PERNOUD DEVELOPPEMENT : revenue, balance sheet and financial ratios
PERNOUD DEVELOPPEMENT is a French company
founded 25 years ago,
specialized in the sector Gestion de fonds.
Based in SAINT-USUGE (71500),
this company of category PME
shows in 2021 a revenue of 1.2 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - PERNOUD DEVELOPPEMENT (SIREN 431973197)
Indicator
2022
2021
2021
2020
2019
2018
2017
2016
Revenue
N/C
1 232 280 €
374 308 €
1 325 590 €
1 197 365 €
989 950 €
910 493 €
N/C
Net income
2 585 568 €
741 361 €
6 453 834 €
524 707 €
160 363 €
153 556 €
307 811 €
267 353 €
EBITDA
N/C
65 463 €
72 632 €
70 902 €
110 375 €
179 433 €
41 267 €
N/C
Net margin
N/C
60.2%
1724.2%
39.6%
13.4%
15.5%
33.8%
N/C
Revenue and income statement
In 2022, PERNOUD DEVELOPPEMENT generates positive net income of 2.6 M€. Net income represents the final profit after all expenses (operating, financial, exceptional) and corporate tax. Change over 2016-2022: 267 k€ -> 2.6 M€.
Net income (2022)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
2 585 568 €
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 0%. 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 98%. This high autonomy means the company finances most of its assets through equity, a sign of strength.
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
0.0%
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
98.384%
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
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2021
2022
Debt ratio
0.017
17.042
7.145
12.082
9.246
0.0
7.532
0.0
Financial autonomy
74.726
75.031
74.61
71.33
79.215
92.267
81.477
98.384
Repayment capacity
None
0.615
0.258
0.715
0.28
0.0
0.194
0.0
Cash flow / Revenue
None%
33.748%
28.426%
13.799%
41.207%
-100.902%
59.712%
None%
Sector positioning
Debt ratio
0.02022
2021
2021
2022
Q1: 0.01
Med: 15.74
Q3: 126.79
Excellent
In 2022, the debt ratio of PERNOUD DEVELOPPEMENT (0.00) ranks in the bottom 25% of the sector, which is positive. This ratio measures the weight of debt relative to equity. A low ratio indicates a solid financial structure with little dependence on creditors.
Financial autonomy
98.38%2022
2021
2021
2022
Q1: 12.13%
Med: 51.88%
Q3: 88.01%
Excellent
In 2022, the financial autonomy of PERNOUD DEVELOPPEMENT (98.4%) 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.
Repayment capacity
0.0 years2022
2021
2021
2022
Q1: -0.05 years
Med: 0.0 years
Q3: 3.19 years
Good
In 2022, the repayment capacity of PERNOUD DEVELOPPEMENT (0.00) ranks below the median of the sector. This ratio indicates the number of years needed to repay debt with cash flow. This controlled position reflects prudent management.
Liquidity ratios
The liquidity ratio (= Current assets / Current liabilities) stands at 1485.93. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months.
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
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2018
2019
2020
2021
2021
2022
Liquidity ratio
396.829
449.953
474.712
489.779
643.893
836.623
561.149
1485.928
Interest coverage
None
0.053
0.0
0.0
0.0
0.662
1.082
None
Sector positioning
Liquidity ratio
1485.932022
2021
2021
2022
Q1: 96.29
Med: 394.11
Q3: 2450.04
Good+6 pts over 3 years
In 2022, the liquidity ratio of PERNOUD DEVELOPPEMENT (1485.93) 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
1.08x2021
2021
2021
Q1: -41.55x
Med: 0.0x
Q3: 0.0x
Excellent
In 2021, the interest coverage of PERNOUD DEVELOPPEMENT (1.1x) 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 (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
0 €
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
0 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
0 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 and payment terms evolution PERNOUD DEVELOPPEMENT
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2021
2022
Operating WCR
0 €
539 504 €
412 136 €
286 805 €
534 876 €
430 963 €
346 887 €
0 €
Inventory turnover (days)
0
0
0
0
0
0
0
0
Customer payment term (days)
0
164
108
79
104
12
53
0
Supplier payment term (days)
0
87
44
17
10
1178
44
0
Positioning of PERNOUD DEVELOPPEMENT in its sector
Comparison with sector Gestion de fonds
Valuation estimate
Based on 109 transactions of similar company sales
in 2022,
the value of PERNOUD DEVELOPPEMENT is estimated at
14 912 658 €
(range 6 995 683€ - 32 686 956€).
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 value2022
109 transactions
6995k€14912k€32686k€
14 912 658 €Range: 6 995 683€ - 32 686 956€
NAF 5 année 2022
Valuation method used
Net Income Multiple
2 585 568 €
×
5.8x
=14 912 658 €
Range: 6 995 683€ - 32 686 957€
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 109 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 (Gestion de fonds)
Compare PERNOUD DEVELOPPEMENT with other companies in the same sector:
Frequently asked questions about PERNOUD DEVELOPPEMENT
What is the revenue of PERNOUD DEVELOPPEMENT ?
The revenue of PERNOUD DEVELOPPEMENT in 2021 is 1.2 M€.
Is PERNOUD DEVELOPPEMENT profitable?
Yes, PERNOUD DEVELOPPEMENT generated a net profit of 2.6 M€ in 2022.
Where is the headquarters of PERNOUD DEVELOPPEMENT ?
The headquarters of PERNOUD DEVELOPPEMENT is located in SAINT-USUGE (71500), in the department Saone-et-Loire.
Where to find the tax return of PERNOUD DEVELOPPEMENT ?
The tax return of PERNOUD DEVELOPPEMENT 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 PERNOUD DEVELOPPEMENT operate?
PERNOUD DEVELOPPEMENT operates in the sector Gestion de fonds (NAF code 66.30Z). 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