Employees: 11 (2023.0)Legal category: Société à responsabilité limitée (sans autre indication)Size: PMECreation date: 2005-04-01 (21 years)Status: ActiveBusiness sector: Travaux de menuiserie bois et PVCLocation: CRAON (53400), Mayenne
PELLUAU SARL : revenue, balance sheet and financial ratios
PELLUAU SARL is a French company
founded 21 years ago,
specialized in the sector Travaux de menuiserie bois et PVC.
Based in CRAON (53400),
this company of category PME
shows in 2018 a revenue of 2.6 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - PELLUAU SARL (SIREN 481978807)
Indicator
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
N/C
N/C
N/C
N/C
N/C
N/C
N/C
2 644 786 €
2 462 352 €
2 461 690 €
Net income
158 779 €
216 483 €
187 762 €
139 164 €
159 486 €
132 331 €
153 895 €
73 429 €
31 543 €
18 055 €
EBITDA
N/C
N/C
N/C
N/C
N/C
N/C
N/C
83 310 €
41 792 €
-9 558 €
Net margin
N/C
N/C
N/C
N/C
N/C
N/C
N/C
2.8%
1.3%
0.7%
Revenue and income statement
In 2025, PELLUAU SARL generates positive net income of 159 k€. Net income represents the final profit after all expenses (operating, financial, exceptional) and corporate tax. Change over 2016-2025: 18 k€ -> 159 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
158 779 €
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 9%. 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 61%. 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
8.568%
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
61.279%
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
111.811
67.943
24.13
27.694
24.532
31.973
37.395
31.615
34.781
8.568
Financial autonomy
23.191
28.613
31.42
40.191
44.047
42.082
39.913
42.619
45.438
61.279
Repayment capacity
-5.158
2.662
1.318
None
None
None
None
None
None
None
Cash flow / Revenue
-0.693%
1.29%
2.051%
None%
None%
None%
None%
None%
None%
None%
Sector positioning
Debt ratio
8.572025
2023
2024
2025
Q1: 6.32
Med: 20.24
Q3: 49.16
Good-26 pts over 3 years
In 2025, the debt ratio of PELLUAU SARL (8.57) ranks below the median of the sector. This ratio measures the weight of debt relative to equity. This controlled position reflects prudent management.
Financial autonomy
61.28%2025
2023
2024
2025
Q1: 30.09%
Med: 46.28%
Q3: 61.0%
Excellent+17 pts over 3 years
In 2025, the financial autonomy of PELLUAU SARL (61.3%) ranks in the top 25% of the sector. This ratio represents the share of equity in total financing. High autonomy reflects financial independence and ability to absorb shocks.
Liquidity ratios
The liquidity ratio (= Current assets / Current liabilities) stands at 256.41. 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
256.411
Liquidity indicators evolution PELLUAU SARL
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
126.345
136.677
142.693
177.945
195.045
201.613
203.901
205.317
223.745
256.411
Interest coverage
-68.498
12.469
5.399
None
None
None
None
None
None
None
Sector positioning
Liquidity ratio
256.412025
2023
2024
2025
Q1: 161.35
Med: 225.06
Q3: 328.15
Good+8 pts over 3 years
In 2025, the liquidity ratio of PELLUAU SARL (256.41) 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.
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 PELLUAU SARL
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
540 095 €
459 327 €
453 687 €
0 €
0 €
0 €
0 €
0 €
0 €
0 €
Inventory turnover (days)
23
19
30
0
0
0
0
0
0
0
Customer payment term (days)
44
46
42
0
0
0
0
0
0
0
Supplier payment term (days)
49
41
50
0
0
0
0
0
0
0
Positioning of PELLUAU SARL in its sector
Comparison with sector Travaux de menuiserie bois et PVC
Valuation estimate
Indicative estimate only : the number of comparable transactions in this sector is limited (21 transactions).
This range of 300 908€ to 1 040 884€ is provided for information purposes only and requires in-depth analysis to be confirmed.
Estimated enterprise value2025
Indicative
300k€661k€1040k€
661 548 €Range: 300 908€ - 1 040 884€
NAF 5 année 2025
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 21 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 menuiserie bois et PVC)
Compare PELLUAU SARL with other companies in the same sector:
Yes, PELLUAU SARL generated a net profit of 159 k€ in 2025.
Where is the headquarters of PELLUAU SARL ?
The headquarters of PELLUAU SARL is located in CRAON (53400), in the department Mayenne.
Where to find the tax return of PELLUAU SARL ?
The tax return of PELLUAU SARL 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 PELLUAU SARL operate?
PELLUAU SARL operates in the sector Travaux de menuiserie bois et PVC (NAF code 43.32A). 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