PAYSAGES ADELINE : revenue, balance sheet and financial ratios
PAYSAGES ADELINE is a French company
founded 31 years ago,
specialized in the sector Services d'aménagement paysager .
Based in SAINT-AUBIN-SUR-GAILLON (27600),
this company of category PME
shows in 2023 a revenue of 4.8 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - PAYSAGES ADELINE (SIREN 399432517)
Indicator
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
N/C
N/C
4 783 191 €
N/C
3 712 997 €
3 485 022 €
3 185 583 €
2 637 422 €
2 367 147 €
2 262 929 €
Net income
832 137 €
589 726 €
666 338 €
273 993 €
164 413 €
190 684 €
189 830 €
223 834 €
232 564 €
61 056 €
EBITDA
N/C
N/C
1 077 506 €
N/C
350 590 €
350 384 €
301 121 €
306 653 €
318 932 €
72 981 €
Net margin
N/C
N/C
13.9%
N/C
4.4%
5.5%
6.0%
8.5%
9.8%
2.7%
Revenue and income statement
In 2025, PAYSAGES ADELINE generates positive net income of 832 k€. Net income represents the final profit after all expenses (operating, financial, exceptional) and corporate tax. Change over 2016-2025: 61 k€ -> 832 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
832 137 €
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 74%. Debt level is high: negotiating margin with banks is reduced. Financial autonomy (= Equity / Total assets x 100) reaches 40%. The balance between equity and debt is satisfactory.
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
74.013%
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
39.817%
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
2019
2020
2021
2022
2023
2024
2025
Debt ratio
8.027
46.439
20.625
33.823
165.85
274.341
170.415
62.8
50.268
74.013
Financial autonomy
15.646
35.553
39.121
37.43
24.1
9.846
22.073
37.802
36.065
39.817
Repayment capacity
0.156
0.719
0.371
0.65
2.731
1.37
None
0.594
None
None
Cash flow / Revenue
3.951%
9.421%
9.172%
7.298%
8.02%
7.532%
None%
17.649%
None%
None%
Sector positioning
Debt ratio
74.012025
2023
2024
2025
Q1: 8.08
Med: 27.61
Q3: 72.06
Average+9 pts over 3 years
In 2025, the debt ratio of PAYSAGES ADELINE (74.01) 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
39.82%2025
2023
2024
2025
Q1: 22.59%
Med: 40.68%
Q3: 57.38%
Average
In 2025, the financial autonomy of PAYSAGES ADELINE (39.8%) 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
0.59 years2023
2023
Q1: 0.0 years
Med: 0.49 years
Q3: 1.75 years
Average
In 2023, the repayment capacity of PAYSAGES ADELINE (0.59) 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 218.30. 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
218.297
Liquidity indicators evolution PAYSAGES ADELINE
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
2025
Liquidity ratio
105.379
162.889
157.117
144.677
212.744
91.562
171.1
182.46
167.845
218.297
Interest coverage
0.651
0.221
0.318
0.306
0.539
0.45
None
0.496
None
None
Sector positioning
Liquidity ratio
218.32025
2023
2024
2025
Q1: 145.15
Med: 201.2
Q3: 300.36
Good+9 pts over 3 years
In 2025, the liquidity ratio of PAYSAGES ADELINE (218.30) ranks above the median of the sector. This ratio measures the ability to cover short-term debt with current assets. This comfortable position offers an appreciable safety margin.
Interest coverage
0.5x2023
2023
Q1: 0.0x
Med: 0.57x
Q3: 2.7x
Average
In 2023, the interest coverage of PAYSAGES ADELINE (0.5x) 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.
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 PAYSAGES ADELINE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
2025
Operating WCR
596 893 €
-39 176 €
492 380 €
334 614 €
466 017 €
272 794 €
0 €
368 641 €
0 €
0 €
Inventory turnover (days)
0
0
1
0
0
0
0
0
0
0
Customer payment term (days)
20
13
26
18
52
52
0
37
0
0
Supplier payment term (days)
167
70
102
84
78
94
0
82
0
0
Positioning of PAYSAGES ADELINE in its sector
Comparison with sector Services d'aménagement paysager
Valuation estimate
Based on 125 transactions of similar company sales
(all years),
the value of PAYSAGES ADELINE is estimated at
2 684 778 €
(range 798 173€ - 5 983 151€).
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
125 transactions
798k€2684k€5983k€
2 684 778 €Range: 798 173€ - 5 983 151€
NAF 5 all-time
Valuation method used
Net Income Multiple
832 137 €
×
3.2x
=2 684 779 €
Range: 798 174€ - 5 983 152€
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 125 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 (Services d'aménagement paysager )
Compare PAYSAGES ADELINE with other companies in the same sector:
The revenue of PAYSAGES ADELINE in 2023 is 4.8 M€.
Is PAYSAGES ADELINE profitable?
Yes, PAYSAGES ADELINE generated a net profit of 832 k€ in 2025.
Where is the headquarters of PAYSAGES ADELINE ?
The headquarters of PAYSAGES ADELINE is located in SAINT-AUBIN-SUR-GAILLON (27600), in the department Eure.
Where to find the tax return of PAYSAGES ADELINE ?
The tax return of PAYSAGES ADELINE 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 PAYSAGES ADELINE operate?
PAYSAGES ADELINE operates in the sector Services d'aménagement paysager (NAF code 81.30Z). 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