Employees: 12 (2023.0)Legal category: SCA (commandite par actions)Size: PMECreation date: 2011-12-09 (14 years)Status: ActiveBusiness sector: Travaux de démolitionLocation: ROM (79120), Deux-Sevres
PELLETIER DESAMIANTAGE : revenue, balance sheet and financial ratios
PELLETIER DESAMIANTAGE is a French company
founded 14 years ago,
specialized in the sector Travaux de démolition.
Based in ROM (79120),
this company of category PME
shows in 2022 a revenue of 2.5 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - PELLETIER DESAMIANTAGE (SIREN 538487828)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
N/C
N/C
2 541 231 €
3 039 161 €
2 540 641 €
2 308 962 €
2 461 251 €
1 911 594 €
1 762 765 €
Net income
183 421 €
298 302 €
6 154 €
128 760 €
23 093 €
274 €
18 886 €
-58 798 €
62 285 €
EBITDA
N/C
N/C
58 030 €
196 821 €
36 363 €
-83 909 €
16 584 €
-122 619 €
97 373 €
Net margin
N/C
N/C
0.2%
4.2%
0.9%
0.0%
0.8%
-3.1%
3.5%
Revenue and income statement
In 2024, PELLETIER DESAMIANTAGE generates positive net income of 183 k€. Net income represents the final profit after all expenses (operating, financial, exceptional) and corporate tax. Change over 2016-2024: 62 k€ -> 183 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
183 421 €
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 44%. Debt remains under control: the company retains capacity to raise new debt if needed. Financial autonomy (= Equity / Total assets x 100) reaches 23%. 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
44.418%
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
22.816%
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
2016
2017
2018
2019
2020
2021
2022
2023
2024
Debt ratio
115.352
23.791
50.588
67.364
144.872
70.881
64.091
52.329
44.418
Financial autonomy
23.72
6.82
11.349
11.338
12.905
23.819
23.099
30.593
22.816
Repayment capacity
2.291
-0.208
1.858
-0.561
4.144
0.928
10.225
None
None
Cash flow / Revenue
4.878%
-3.161%
0.437%
-3.746%
1.308%
5.616%
0.455%
None%
None%
Sector positioning
Debt ratio
44.422024
2022
2023
2024
Q1: 3.88
Med: 27.21
Q3: 60.79
Average-5 pts over 3 years
In 2024, the debt ratio of PELLETIER DESAMIANTAGE (44.42) 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
22.82%2024
2022
2023
2024
Q1: 14.87%
Med: 32.56%
Q3: 50.82%
Average
In 2024, the financial autonomy of PELLETIER DESAMIANTAGE (22.8%) 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
10.22 years2022
2022
Q1: 0.0 years
Med: 0.3 years
Q3: 1.58 years
Watch
In 2022, the repayment capacity of PELLETIER DESAMIANTAGE (10.22) 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 140.40. 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
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Liquidity ratio
178.973
0.0
97.329
105.506
136.89
171.135
140.328
158.01
140.404
Interest coverage
0.339
-2.5
28.172
-3.836
8.707
2.284
10.6
None
None
Sector positioning
Liquidity ratio
140.42024
2022
2023
2024
Q1: 135.21
Med: 183.64
Q3: 249.41
Average
In 2024, the liquidity ratio of PELLETIER DESAMIANTAGE (140.40) ranks below the median of the sector. This ratio measures the ability to cover short-term debt with current assets. An improvement would strengthen the competitive position.
Interest coverage
10.6x2022
2022
Q1: 0.0x
Med: 0.38x
Q3: 1.86x
Excellent
In 2022, the interest coverage of PELLETIER DESAMIANTAGE (10.6x) 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 PELLETIER DESAMIANTAGE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
306 897 €
-132 569 €
345 338 €
399 289 €
473 347 €
368 802 €
535 082 €
0 €
0 €
Inventory turnover (days)
2
0
9
8
5
2
7
0
0
Customer payment term (days)
59
0
31
29
61
51
60
0
0
Supplier payment term (days)
61
120
65
73
58
55
71
0
0
Positioning of PELLETIER DESAMIANTAGE in its sector
Comparison with sector Travaux de démolition
Valuation estimate
Based on 136 transactions of similar company sales
(all years),
the value of PELLETIER DESAMIANTAGE is estimated at
578 411 €
(range 128 939€ - 1 628 026€).
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
136 transactions
128k€578k€1628k€
578 411 €Range: 128 939€ - 1 628 026€
NAF 4 all-time
Aggregated at NAF sub-class level
Valuation method used
Net Income Multiple
183 421 €
×
3.2x
=578 412 €
Range: 128 939€ - 1 628 027€
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 136 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 démolition)
Compare PELLETIER DESAMIANTAGE with other companies in the same sector:
Frequently asked questions about PELLETIER DESAMIANTAGE
What is the revenue of PELLETIER DESAMIANTAGE ?
The revenue of PELLETIER DESAMIANTAGE in 2022 is 2.5 M€.
Is PELLETIER DESAMIANTAGE profitable?
Yes, PELLETIER DESAMIANTAGE generated a net profit of 183 k€ in 2024.
Where is the headquarters of PELLETIER DESAMIANTAGE ?
The headquarters of PELLETIER DESAMIANTAGE is located in ROM (79120), in the department Deux-Sevres.
Where to find the tax return of PELLETIER DESAMIANTAGE ?
The tax return of PELLETIER DESAMIANTAGE 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 PELLETIER DESAMIANTAGE operate?
PELLETIER DESAMIANTAGE operates in the sector Travaux de démolition (NAF code 43.11Z). 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