Employees: 03 (2023.0)Legal category: SCA (commandite par actions)Size: PMECreation date: 2007-05-03 (19 years)Status: ActiveBusiness sector: Construction d'autres bâtimentsLocation: AJACCIO (20000), None
PERRINO B.T.P : revenue, balance sheet and financial ratios
PERRINO B.T.P is a French company
founded 19 years ago,
specialized in the sector Construction d'autres bâtiments.
Based in AJACCIO (20000),
this company of category PME
shows in 2024 a revenue of 4.5 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - PERRINO B.T.P (SIREN 497913426)
Indicator
2024
2023
2022
2021
2020
2019
2018
2016
Revenue
4 459 798 €
7 148 969 €
6 098 141 €
5 889 799 €
10 156 218 €
15 175 471 €
21 501 501 €
10 741 915 €
Net income
-71 170 €
-298 323 €
-219 086 €
534 662 €
236 878 €
-1 254 686 €
70 228 €
521 979 €
EBITDA
-46 676 €
221 608 €
46 499 €
-219 663 €
347 859 €
-927 959 €
485 638 €
832 899 €
Net margin
-1.6%
-4.2%
-3.6%
9.1%
2.3%
-8.3%
0.3%
4.9%
Revenue and income statement
In 2024, PERRINO B.T.P achieves revenue of 4.5 M€. Revenue is declining over the period 2016-2024 (CAGR: -10.4%). Significant drop of -38% vs 2023. After deducting consumption (1.2 M€), gross margin stands at 3.2 M€, i.e. a rate of 72%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches -47 k€, representing -1.0% of revenue. Warning negative scissor effect: despite revenue change (-38%), EBITDA varies by -121%, reducing margin by 4.1 pts. This reflects costs rising faster than revenue. Negative EBITDA means operations do not cover current expenses: concerning situation. Net income is negative at -71 k€ (-1.6% of revenue), which will impact equity.
Revenue (2024)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
4 459 798 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
3 218 466 €
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
-46 676 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
-30 443 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
-71 170 €
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
-1.0%
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 925%. Critical situation: debt significantly exceeds equity, severely limiting borrowing capacity and exposing the company to default risk. Financial autonomy (= Equity / Total assets x 100) reaches 5%. 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
924.851%
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
5.112%
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
-0.071%
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
-1054.462
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
2018
2019
2020
2021
2022
2023
2024
Debt ratio
540.985
566.188
222.84
916.978
401.182
510.549
836.346
924.851
Financial autonomy
5.267
1.18
1.784
3.988
10.819
9.263
5.682
5.112
Repayment capacity
5.671
-4.981
-0.154
13.515
4.71
158.487
20.422
-1054.462
Cash flow / Revenue
5.453%
-0.703%
-17.047%
2.771%
13.738%
0.386%
2.478%
-0.071%
Sector positioning
Debt ratio
924.852024
2022
2023
2024
Q1: 0.03
Med: 12.73
Q3: 55.62
Watch
In 2024, the debt ratio of PERRINO B.T.P (924.85) ranks in the top 25% of the sector. This ratio measures the weight of debt relative to equity. A high ratio may indicate excessive dependence on external financing.
Financial autonomy
5.11%2024
2022
2023
2024
Q1: 6.61%
Med: 24.84%
Q3: 47.54%
Average-6 pts over 3 years
In 2024, the financial autonomy of PERRINO B.T.P (5.1%) 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
-1054.46 years2024
2022
2023
2024
Q1: 0.0 years
Med: 0.01 years
Q3: 1.09 years
Excellent-64 pts over 3 years
In 2024, the repayment capacity of PERRINO B.T.P (-1054.46) 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 212.06. 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
212.063
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
-109.887
Liquidity indicators evolution PERRINO B.T.P
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2018
2019
2020
2021
2022
2023
2024
Liquidity ratio
165.623
122.514
115.816
253.869
304.8
221.577
211.051
212.063
Interest coverage
15.217
1.039
-0.902
0.941
-9.961
82.529
26.328
-109.887
Sector positioning
Liquidity ratio
212.062024
2022
2023
2024
Q1: 127.57
Med: 179.6
Q3: 283.39
Good
In 2024, the liquidity ratio of PERRINO B.T.P (212.06) 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
-109.89x2024
2022
2023
2024
Q1: 0.0x
Med: 0.0x
Q3: 2.65x
Average-51 pts over 3 years
In 2024, the interest coverage of PERRINO B.T.P (-109.9x) ranks below the median of the sector. This ratio indicates how many times operating income covers interest expenses. An improvement would strengthen the competitive position.
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: 275 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 132 days. The gap of 143 days means the company finances its customers for over a month before being paid relative to supplier payments. This weighs on cash flow. Inventory turnover is 17 days (= Average inventory / Cost of goods x 360). Fast turnover, sign of good inventory management. Overall, WCR represents 371 days of revenue, i.e. 4.6 M€ to permanently finance. Notable WCR improvement over the period (-29%), 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
4 595 688 €
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
275 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
132 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
17 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
371 j
WCR and payment terms evolution PERRINO B.T.P
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2018
2019
2020
2021
2022
2023
2024
Operating WCR
6 506 270 €
3 434 005 €
2 698 350 €
5 838 302 €
4 652 058 €
4 414 261 €
4 764 573 €
4 595 688 €
Inventory turnover (days)
6
4
2
3
4
1
13
17
Customer payment term (days)
174
104
147
245
285
209
188
275
Supplier payment term (days)
123
64
85
84
107
104
93
132
Positioning of PERRINO B.T.P in its sector
Comparison with sector Construction d'autres bâtiments
Valuation estimate
Based on 113 transactions of similar company sales
(all years),
the value of PERRINO B.T.P is estimated at
490 739 €
(range 341 519€ - 1 924 101€).
The price/revenue ratio is 0.11x
(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.
Estimated enterprise value2024
113 transactions
341k€490k€1924k€
490 739 €Range: 341 519€ - 1 924 101€
NAF 5 all-time
Valuation method used
Revenue Multiple
4 459 798 €
×
0.11x
=490 740 €
Range: 341 519€ - 1 924 102€
Only this financial indicator is available for this company.
How is this estimate calculated?
This estimate is based on the analysis of 113 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 (Construction d'autres bâtiments)
Compare PERRINO B.T.P with other companies in the same sector:
The headquarters of PERRINO B.T.P is located in AJACCIO (20000).
Where to find the tax return of PERRINO B.T.P ?
The tax return of PERRINO B.T.P 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 PERRINO B.T.P operate?
PERRINO B.T.P operates in the sector Construction d'autres bâtiments (NAF code 41.20B). 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