Employees: 03 (2023.0)Legal category: SCA (commandite par actions)Size: PMECreation date: 2016-12-14 (9 years)Status: ActiveBusiness sector: Construction de maisons individuellesLocation: OLLIOULES (83190), Var
PCM VERANDAS : revenue, balance sheet and financial ratios
PCM VERANDAS is a French company
founded 9 years ago,
specialized in the sector Construction de maisons individuelles.
Based in OLLIOULES (83190),
this company of category PME
shows in 2018 a revenue of 1.7 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - PCM VERANDAS (SIREN 824431563)
Indicator
2024
2023
2018
2017
Revenue
N/C
N/C
1 672 988 €
1 729 481 €
Net income
54 455 €
136 455 €
28 686 €
31 837 €
EBITDA
N/C
N/C
64 202 €
62 953 €
Net margin
N/C
N/C
1.7%
1.8%
Revenue and income statement
In 2024, PCM VERANDAS generates positive net income of 54 k€. Net income represents the final profit after all expenses (operating, financial, exceptional) and corporate tax. Change over 2017-2024: 32 k€ -> 54 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
54 455 €
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 95%. Debt level is high: negotiating margin with banks is reduced. Financial autonomy (= Equity / Total assets x 100) reaches 37%. The balance between equity and debt is satisfactory.
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
95.346%
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
36.794%
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
2023
2024
Debt ratio
1258.303
612.893
122.528
95.346
Financial autonomy
4.336
8.23
28.936
36.794
Repayment capacity
8.228
7.43
None
None
Cash flow / Revenue
3.08%
3.132%
None%
None%
Sector positioning
Debt ratio
95.352024
2018
2023
2024
Q1: 0.01
Med: 9.47
Q3: 42.45
Average
In 2024, the debt ratio of PCM VERANDAS (95.35) 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
36.79%2024
2018
2023
2024
Q1: 5.83%
Med: 26.67%
Q3: 49.1%
Good+32 pts over 3 years
In 2024, the financial autonomy of PCM VERANDAS (36.8%) 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
7.43 years2018
2018
Q1: 0.0 years
Med: 0.01 years
Q3: 0.7 years
Average
In 2018, the repayment capacity of PCM VERANDAS (7.43) 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 91.63. 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
91.627
Liquidity indicators evolution PCM VERANDAS
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2017
2018
2023
2024
Liquidity ratio
107.334
107.667
87.29
91.627
Interest coverage
11.229
10.662
None
None
Sector positioning
Liquidity ratio
91.632024
2018
2023
2024
Q1: 127.61
Med: 184.32
Q3: 290.53
Watch
In 2024, the liquidity ratio of PCM VERANDAS (91.63) 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
10.66x2018
2018
Q1: 0.0x
Med: 0.0x
Q3: 1.76x
Excellent
In 2018, the interest coverage of PCM VERANDAS (10.7x) 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 (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 PCM VERANDAS
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2017
2018
2023
2024
Operating WCR
-161 447 €
-148 126 €
0 €
0 €
Inventory turnover (days)
16
17
0
0
Customer payment term (days)
0
0
0
0
Supplier payment term (days)
11
16
0
0
Positioning of PCM VERANDAS in its sector
Comparison with sector Construction de maisons individuelles
Valuation estimate
Based on 113 transactions of similar company sales
(all years),
the value of PCM VERANDAS is estimated at
135 172 €
(range 45 824€ - 435 896€).
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 value2024
113 transactions
45k€135k€435k€
135 172 €Range: 45 824€ - 435 896€
NAF 5 all-time
Valuation method used
Net Income Multiple
54 455 €
×
2.5x
=135 173 €
Range: 45 824€ - 435 896€
Only this financial indicator is available for this company.
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 (Construction de maisons individuelles)
Compare PCM VERANDAS with other companies in the same sector:
Yes, PCM VERANDAS generated a net profit of 54 k€ in 2024.
Where is the headquarters of PCM VERANDAS ?
The headquarters of PCM VERANDAS is located in OLLIOULES (83190), in the department Var.
Where to find the tax return of PCM VERANDAS ?
The tax return of PCM VERANDAS 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 PCM VERANDAS operate?
PCM VERANDAS operates in the sector Construction de maisons individuelles (NAF code 41.20A). 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