Employees: 12 (2023.0)Legal category: Société à responsabilité limitée (sans autre indication)Size: PMECreation date: 1994-03-28 (32 years)Status: ActiveBusiness sector: CharcuterieLocation: ANNECY (74000), Haute-Savoie
PAUVERT TRAITEUR : revenue, balance sheet and financial ratios
PAUVERT TRAITEUR is a French company
founded 32 years ago,
specialized in the sector Charcuterie.
Based in ANNECY (74000),
this company of category PME
shows in 2025 a revenue of 1.9 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - PAUVERT TRAITEUR (SIREN 394592307)
Indicator
2025
2024
2023
2022
2021
2020
2019
2017
Revenue
1 939 798 €
1 856 490 €
1 838 541 €
1 598 593 €
1 240 939 €
1 623 301 €
1 522 466 €
1 486 363 €
Net income
85 574 €
93 266 €
82 514 €
39 726 €
41 212 €
26 962 €
55 636 €
26 301 €
EBITDA
125 309 €
135 525 €
111 535 €
63 454 €
99 628 €
91 518 €
102 572 €
55 336 €
Net margin
4.4%
5.0%
4.5%
2.5%
3.3%
1.7%
3.7%
1.8%
Revenue and income statement
In 2025, PAUVERT TRAITEUR achieves revenue of 1.9 M€. Revenue is growing positively over 8 years (CAGR: +3.4%). Vs 2024: +4%. After deducting consumption (744 k€), gross margin stands at 1.2 M€, i.e. a rate of 62%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches 125 k€, representing 6.5% of revenue. The operating margin remains fragile, requiring cost vigilance. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 86 k€, i.e. 4.4% of revenue. This profit can be retained or distributed to shareholders.
Revenue (2025)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
1 939 798 €
Gross margin (2025)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
1 195 890 €
EBITDA (2025)
?
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
125 309 €
EBIT (2025)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
136 945 €
Net income (2025)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
85 574 €
EBITDA margin (2025)
?
EBITDA margin
Definition
Measures the company's operating profitability.
Formula
(EBE / CA) x 100
Interpretation
> 10% : Good profitability 5-10% : Average < 5% : Low
6.5%
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 39%. Debt remains under control: the company retains capacity to raise new debt if needed. Financial autonomy (= Equity / Total assets x 100) reaches 52%. 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 2.6 years of cash flow to repay all financial debt. This short period demonstrates excellent debt sustainability. Cash flow represents 3.8% of revenue. Cash flow measures resources generated by operations, available for investment and debt repayment.
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
38.732%
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
52.086%
Cash flow / Revenue (2025)
?
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
3.751%
Repayment capacity (2025)
?
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
2.57
Asset age ratio (2025)
?
Asset age ratio
Definition
Measures the degree of wear of tangible assets.
Formula
Accumulated depreciation / Gross fixed assets x 100
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2017
2019
2020
2021
2022
2023
2024
2025
Debt ratio
42.689
42.033
46.855
69.575
64.996
73.526
39.321
38.732
Financial autonomy
52.446
57.989
52.973
42.602
43.118
43.488
53.852
52.086
Repayment capacity
8.692
3.182
4.687
5.084
10.036
5.698
2.647
2.57
Cash flow / Revenue
1.6%
4.803%
3.329%
5.534%
1.87%
3.257%
3.819%
3.751%
Sector positioning
Debt ratio
38.732025
2023
2024
2025
Q1: 8.91
Med: 32.48
Q3: 85.15
Average-15 pts over 3 years
In 2025, the debt ratio of PAUVERT TRAITEUR (38.73) 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
52.09%2025
2023
2024
2025
Q1: 31.79%
Med: 52.09%
Q3: 71.0%
Good+5 pts over 3 years
In 2025, the financial autonomy of PAUVERT TRAITEUR (52.1%) 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
2.57 years2025
2023
2024
2025
Q1: 0.28 years
Med: 1.25 years
Q3: 3.82 years
Average-13 pts over 3 years
In 2025, the repayment capacity of PAUVERT TRAITEUR (2.57) 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 155.41. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months. The interest coverage ratio (= EBIT / Interest expenses) is 7.6x. Operating income very largely covers interest expenses: high safety margin.
