Employees: NN (None)Legal category: Société à responsabilité limitée (sans autre indication)Size: PMECreation date: 2008-06-23 (17 years)Status: ActiveBusiness sector: Ingénierie, études techniquesLocation: FONDETTES (37230), Indre-et-Loire
PERIC CONSEIL : revenue, balance sheet and financial ratios
PERIC CONSEIL is a French company
founded 17 years ago,
specialized in the sector Ingénierie, études techniques.
Based in FONDETTES (37230),
this company of category PME
shows in 2022 a revenue of 123 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - PERIC CONSEIL (SIREN 504893462)
Indicator
2022
2021
2020
2019
2018
2017
Revenue
122 784 €
141 206 €
120 765 €
132 931 €
122 025 €
125 610 €
Net income
33 665 €
32 964 €
32 217 €
31 309 €
29 381 €
31 176 €
EBITDA
47 534 €
46 656 €
46 219 €
46 455 €
44 015 €
40 500 €
Net margin
27.4%
23.3%
26.7%
23.6%
24.1%
24.8%
Revenue and income statement
Im Jahr 2022 erzielt PERIC CONSEIL einen Umsatz von 123 k€. Die Aktivität bleibt über den Zeitraum stabil (CAGR: -0.5%). Deutlicher Rückgang von -13% vs 2021. Nach Abzug des Verbrauchs (0 €) beträgt die Bruttomarge 123 k€, d.h. eine Rate von 100%. Dieses Verhältnis misst die Fähigkeit, aus der Geschäftstätigkeit Wert zu schaffen. EBITDA (= Bruttomarge - Personalkosten - Steuern) erreicht 48 k€, was 38.7% des Umsatzes entspricht. Positiver Schereneffekt: EBITDA-Marge verbessert sich um +5.7 Punkte. Diese hohe EBITDA-Marge bietet starke Selbstfinanzierungskapazität. Das Nettoergebnis beträgt 34 k€, d.h. 27.4% des Umsatzes.
Revenue (2022)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
122 784 €
Gross margin (2022)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
122 784 €
EBITDA (2022)
?
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
47 534 €
EBIT (2022)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
41 233 €
Net income (2022)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
33 665 €
EBITDA margin (2022)
?
EBITDA margin
Definition
Measures the company's operating profitability.
Formula
(EBE / CA) x 100
Interpretation
> 10% : Good profitability 5-10% : Average < 5% : Low
38.7%
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
Die Verschuldungsquote (= Finanzschulden / Eigenkapital x 100) beträgt 624%. Kritische Situation: Die Schulden übersteigen das Eigenkapital erheblich. Die finanzielle Autonomie (= Eigenkapital / Bilanzsumme x 100) erreicht 13%. Geringe Autonomie: Das Unternehmen ist stark von externer Finanzierung abhängig. Die Schuldenrückzahlungskapazität zeigt, dass es 7.1 Jahre Cashflow braucht. Über 7 Jahre hinaus betrachten Banken das Kreditrisiko im Allgemeinen als hoch. Der Cashflow beträgt 32.5% des Umsatzes. Dieses hohe Niveau bietet eine starke Selbstfinanzierungskapazität.
Debt ratio (2022)
?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low 50-100% : Moderate > 100% : High
624.236%
Financial autonomy (2022)
?
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
12.898%
Cash flow / Revenue (2022)
?
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
32.537%
Repayment capacity (2022)
?
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
7.08
Asset age ratio (2022)
?
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
2019
2020
2021
2022
Debt ratio
728.418
738.568
733.602
706.078
695.248
624.236
Financial autonomy
11.155
11.182
10.987
10.974
11.443
12.898
Repayment capacity
8.488
7.698
7.639
7.472
7.65
7.08
Cash flow / Revenue
27.854%
30.782%
29.952%
33.395%
28.09%
32.537%
Sector positioning
Verschuldungsgrad
624.242022
2020
2021
2022
Q1: 0.0
Med: 10.4
Q3: 59.95
Average
Im Jahr 2022 liegt über dem Median der Branche das verschuldungsgrad von PERIC CONSEIL (624.24). Dieses Verhältnis misst das Gewicht der Schulden im Verhältnis zum Eigenkapital. Eine Reduzierung könnte die finanzielle Stärke verbessern.
Finanzielle Autonomie
12.9%2022
2020
2021
2022
Q1: 10.98%
Med: 36.04%
Q3: 59.81%
Average
Im Jahr 2022 liegt unter dem Median der Branche das finanzielle autonomie von PERIC CONSEIL (12.9%). Dieses Verhältnis stellt den Anteil des Eigenkapitals an der Gesamtfinanzierung dar. Eine Verbesserung würde die Wettbewerbsposition stärken.
