Employees: 12 (2023.0)Legal category: SCA (commandite par actions)Size: ETICreation date: 1977-01-01 (49 years)Status: ActiveBusiness sector: Commerce et réparation de motocyclesLocation: PARIS (75016), Paris
PATRICK PONS DIFFUSION : revenue, balance sheet and financial ratios
PATRICK PONS DIFFUSION is a French company
founded 49 years ago,
specialized in the sector Commerce et réparation de motocycles.
Based in PARIS (75016),
this company of category ETI
shows in 2024 a revenue of 11.7 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - PATRICK PONS DIFFUSION (SIREN 309601011)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
Revenue
11 730 222 €
12 571 203 €
13 131 825 €
12 833 678 €
13 182 489 €
13 259 345 €
13 393 249 €
12 263 217 €
Net income
-43 607 €
102 457 €
151 026 €
341 847 €
-180 790 €
258 311 €
213 656 €
67 255 €
EBITDA
-76 903 €
76 007 €
31 866 €
-84 757 €
-342 172 €
56 128 €
-15 610 €
-84 287 €
Net margin
-0.4%
0.8%
1.2%
2.7%
-1.4%
1.9%
1.6%
0.5%
Revenue and income statement
In 2024, PATRICK PONS DIFFUSION achieves revenue of 11.7 M€. Activity remains stable over the period (CAGR: -0.6%). Slight decline of -7% vs 2023. After deducting consumption (8.1 M€), gross margin stands at 3.7 M€, i.e. a rate of 31%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches -77 k€, representing -0.7% of revenue. Negative EBITDA means operations do not cover current expenses: concerning situation. Net income is negative at -44 k€ (-0.4% 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
11 730 222 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
3 657 375 €
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
-76 903 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
-72 035 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
-43 607 €
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
-0.7%
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 39%. The balance between equity and debt is satisfactory.
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
6.8%
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
38.715%
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
-0.8%
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
-0.374
Asset age ratio (2024)
?
Asset age ratio
Definition
Measures the degree of wear of tangible assets.
Formula
Accumulated depreciation / Gross fixed assets x 100
Solvency indicators evolution PATRICK PONS DIFFUSION
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2017
2018
2019
2020
2021
2022
2023
2024
Debt ratio
118.323
29.682
63.885
88.908
77.398
3.228
2.135
6.8
Financial autonomy
19.47
30.265
28.975
25.265
30.718
32.853
36.368
38.715
Repayment capacity
-13.142
-11.002
26.322
-2.607
-4.892
-0.971
-10.615
-0.374
Cash flow / Revenue
-0.628%
-0.217%
0.248%
-3.004%
-1.827%
-0.397%
-0.026%
-0.8%
Sector positioning
Debt ratio
6.82024
2022
2023
2024
Q1: 7.73
Med: 34.51
Q3: 99.55
Excellent
In 2024, the debt ratio of PATRICK PONS DIFFUSION (6.80) 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
38.72%2024
2022
2023
2024
Q1: 18.65%
Med: 38.73%
Q3: 59.85%
Good
In 2024, the financial autonomy of PATRICK PONS DIFFUSION (38.7%) ranks above the median of the sector. This ratio represents the share of equity in total financing. This comfortable position offers an appreciable safety margin.
Repayment capacity
-0.37 years2024
2022
2023
2024
Q1: -0.34 years
Med: 0.46 years
Q3: 3.26 years
Excellent
In 2024, the repayment capacity of PATRICK PONS DIFFUSION (-0.37) 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 116.16. 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
116.158
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
-42.242
Liquidity indicators evolution PATRICK PONS DIFFUSION
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2017
2018
2019
2020
2021
2022
2023
2024
Liquidity ratio
119.083
101.603
121.159
123.789
155.503
104.504
111.537
116.158
Interest coverage
-13.787
-85.176
15.864
-4.426
-8.038
53.841
47.631
-42.242
Sector positioning
Liquidity ratio
116.162024
2022
2023
2024
Q1: 160.09
Med: 227.3
Q3: 352.06
Watch+6 pts over 3 years
In 2024, the liquidity ratio of PATRICK PONS DIFFUSION (116.16) ranks in the bottom 25% of the sector. This ratio measures the ability to cover short-term debt with current assets. A ratio below 1 may signal potential cash flow tensions.
Interest coverage
-42.24x2024
2022
2023
2024
Q1: -0.63x
Med: 1.46x
Q3: 12.42x
Watch-52 pts over 3 years
In 2024, the interest coverage of PATRICK PONS DIFFUSION (-42.2x) 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) and payment terms
Working capital requirement (WCR) measures the cash timing gap between customer collections and supplier/inventory payments. Average customer payment term: 8 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 71 days. Excellent situation: suppliers finance 63 days of the operating cycle (retail model). Inventory turnover is 42 days (= Average inventory / Cost of goods x 360). Fast turnover, sign of good inventory management. Overall, WCR represents 71 days of revenue, i.e. 2.3 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
2 315 663 €
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
8 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
71 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
42 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
71 j
WCR and payment terms evolution PATRICK PONS DIFFUSION
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
2 149 619 €
1 479 820 €
2 130 114 €
1 481 184 €
1 995 509 €
2 342 718 €
2 314 107 €
2 315 663 €
Inventory turnover (days)
43
34
45
39
51
62
51
42
Customer payment term (days)
14
7
15
14
14
3
11
8
Supplier payment term (days)
61
48
53
41
37
75
72
71
Positioning of PATRICK PONS DIFFUSION in its sector
Comparison with sector Commerce et réparation de motocycles
Valuation estimate
Based on 137 transactions of similar company sales
(all years),
the value of PATRICK PONS DIFFUSION is estimated at
1 997 449 €
(range 1 148 826€ - 3 135 566€).
The price/revenue ratio is 0.17x
(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.
Estimated enterprise value2024
137 transactions
1148k€1997k€3135k€
1 997 449 €Range: 1 148 826€ - 3 135 566€
NAF 5 all-time
Valuation method used
Revenue Multiple
11 730 222 €
×
0.17x
=1 997 450 €
Range: 1 148 827€ - 3 135 566€
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 137 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 (Commerce et réparation de motocycles)
Compare PATRICK PONS DIFFUSION with other companies in the same sector:
Frequently asked questions about PATRICK PONS DIFFUSION
What is the revenue of PATRICK PONS DIFFUSION ?
The revenue of PATRICK PONS DIFFUSION in 2024 is 11.7 M€.
Is PATRICK PONS DIFFUSION profitable?
PATRICK PONS DIFFUSION recorded a net loss in 2024.
Where is the headquarters of PATRICK PONS DIFFUSION ?
The headquarters of PATRICK PONS DIFFUSION is located in PARIS (75016), in the department Paris.
Where to find the tax return of PATRICK PONS DIFFUSION ?
The tax return of PATRICK PONS DIFFUSION 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 PATRICK PONS DIFFUSION operate?
PATRICK PONS DIFFUSION operates in the sector Commerce et réparation de motocycles (NAF code 45.40Z). 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