Employees: 02 (2023.0)Legal category: Société à responsabilité limitée (sans autre indication)Size: PMECreation date: 1995-04-01 (31 years)Status: ActiveBusiness sector: Travaux de couverture par élémentsLocation: AMBAZAC (87240), Haute-Vienne
PAVAILLON ET FILS : revenue, balance sheet and financial ratios
PAVAILLON ET FILS is a French company
founded 31 years ago,
specialized in the sector Travaux de couverture par éléments.
Based in AMBAZAC (87240),
this company of category PME
shows in 2023 a revenue of 571 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - PAVAILLON ET FILS (SIREN 400701850)
Indicator
2024
2023
2022
2021
2018
2017
Revenue
N/C
570 989 €
N/C
N/C
678 230 €
658 073 €
Net income
86 829 €
57 326 €
45 531 €
45 025 €
107 313 €
73 040 €
EBITDA
N/C
72 101 €
N/C
N/C
154 014 €
106 211 €
Net margin
N/C
10.0%
N/C
N/C
15.8%
11.1%
Revenue and income statement
In 2024, PAVAILLON ET FILS generates positive net income of 87 k€. Net income represents the final profit after all expenses (operating, financial, exceptional) and corporate tax. Change over 2017-2024: 73 k€ -> 87 k€.
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
86 829 €
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 24%. 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 73%. 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
23.783%
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
72.888%
Asset age ratio (2024)
?
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
2018
2021
2022
2023
2024
Debt ratio
65.022
36.499
32.611
34.64
32.581
23.783
Financial autonomy
54.203
66.374
62.007
69.39
68.261
72.888
Repayment capacity
2.214
1.109
None
None
2.939
None
Cash flow / Revenue
12.238%
17.308%
None%
None%
10.13%
None%
Sector positioning
Debt ratio
23.782024
2022
2023
2024
Q1: 4.52
Med: 19.76
Q3: 51.24
Average
In 2024, the debt ratio of PAVAILLON ET FILS (23.78) 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
72.89%2024
2022
2023
2024
Q1: 20.32%
Med: 41.51%
Q3: 58.48%
Excellent+8 pts over 3 years
In 2024, the financial autonomy of PAVAILLON ET FILS (72.9%) 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
2.94 years2023
2023
Q1: 0.0 years
Med: 0.43 years
Q3: 1.39 years
Watch
In 2023, the repayment capacity of PAVAILLON ET FILS (2.94) ranks in the top 25% of the sector. This ratio indicates the number of years needed to repay debt with cash flow. A long duration may signal heavy debt relative to repayment capacity.
Liquidity ratios
The liquidity ratio (= Current assets / Current liabilities) stands at 584.27. 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
584.274
Liquidity indicators evolution PAVAILLON ET FILS
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2017
2018
2021
2022
2023
2024
Liquidity ratio
471.053
559.497
361.261
940.651
661.88
584.274
Interest coverage
4.598
0.788
None
None
1.032
None
Sector positioning
Liquidity ratio
584.272024
2022
2023
2024
Q1: 152.76
Med: 217.99
Q3: 316.69
Excellent
In 2024, the liquidity ratio of PAVAILLON ET FILS (584.27) 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
1.03x2023
2023
Q1: 0.0x
Med: 0.68x
Q3: 2.48x
Good
In 2023, the interest coverage of PAVAILLON ET FILS (1.0x) 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.
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 PAVAILLON ET FILS
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2017
2018
2021
2022
2023
2024
Operating WCR
173 257 €
186 242 €
0 €
0 €
145 442 €
0 €
Inventory turnover (days)
40
42
0
0
84
0
Customer payment term (days)
49
43
0
0
29
0
Supplier payment term (days)
44
21
0
0
21
0
Positioning of PAVAILLON ET FILS in its sector
Comparison with sector Travaux de couverture par éléments
Valuation estimate
Indicative estimate only : the number of comparable transactions in this sector is limited (20 transactions).
This range of 87 167€ to 352 391€ is provided for information purposes only and requires in-depth analysis to be confirmed.
Estimated enterprise value2024
Indicative
87k€181k€352k€
181 654 €Range: 87 167€ - 352 391€
NAF 5 année 2024
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 20 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 (Travaux de couverture par éléments)
Compare PAVAILLON ET FILS with other companies in the same sector:
Frequently asked questions about PAVAILLON ET FILS
What is the revenue of PAVAILLON ET FILS ?
The revenue of PAVAILLON ET FILS in 2023 is 571 k€.
Is PAVAILLON ET FILS profitable?
Yes, PAVAILLON ET FILS generated a net profit of 87 k€ in 2024.
Where is the headquarters of PAVAILLON ET FILS ?
The headquarters of PAVAILLON ET FILS is located in AMBAZAC (87240), in the department Haute-Vienne.
Where to find the tax return of PAVAILLON ET FILS ?
The tax return of PAVAILLON ET FILS 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 PAVAILLON ET FILS operate?
PAVAILLON ET FILS operates in the sector Travaux de couverture par éléments (NAF code 43.91B). 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