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
155.414
Interest coverage (2025)
?
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
7.604
Liquidity indicators evolution PAUVERT TRAITEUR
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2017
2019
2020
2021
2022
2023
2024
2025
Liquidity ratio
110.295
219.627
201.986
205.422
190.763
225.868
177.77
155.414
Interest coverage
8.718
3.365
1.084
0.193
0.192
6.092
10.687
7.604
Sector positioning
Liquidity ratio
155.412025
2023
2024
2025
Q1: 129.72
Med: 193.2
Q3: 333.28
Average-24 pts over 3 years
In 2025, the liquidity ratio of PAUVERT TRAITEUR (155.41) 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
7.6x2025
2023
2024
2025
Q1: 0.66x
Med: 4.57x
Q3: 11.27x
Good-14 pts over 3 years
In 2025, the interest coverage of PAUVERT TRAITEUR (7.6x) ranks above the median of the sector. This ratio indicates how many times operating income covers interest expenses. This comfortable position offers an appreciable safety margin.
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: 3 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 44 days. Excellent situation: suppliers finance 41 days of the operating cycle (retail model). Inventory turnover is 8 days (= Average inventory / Cost of goods x 360). Fast turnover, sign of good inventory management. Overall, WCR represents 15 days of revenue, i.e. 80 k€ to permanently finance. Over 2017-2025, WCR increased by +54%, requiring additional financing.
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
79 861 €
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
3 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
44 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
8 j
WCR in days of revenue (2025)
?
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
15 j
WCR and payment terms evolution PAUVERT TRAITEUR
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2017
2019
2020
2021
2022
2023
2024
2025
Operating WCR
51 711 €
80 310 €
54 933 €
-98 779 €
-73 407 €
35 539 €
46 115 €
79 861 €
Inventory turnover (days)
12
16
12
11
9
9
9
8
Customer payment term (days)
5
8
5
2
2
2
2
3
Supplier payment term (days)
48
29
45
70
47
39
29
44
Positioning of PAUVERT TRAITEUR in its sector
Comparison with sector Charcuterie
Valuation estimate
Based on 108 transactions of similar company sales
(all years),
the value of PAUVERT TRAITEUR is estimated at
452 328 €
(range 243 872€ - 979 398€).
With an EBITDA of 125 309€, the sector multiple of 3.6x is applied.
The price/revenue ratio is 0.26x
(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 value2025
108 transactions
243k€452k€979k€
452 328 €Range: 243 872€ - 979 398€
NAF 5 all-time
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
125 309 €×3.6x
Estimation456 373 €
277 508€ - 1 005 758€
Revenue Multiple30%
1 939 798 €×0.26x
Estimation498 275 €
262 285€ - 846 823€
Net Income Multiple20%
85 574 €×4.4x
Estimation373 295 €
132 163€ - 1 112 362€
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 108 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 (Charcuterie)
Compare PAUVERT TRAITEUR with other companies in the same sector:
The revenue of PAUVERT TRAITEUR in 2025 is 1.9 M€.
Is PAUVERT TRAITEUR profitable?
Yes, PAUVERT TRAITEUR generated a net profit of 86 k€ in 2025.
Where is the headquarters of PAUVERT TRAITEUR ?
The headquarters of PAUVERT TRAITEUR is located in ANNECY (74000), in the department Haute-Savoie.
Where to find the tax return of PAUVERT TRAITEUR ?
The tax return of PAUVERT TRAITEUR 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 PAUVERT TRAITEUR operate?
PAUVERT TRAITEUR operates in the sector Charcuterie (NAF code 10.13B). 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