Employees: 11 (2023.0)Legal category: Société à responsabilité limitée (sans autre indication)Size: PMECreation date: 2005-05-23 (20 years)Status: ActiveBusiness sector: Activités des sièges sociauxLocation: LA GARDE (83130), Var
PATRIMOINE ET GESTION II : revenue, balance sheet and financial ratios
PATRIMOINE ET GESTION II is a French company
founded 20 years ago,
specialized in the sector Activités des sièges sociaux.
Based in LA GARDE (83130),
this company of category PME
shows in 2023 a revenue of 1.3 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - PATRIMOINE ET GESTION II (SIREN 483212692)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
N/C
1 302 080 €
1 302 080 €
1 335 080 €
1 354 428 €
2 347 223 €
2 747 173 €
3 133 372 €
2 220 158 €
Net income
1 848 885 €
1 073 106 €
4 116 426 €
403 092 €
8 472 834 €
18 066 €
71 982 €
676 628 €
44 186 €
EBITDA
N/C
-1 477 648 €
-1 295 315 €
-1 478 965 €
-2 477 162 €
62 127 €
152 186 €
810 287 €
-643 106 €
Net margin
N/C
82.4%
316.1%
30.2%
625.6%
0.8%
2.6%
21.6%
2.0%
Revenue and income statement
In 2024, PATRIMOINE ET GESTION II generates positive net income of 1.8 M€. Net income represents the final profit after all expenses (operating, financial, exceptional) and corporate tax. Change over 2016-2024: 44 k€ -> 1.8 M€.
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
1 848 885 €
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 72%. Debt level is high: negotiating margin with banks is reduced. Financial autonomy (= Equity / Total assets x 100) reaches 57%. This high autonomy means the company finances most of its assets through equity, a sign of strength.
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
71.539%
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
57.463%
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 PATRIMOINE ET GESTION II
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Debt ratio
58.432
29.565
34.274
7.019
464.7
345.752
12.537
55.435
71.539
Financial autonomy
58.068
70.402
68.37
85.985
13.4
21.689
87.329
62.924
57.463
Repayment capacity
18.053
1.341
9.517
2.621
0.997
16.828
0.13
2.154
None
Cash flow / Revenue
3.773%
22.968%
4.374%
3.828%
628.961%
34.329%
394.772%
87.381%
None%
Sector positioning
Debt ratio
71.542024
2022
2023
2024
Q1: 0.06
Med: 14.61
Q3: 89.57
Average+31 pts over 3 years
In 2024, the debt ratio of PATRIMOINE ET GESTION II (71.54) ranks above the median of the sector. This ratio measures the weight of debt relative to equity. A reduction effort could improve financial strength.
Financial autonomy
57.46%2024
2022
2023
2024
Q1: 11.57%
Med: 51.97%
Q3: 85.24%
Good-21 pts over 3 years
In 2024, the financial autonomy of PATRIMOINE ET GESTION II (57.5%) 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
2.15 years2023
2022
2023
Q1: 0.0 years
Med: 0.21 years
Q3: 3.83 years
Average+29 pts over 2 years
In 2023, the repayment capacity of PATRIMOINE ET GESTION II (2.15) 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 3274.72. 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
3274.716
Liquidity indicators evolution PATRIMOINE ET GESTION II
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Liquidity ratio
754.016
714.658
761.089
685.362
355.711
2475.915
5037.545
3317.453
3274.716
Interest coverage
-0.476
0.107
0.54
1.281
-0.019
-0.033
-0.021
-0.085
None
Sector positioning
Liquidity ratio
3274.722024
2022
2023
2024
Q1: 116.63
Med: 458.65
Q3: 2184.57
Excellent
In 2024, the liquidity ratio of PATRIMOINE ET GESTION II (3274.72) 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
-0.09x2023
2022
2023
Q1: -38.61x
Med: 0.0x
Q3: 2.71x
Average
In 2023, the interest coverage of PATRIMOINE ET GESTION II (-0.1x) 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 (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
0 €
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
0 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
0 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 and payment terms evolution PATRIMOINE ET GESTION II
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
1 430 914 €
1 489 010 €
1 710 857 €
1 056 250 €
3 533 093 €
2 713 604 €
4 500 431 €
4 515 496 €
0 €
Inventory turnover (days)
0
0
0
0
0
0
0
0
0
Customer payment term (days)
85
99
150
109
0
17
17
17
0
Supplier payment term (days)
36
39
34
35
77
24
42
54
0
Positioning of PATRIMOINE ET GESTION II in its sector
Comparison with sector Activités des sièges sociaux
Valuation estimate
Based on 103 transactions of similar company sales
in 2024,
the value of PATRIMOINE ET GESTION II is estimated at
17 579 049 €
(range 6 035 999€ - 47 334 871€).
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
103 transactions
6035k€17579k€47334k€
17 579 049 €Range: 6 035 999€ - 47 334 871€
NAF 5 année 2024
Valuation method used
Net Income Multiple
1 848 885 €
×
9.5x
=17 579 049 €
Range: 6 036 000€ - 47 334 872€
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 103 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 PATRIMOINE ET GESTION II with other companies in the same sector:
Frequently asked questions about PATRIMOINE ET GESTION II
What is the revenue of PATRIMOINE ET GESTION II ?
The revenue of PATRIMOINE ET GESTION II in 2023 is 1.3 M€.
Is PATRIMOINE ET GESTION II profitable?
Yes, PATRIMOINE ET GESTION II generated a net profit of 1.8 M€ in 2024.
Where is the headquarters of PATRIMOINE ET GESTION II ?
The headquarters of PATRIMOINE ET GESTION II is located in LA GARDE (83130), in the department Var.
Where to find the tax return of PATRIMOINE ET GESTION II ?
The tax return of PATRIMOINE ET GESTION II 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 PATRIMOINE ET GESTION II operate?
PATRIMOINE ET GESTION II 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