Employees: NN (None)Legal category: SCA (commandite par actions)Size: GECreation date: 2012-09-11 (13 years)Status: ActiveBusiness sector: Transports routiers de fret de proximitéLocation: SAINT-DONAT-SUR-L'HERBASSE (26260), Drome
PERRENOT BETON : revenue, balance sheet and financial ratios
PERRENOT BETON is a French company
founded 13 years ago,
specialized in the sector Transports routiers de fret de proximité.
Based in SAINT-DONAT-SUR-L'HERBASSE (26260),
this company of category GE
shows in 2024 a revenue of 2 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - PERRENOT BETON (SIREN 754099653)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
2 142 €
1 947 €
10 479 890 €
14 085 649 €
11 582 266 €
14 109 762 €
15 963 278 €
13 877 053 €
12 561 958 €
Net income
12 189 €
-1 117 049 €
-758 728 €
198 093 €
-32 814 €
26 578 €
-68 424 €
112 467 €
169 208 €
EBITDA
-19 157 €
-27 651 €
-143 684 €
557 569 €
148 998 €
-5 026 €
91 729 €
278 969 €
132 180 €
Net margin
569.0%
-57372.8%
-7.2%
1.4%
-0.3%
0.2%
-0.4%
0.8%
1.3%
Revenue and income statement
In 2024, PERRENOT BETON achieves revenue of 2 k€. Revenue is declining over the period 2016-2024 (CAGR: -66.2%). Vs 2023, growth of +10% (2 k€ -> 2 k€). After deducting consumption (39 €), gross margin stands at 2 k€, i.e. a rate of 98%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches -19 k€, representing -894.4% of revenue. Positive scissor effect: EBITDA margin improves by +525.8 pts, sign of improved operational efficiency. Negative EBITDA means operations do not cover current expenses: concerning situation. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 12 k€, i.e. 569.0% of revenue. This profit can be retained or distributed to shareholders.
Revenue (2024)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
2 142 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
2 103 €
EBITDA (2024)
?
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
-19 157 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
20 599 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
12 189 €
EBITDA margin (2024)
?
EBITDA margin
Definition
Measures the company's operating profitability.
Formula
(EBE / CA) x 100
Interpretation
> 10% : Good profitability 5-10% : Average < 5% : Low
-894.4%
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 -264%. 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 -53%. Low autonomy: the company heavily depends on external financing (banks, suppliers).
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
-263.996%
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
-53.223%
Cash flow / Revenue (2024)
?
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
-1349.72%
Repayment capacity (2024)
?
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
-73.773
Solvency indicators evolution PERRENOT BETON
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Debt ratio
0.19
3.021
4.735
0.739
31.868
85.916
654.603
-252.682
-263.996
Financial autonomy
29.474
28.021
24.743
33.792
28.974
24.792
7.118
-51.862
-53.223
Repayment capacity
0.001
0.902
-0.336
-0.033
-4.539
4.473
-6.988
-1.247
-73.773
Cash flow / Revenue
0.727%
0.273%
-1.102%
-2.065%
-0.761%
1.983%
-2.625%
-85318.541%
-1349.72%
Sector positioning
Debt ratio
-264.02024
2022
2023
2024
Q1: 1.8
Med: 27.54
Q3: 87.06
Excellent-50 pts over 3 years
In 2024, the debt ratio of PERRENOT BETON (-264.00) 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
-53.22%2024
2022
2023
2024
Q1: 13.27%
Med: 31.55%
Q3: 51.53%
Watch
In 2024, the financial autonomy of PERRENOT BETON (-53.2%) ranks in the bottom 25% of the sector. This ratio represents the share of equity in total financing. Low autonomy may limit investment capacity and increase vulnerability.
Repayment capacity
-73.77 years2024
2022
2023
2024
Q1: 0.0 years
Med: 0.0 years
Q3: 1.46 years
Excellent
In 2024, the repayment capacity of PERRENOT BETON (-73.77) ranks in the bottom 25% of the sector, which is positive. This ratio indicates the number of years needed to repay debt with cash flow. A short capacity reflects controlled debt and good cash generation.
Liquidity ratios
The liquidity ratio (= Current assets / Current liabilities) stands at 968.59. 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
968.593
Interest coverage (2024)
?
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
-421.694
Liquidity indicators evolution PERRENOT BETON
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
124.832
123.837
118.697
128.211
138.424
172.268
323.145
627.498
968.593
Interest coverage
0.164
0.0
0.0
0.0
0.0
0.0
-21.879
-258.211
-421.694
Sector positioning
Liquidity ratio
968.592024
2022
2023
2024
Q1: 117.28
Med: 164.75
Q3: 253.6
Excellent
In 2024, the liquidity ratio of PERRENOT BETON (968.59) ranks in the top 25% of the sector. This ratio measures the ability to cover short-term debt with current assets. A ratio above 1 ensures comfortable coverage of short-term maturities.
Interest coverage
-421.69x2024
2022
2023
2024
Q1: 0.0x
Med: 0.0x
Q3: 3.91x
Watch
In 2024, the interest coverage of PERRENOT BETON (-421.7x) ranks in the bottom 25% of the sector. This ratio indicates how many times operating income covers interest expenses. Low coverage may indicate fragility to rate or income variations.
Working capital requirement (WCR) and payment terms
Working capital requirement (WCR) measures the cash timing gap between customer collections and supplier/inventory payments. Average customer payment term: 713 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 981 days. Excellent situation: suppliers finance 268 days of the operating cycle (retail model). Overall, WCR represents 236433 days of revenue, i.e. 1.4 M€ to permanently finance. Notable WCR improvement over the period (-34%), freeing up cash.
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
1 406 778 €
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
713 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
981 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 in days of revenue (2024)
?
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
236433 j
WCR and payment terms evolution PERRENOT BETON
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
2 141 814 €
2 709 911 €
3 027 915 €
1 988 348 €
1 708 153 €
2 997 708 €
3 106 973 €
1 397 699 €
1 406 778 €
Inventory turnover (days)
0
0
0
0
0
0
0
0
0
Customer payment term (days)
57
61
59
53
61
89
81
13265
713
Supplier payment term (days)
58
71
72
47
44
44
10
432
981
Positioning of PERRENOT BETON in its sector
Comparison with sector Transports routiers de fret de proximité
Valuation estimate
Based on 71 transactions of similar company sales
in 2024,
the value of PERRENOT BETON is estimated at
16 777 €
(range 2 275€ - 45 482€).
The price/revenue ratio is 0.23x
(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 value2024
71 tx
2k€16k€45k€
16 777 €Range: 2 275€ - 45 482€
NAF 5 année 2024
Valuation detail by method
Ajustez les pondérations selon votre analyse
Revenue Multiple30%
2 142 €×0.23x
Estimation486 €
227€ - 792€
Net Income Multiple20%
12 189 €×3.4x
Estimation41 216 €
5 348€ - 112 518€
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 71 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 (Transports routiers de fret de proximité)
Compare PERRENOT BETON with other companies in the same sector:
Yes, PERRENOT BETON generated a net profit of 12 k€ in 2024.
Where is the headquarters of PERRENOT BETON ?
The headquarters of PERRENOT BETON is located in SAINT-DONAT-SUR-L'HERBASSE (26260), in the department Drome.
Where to find the tax return of PERRENOT BETON ?
The tax return of PERRENOT BETON 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 PERRENOT BETON operate?
PERRENOT BETON operates in the sector Transports routiers de fret de proximité (NAF code 49.41B). 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