Employees: NN (None)Legal category: SCA (commandite par actions)Size: PMECreation date: 2012-10-30 (13 years)Status: ActiveBusiness sector: Activités des marchands de biens immobiliersLocation: PARIS (75001), Paris
PATRIMONI II : revenue, balance sheet and financial ratios
PATRIMONI II is a French company
founded 13 years ago,
specialized in the sector Activités des marchands de biens immobiliers.
Based in PARIS (75001),
this company of category PME
shows in 2019 a revenue of 8.8 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - PATRIMONI II (SIREN 789251659)
Indicator
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
N/C
N/C
N/C
N/C
8 755 055 €
17 740 552 €
4 025 855 €
2 351 038 €
Net income
-809 €
-57 406 €
-3 507 €
60 875 €
7 701 082 €
3 516 964 €
300 348 €
1 410 555 €
EBITDA
-51 589 €
-58 568 €
-57 120 €
-138 469 €
1 882 533 €
4 645 843 €
666 342 €
360 270 €
Net margin
N/C
N/C
N/C
N/C
88.0%
19.8%
7.5%
60.0%
Revenue and income statement
In 2023, PATRIMONI II records a net loss of 809 €. This deficit will reduce equity on the balance sheet.
EBITDA (2023)
?
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
-51 589 €
EBIT (2023)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
-51 590 €
Net income (2023)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
-809 €
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 0%. 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 70%. This high autonomy means the company finances most of its assets through equity, a sign of strength. Debt repayment capacity (= Financial debt / Cash flow) indicates it would take 0.0 years of cash flow to repay all financial debt. This short period demonstrates excellent debt sustainability.
Debt ratio (2023)
?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low 50-100% : Moderate > 100% : High
0.029%
Financial autonomy (2023)
?
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
69.628%
Repayment capacity (2023)
?
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
0.01
Solvency indicators evolution PATRIMONI II
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
Debt ratio
29.573
103.135
9.577
0.172
12.891
142.87
5.031
0.029
Financial autonomy
72.662
49.047
80.629
59.218
82.192
38.074
80.331
69.628
Repayment capacity
1.895
24.734
0.35
0.001
1.068
-86.707
-0.118
0.01
Cash flow / Revenue
59.997%
7.46%
19.824%
88.1%
None%
None%
None%
None%
Sector positioning
Debt ratio
0.032023
2021
2022
2023
Q1: 0.0
Med: 11.85
Q3: 222.35
Good-37 pts over 3 years
In 2023, the debt ratio of PATRIMONI II (0.03) 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
69.63%2023
2021
2022
2023
Q1: 0.0%
Med: 17.0%
Q3: 60.15%
Excellent+18 pts over 3 years
In 2023, the financial autonomy of PATRIMONI II (69.6%) 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
0.01 years2023
2021
2022
2023
Q1: -7.1 years
Med: 0.0 years
Q3: 2.61 years
Average+25 pts over 3 years
In 2023, the repayment capacity of PATRIMONI II (0.01) 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 329.46. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months.
Liquidity ratio (2023)
?
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
329.464
Interest coverage (2023)
?
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
-7.55
Liquidity indicators evolution PATRIMONI II
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
Liquidity ratio
1709.343
837.715
858.436
245.822
1386.235
1328.034
639.913
329.464
Interest coverage
23.268
40.495
3.94
0.705
0.0
0.0
-0.102
-7.55
Sector positioning
Liquidity ratio
329.462023
2021
2022
2023
Q1: 160.06
Med: 580.5
Q3: 3257.22
Average-28 pts over 3 years
In 2023, the liquidity ratio of PATRIMONI II (329.46) 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.
Interest coverage
-7.55x2023
2021
2022
2023
Q1: -5.83x
Med: 0.0x
Q3: 5.4x
Average-25 pts over 3 years
In 2023, the interest coverage of PATRIMONI II (-7.5x) 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: 263 days. Excellent situation: suppliers finance 263 days of the operating cycle (retail model).
Operating WCR (2023)
?
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 (2023)
?
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 (2023)
?
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
263 j
Inventory turnover (2023)
?
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 PATRIMONI II
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
Operating WCR
9 675 274 €
18 256 649 €
9 599 058 €
452 199 €
0 €
0 €
0 €
0 €
Inventory turnover (days)
398
1108
119
0
0
0
0
0
Customer payment term (days)
2
0
0
0
0
0
0
0
Supplier payment term (days)
14
0
4
37
104
294
194
263
Positioning of PATRIMONI II in its sector
Comparison with sector Activités des marchands de biens immobiliers
Similar companies (Activités des marchands de biens immobiliers)
Compare PATRIMONI II with other companies in the same sector:
The headquarters of PATRIMONI II is located in PARIS (75001), in the department Paris.
Where to find the tax return of PATRIMONI II ?
The tax return of PATRIMONI 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 PATRIMONI II operate?
PATRIMONI II operates in the sector Activités des marchands de biens immobiliers (NAF code 68.10Z). 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