Employees: 02 (2023.0)Legal category: Société à responsabilité limitée (sans autre indication)Size: PMECreation date: 2003-04-02 (23 years)Status: ActiveBusiness sector: Services d'aménagement paysager Location: SILLERY (51500), Marne
PAYSAGES ET TRADITIONS : revenue, balance sheet and financial ratios
PAYSAGES ET TRADITIONS is a French company
founded 23 years ago,
specialized in the sector Services d'aménagement paysager .
Based in SILLERY (51500),
this company of category PME
shows in 2025 a revenue of 94 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - PAYSAGES ET TRADITIONS (SIREN 447631086)
Indicator
2025
2023
2021
2020
2019
2018
2017
Revenue
94 042 €
113 980 €
122 118 €
121 111 €
134 533 €
168 879 €
148 817 €
Net income
-8 557 €
550 €
-4 658 €
490 €
4 082 €
2 104 €
-457 €
EBITDA
-755 €
2 185 €
-1 347 €
4 164 €
7 068 €
8 188 €
1 718 €
Net margin
-9.1%
0.5%
-3.8%
0.4%
3.0%
1.2%
-0.3%
Revenue and income statement
In 2025, PAYSAGES ET TRADITIONS achieves revenue of 94 k€. Revenue is declining over the period 2017-2025 (CAGR: -5.6%). Significant drop of -17% vs 2023. After deducting consumption (3 k€), gross margin stands at 91 k€, i.e. a rate of 97%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches -755 €, representing -0.8% of revenue. Warning negative scissor effect: despite revenue change (-17%), EBITDA varies by -135%, reducing margin by 2.7 pts. This reflects costs rising faster than revenue. Negative EBITDA means operations do not cover current expenses: concerning situation. Net income is negative at -9 k€ (-9.1% of revenue), which will impact equity.
Revenue (2025)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
94 042 €
Gross margin (2025)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
91 367 €
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
-755 €
EBIT (2025)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
-7 502 €
Net income (2025)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
-8 557 €
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
-0.8%
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 35%. Debt remains under control: the company retains capacity to raise new debt if needed. Financial autonomy (= Equity / Total assets x 100) reaches 20%. 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
35.292%
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
20.492%
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
-5.735%
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
-2.685
Asset age ratio (2025)
?
Asset age ratio
Definition
Measures the degree of wear of tangible assets.
Formula
Accumulated depreciation / Gross fixed assets x 100
Solvency indicators evolution PAYSAGES ET TRADITIONS
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2017
2018
2019
2020
2021
2023
2025
Debt ratio
12.763
18.845
12.385
11.44
13.484
8.49
35.292
Financial autonomy
8.889
12.908
9.575
9.03
10.422
6.177
20.492
Repayment capacity
0.0
0.785
0.129
0.0
0.0
0.0
-2.685
Cash flow / Revenue
2.423%
5.108%
5.802%
3.654%
-0.761%
3.605%
-5.735%
Sector positioning
Debt ratio
35.292025
2021
2023
2025
Q1: 8.08
Med: 27.61
Q3: 72.06
Average+22 pts over 3 years
In 2025, the debt ratio of PAYSAGES ET TRADITIONS (35.29) 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
20.49%2025
2021
2023
2025
Q1: 22.59%
Med: 40.68%
Q3: 57.38%
Watch
In 2025, the financial autonomy of PAYSAGES ET TRADITIONS (20.5%) ranks in the bottom 25% of the sector. This ratio represents the share of equity in total financing. Low autonomy may limit investment capacity and increase vulnerability.
Repayment capacity
-2.69 years2025
2021
2023
2025
Q1: 0.0 years
Med: 0.47 years
Q3: 1.55 years
Excellent
In 2025, the repayment capacity of PAYSAGES ET TRADITIONS (-2.69) ranks in the bottom 25% of the sector, which is positive. This ratio indicates the number of years needed to repay debt with cash flow. A short capacity reflects controlled debt and good cash generation.
Liquidity ratios
The liquidity ratio (= Current assets / Current liabilities) stands at 287.92. 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
287.922
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
-209.139
Liquidity indicators evolution PAYSAGES ET TRADITIONS
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2017
2018
2019
2020
2021
2023
2025
Liquidity ratio
311.869
341.057
425.727
451.534
431.257
279.107
287.922
Interest coverage
0.0
4.177
2.476
0.0
-21.158
1.831
-209.139
Sector positioning
Liquidity ratio
287.922025
2021
2023
2025
Q1: 145.15
Med: 201.2
Q3: 300.36
Good
In 2025, the liquidity ratio of PAYSAGES ET TRADITIONS (287.92) 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
-209.14x2025
2021
2023
2025
Q1: 0.0x
Med: 0.94x
Q3: 3.85x
Watch
In 2025, the interest coverage of PAYSAGES ET TRADITIONS (-209.1x) ranks in the bottom 25% of the sector. This ratio indicates how many times operating income covers interest expenses. Low coverage may indicate fragility to rate or income variations.
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: 195 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 44 days. The gap of 151 days means the company finances its customers for over a month before being paid relative to supplier payments. This weighs on cash flow. Overall, WCR represents 113 days of revenue, i.e. 30 k€ to permanently finance. Over 2017-2025, WCR increased by +4285%, 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
29 559 €
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
195 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
0 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
113 j
WCR and payment terms evolution PAYSAGES ET TRADITIONS
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2017
2018
2019
2020
2021
2023
2025
Operating WCR
674 €
-491 €
14 364 €
8 596 €
16 039 €
18 273 €
29 559 €
Inventory turnover (days)
0
0
0
0
0
0
0
Customer payment term (days)
65
35
48
47
93
126
195
Supplier payment term (days)
27
34
23
20
36
36
44
Positioning of PAYSAGES ET TRADITIONS 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 ET TRADITIONS is estimated at
33 137 €
(range 17 019€ - 47 026€).
The price/revenue ratio is 0.35x
(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
125 transactions
17k€33k€47k€
33 137 €Range: 17 019€ - 47 026€
NAF 5 all-time
Valuation method used
Revenue Multiple
94 042 €
×
0.35x
=33 137 €
Range: 17 019€ - 47 027€
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 ET TRADITIONS with other companies in the same sector:
Frequently asked questions about PAYSAGES ET TRADITIONS
What is the revenue of PAYSAGES ET TRADITIONS ?
The revenue of PAYSAGES ET TRADITIONS in 2025 is 94 k€.
Is PAYSAGES ET TRADITIONS profitable?
PAYSAGES ET TRADITIONS recorded a net loss in 2025.
Where is the headquarters of PAYSAGES ET TRADITIONS ?
The headquarters of PAYSAGES ET TRADITIONS is located in SILLERY (51500), in the department Marne.
Where to find the tax return of PAYSAGES ET TRADITIONS ?
The tax return of PAYSAGES ET TRADITIONS 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 ET TRADITIONS operate?
PAYSAGES ET TRADITIONS 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