Rückzahlungsfähigkeit
7.08 ans2022
2020
2021
2022
Q1: 0.0 ans
Med: 0.01 ans
Q3: 1.24 ans
Average
Im Jahr 2022 liegt über dem Median der Branche das rückzahlungsfähigkeit von PERIC CONSEIL (7.1 ans). Dieses Verhältnis gibt die Anzahl der Jahre an, die zur Rückzahlung der Schulden mit dem Cashflow benötigt werden. Eine Reduzierung könnte die finanzielle Stärke verbessern.
Liquidity ratios
Die Liquiditätsquote beträgt 1131.55. Das Unternehmen verfügt über 2€ liquide Mittel für jeden 1€ kurzfristiger Schulden. Der Zinsdeckungsgrad (= EBIT / Zinsaufwendungen) beträgt 2.9x. Die Finanzaufwendungen werden vom Betrieb angemessen gedeckt.
Liquidity ratio (2022)
?
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
1131.553
Interest coverage (2022)
?
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
2.933
Liquidity indicators evolution PERIC CONSEIL
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2017
2018
2019
2020
2021
2022
Liquidity ratio
857.955
1068.777
847.797
643.601
838.979
1131.553
Interest coverage
1.822
4.555
3.52
3.55
3.254
2.933
Sector positioning
Liquiditätsquote
1131.552022
2020
2021
2022
Q1: 148.17
Med: 225.78
Q3: 385.26
Ausgezeichnet
Im Jahr 2022 liegt in den oberen 25% der Branche das liquiditätsquote von PERIC CONSEIL (1131.55). Dieses Verhältnis misst die Fähigkeit, kurzfristige Schulden mit Umlaufvermögen zu decken. Ein Verhältnis über 1 gewährleistet komfortable Deckung kurzfristiger Fälligkeiten.
Zinsdeckung
2.93x2022
2020
2021
2022
Q1: 0.0x
Med: 0.0x
Q3: 1.47x
Ausgezeichnet
Im Jahr 2022 liegt in den oberen 25% der Branche das zinsdeckung von PERIC CONSEIL (2.9x). Dieses Verhältnis gibt an, wie oft das Betriebsergebnis die Zinsaufwendungen deckt. Hohe Deckung bedeutet, dass Finanzaufwendungen die Rentabilität wenig belasten.
Working capital requirement (WCR) and payment terms
Der Betriebskapitalbedarf (WCR) misst die zeitliche Lücke. Durchschnittliche Kundenzahlungsfrist: 222 Tage. Lieferantenfrist: 68 Tage. Die Lücke von 154 Tagen belastet den Cashflow. Der WCR repräsentiert 434 Tage Umsatz. Im Zeitraum 2017-2022 stieg der WCR um +39%.
Operating WCR (2022)
?
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
147 993 €
Customer credit (2022)
?
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
222 j
Supplier credit (2022)
?
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
68 j
Inventory turnover (2022)
?
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 (2022)
?
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
434 j
WCR and payment terms evolution PERIC CONSEIL
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2017
2018
2019
2020
2021
2022
Operating WCR
106 400 €
164 298 €
134 364 €
155 111 €
165 235 €
147 993 €
Inventory turnover (days)
0
0
0
0
0
0
Customer payment term (days)
155
207
240
181
154
222
Supplier payment term (days)
54
12
24
105
46
68
Positioning of PERIC CONSEIL in its sector
Comparison with sector Ingénierie, études techniques
Valuation estimate
Based on 63 transactions of similar company sales
in 2022,
the value of PERIC CONSEIL is estimated at
32 563 €
(range 14 082€ - 47 227€).
With an EBITDA of 47 534€, the sector multiple of 0.9x is applied.
The price/revenue ratio is 0.16x
(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. Medium reliability: estimate to be confirmed with in-depth analysis.
Estimated enterprise value2022
63 tx
14k€32k€47k€
32 563 €Range: 14 082€ - 47 227€
NAF 5 année 2022
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
47 534 €×0.9x
Estimation45 146 €
18 473€ - 51 863€
Revenue Multiple30%
122 784 €×0.16x
Estimation20 106 €
9 831€ - 35 047€
Net Income Multiple20%
33 665 €×0.6x
Estimation19 791 €
9 480€ - 53 908€
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 63 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 (Ingénierie, études techniques)
Compare PERIC CONSEIL with other companies in the same sector:
Yes, PERIC CONSEIL generated a net profit of 34 k€ in 2022.
Where is the headquarters of PERIC CONSEIL ?
The headquarters of PERIC CONSEIL is located in FONDETTES (37230), in the department Indre-et-Loire.
Where to find the tax return of PERIC CONSEIL ?
The tax return of PERIC CONSEIL 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 PERIC CONSEIL operate?
PERIC CONSEIL operates in the sector Ingénierie, études techniques (NAF code 71.12B). 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