue, balance sheet and financial ratios
PASSEPOR-GROUP is a French company
founded 6 years ago,
specialized in the sector Activités des sièges sociaux.
Based in SAINTE-FOY-LES-LYON (69110),
this company of category PME
shows in 2025 a net income positive of 1.5 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - PASSEPOR-GROUP (SIREN 882554181)
Indicator
2025
2023
2022
Revenue
N/C
N/C
N/C
Net income
1 504 528 €
290 736 €
788 527 €
EBITDA
N/C
-3 514 €
-3 364 €
Net margin
N/C
N/C
N/C
Revenue and income statement
In 2025, PASSEPOR-GROUP generates positive net income of 1.5 M€. Net income represents the final profit after all expenses (operating, financial, exceptional) and corporate tax. Change over 2022-2025: 789 k€ -> 1.5 M€.
Net income (2025)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
1 504 528 €
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 9%. 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 91%. This high autonomy means the company finances most of its assets through equity, a sign of strength.
Debt ratio (2025)
?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low 50-100% : Moderate > 100% : High
9.293%
Financial autonomy (2025)
?
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
91.449%
Solvency indicators evolution PASSEPOR-GROUP
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2022
2023
2025
Debt ratio
51.159
44.656
9.293
Financial autonomy
65.714
67.417
91.449
Repayment capacity
0.96
2.259
None
Cash flow / Revenue
None%
None%
None%
Sector positioning
Debt ratio
9.292025
2022
2023
2025
Q1: 0.1
Med: 12.78
Q3: 79.19
Good-14 pts over 3 years
In 2025, the debt ratio of PASSEPOR-GROUP (9.29) 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
91.45%2025
2022
2023
2025
Q1: 14.33%
Med: 56.86%
Q3: 88.94%
Excellent+15 pts over 3 years
In 2025, the financial autonomy of PASSEPOR-GROUP (91.5%) 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
2.26 years2023
2022
2023
Q1: 0.0 years
Med: 0.21 years
Q3: 3.84 years
Average+10 pts over 2 years
In 2023, the repayment capacity of PASSEPOR-GROUP (2.26) 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 90769.05. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months.
Liquidity ratio (2025)
?
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
90769.052
Liquidity indicators evolution PASSEPOR-GROUP
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2022
2023
2025
Liquidity ratio
1674.87
334.872
90769.052
Interest coverage
-340.398
-294.991
None
Sector positioning
Liquidity ratio
90769.052025
2022
2023
2025
Q1: 133.41
Med: 540.0
Q3: 2678.02
Excellent
In 2025, the liquidity ratio of PASSEPOR-GROUP (90769.05) 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
-294.99x2023
2022
2023
Q1: -38.43x
Med: 0.0x
Q3: 2.72x
Average
In 2023, the interest coverage of PASSEPOR-GROUP (-295.0x) 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.
Operating WCR (2025)
?
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 (2025)
?
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 (2025)
?
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
0 j
Inventory turnover (2025)
?
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 PASSEPOR-GROUP
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2022
2023
2025
Operating WCR
0 €
0 €
0 €
Inventory turnover (days)
0
0
0
Customer payment term (days)
0
0
0
Supplier payment term (days)
171
200
0
Positioning of PASSEPOR-GROUP in its sector
Comparison with sector Activités des sièges sociaux
Valuation estimate
Based on 54 transactions of similar company sales
in 2025,
the value of PASSEPOR-GROUP is estimated at
4 159 464 €
(range 1 253 431€ - 8 563 612€).
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 value2025
54 tx
1253k€4159k€8563k€
4 159 464 €Range: 1 253 431€ - 8 563 612€
NAF 5 année 2025
Valuation method used
Net Income Multiple
1 504 528 €
×
2.8x
=4 159 465 €
Range: 1 253 432€ - 8 563 613€
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 54 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 (Activités des sièges sociaux)
Compare PASSEPOR-GROUP with other companies in the same sector:
The revenue of PASSEPOR-GROUP is not publicly disclosed (confidential accounts filed with INPI).
Is PASSEPOR-GROUP profitable?
Yes, PASSEPOR-GROUP generated a net profit of 1.5 M€ in 2025.
Where is the headquarters of PASSEPOR-GROUP ?
The headquarters of PASSEPOR-GROUP is located in SAINTE-FOY-LES-LYON (69110), in the department Rhone.
Where to find the tax return of PASSEPOR-GROUP ?
The tax return of PASSEPOR-GROUP 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 PASSEPOR-GROUP operate?
PASSEPOR-GROUP operates in the sector Activités des sièges sociaux (NAF code 70.10Z). 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