Employees: 12 (2023.0)Legal category: SCA (commandite par actions)Size: PMECreation date: 2004-03-24 (22 years)Status: ActiveBusiness sector: Travaux de couverture par élémentsLocation: SAINT-MEEN-LE-GRAND (35290), Ille-et-Vilaine
PAYOU : revenue, balance sheet and financial ratios
PAYOU is a French company
founded 22 years ago,
specialized in the sector Travaux de couverture par éléments.
Based in SAINT-MEEN-LE-GRAND (35290),
this company of category PME
shows in 2023 a revenue of 2.3 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
In 2025, PAYOU generates positive net income of 190 k€. Net income represents the final profit after all expenses (operating, financial, exceptional) and corporate tax. Change over 2016-2025: 198 k€ -> 190 k€.
Net income (2025)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
190 238 €
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 43%. This high autonomy means the company finances most of its assets through equity, a sign of strength.
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
23.662%
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
43.283%
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
2016
2017
2018
2020
2020
2021
2023
2024
2025
Debt ratio
21.903
37.355
8.446
105.025
5.573
100.532
62.524
41.526
23.662
Financial autonomy
45.991
37.359
52.136
35.662
57.847
29.25
33.707
38.019
43.283
Repayment capacity
0.547
1.324
0.282
35.293
0.148
4.136
41.752
None
None
Cash flow / Revenue
6.732%
3.766%
5.815%
2.566%
10.974%
4.244%
0.38%
None%
None%
Sector positioning
Debt ratio
23.662025
2023
2024
2025
Q1: 5.5
Med: 19.37
Q3: 43.02
Average-20 pts over 3 years
In 2025, the debt ratio of PAYOU (23.66) 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
43.28%2025
2023
2024
2025
Q1: 30.43%
Med: 48.45%
Q3: 62.62%
Average
In 2025, the financial autonomy of PAYOU (43.3%) ranks below the median of the sector. This ratio represents the share of equity in total financing. An improvement would strengthen the competitive position.
Repayment capacity
41.75 years2023
2023
Q1: 0.0 years
Med: 0.44 years
Q3: 1.39 years
Watch
In 2023, the repayment capacity of PAYOU (41.75) 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 139.00. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months.
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
139.003
Liquidity indicators evolution PAYOU
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2018
2020
2020
2021
2023
2024
2025
Liquidity ratio
189.106
170.074
204.507
352.607
237.082
217.481
190.799
178.782
139.003
Interest coverage
1.829
1.947
1.141
3.172
0.128
1.151
21.883
None
None
Sector positioning
Liquidity ratio
139.02025
2023
2024
2025
Q1: 162.47
Med: 222.06
Q3: 326.0
Watch-20 pts over 3 years
In 2025, the liquidity ratio of PAYOU (139.00) 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
21.88x2023
2023
Q1: 0.0x
Med: 0.68x
Q3: 2.49x
Excellent
In 2023, the interest coverage of PAYOU (21.9x) ranks in the top 25% of the sector. This ratio indicates how many times operating income covers interest expenses. High coverage means financial charges weigh little on profitability.
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 (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
0 €
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
0 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
0 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
0 j
WCR and payment terms evolution PAYOU
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2020
2020
2021
2023
2024
2025
Operating WCR
560 688 €
855 501 €
810 407 €
587 521 €
876 855 €
989 542 €
924 714 €
0 €
0 €
Inventory turnover (days)
14
14
16
73
21
27
49
0
0
Customer payment term (days)
45
61
68
240
77
96
85
0
0
Supplier payment term (days)
55
55
42
114
56
53
124
0
0
Positioning of PAYOU in its sector
Comparison with sector Travaux de couverture par éléments
Valuation estimate
Based on 113 transactions of similar company sales
(all years),
the value of PAYOU is estimated at
513 340 €
(range 260 571€ - 912 220€).
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
113 transactions
260k€513k€912k€
513 340 €Range: 260 571€ - 912 220€
NAF 5 all-time
Valuation method used
Net Income Multiple
190 238 €
×
2.7x
=513 340 €
Range: 260 572€ - 912 221€
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 113 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 PAYOU with other companies in the same sector:
Yes, PAYOU generated a net profit of 190 k€ in 2025.
Where is the headquarters of PAYOU ?
The headquarters of PAYOU is located in SAINT-MEEN-LE-GRAND (35290), in the department Ille-et-Vilaine.
Where to find the tax return of PAYOU ?
The tax return of PAYOU 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 PAYOU operate?
PAYOU 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