Employees: 03 (2023.0)Legal category: Société à responsabilité limitée (sans autre indication)Size: PMECreation date: 1994-02-01 (32 years)Status: ActiveBusiness sector: Activités des agences de publicitéLocation: PARIS (75003), Paris
PETRONIO ASSOCIATES : revenue, balance sheet and financial ratios
PETRONIO ASSOCIATES is a French company
founded 32 years ago,
specialized in the sector Activités des agences de publicité.
Based in PARIS (75003),
this company of category PME
shows in 2022 a revenue of 886 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - PETRONIO ASSOCIATES (SIREN 394409213)
Indicator
2022
2020
2019
2018
2017
Revenue
886 301 €
1 084 465 €
2 155 163 €
1 022 247 €
1 175 283 €
Net income
620 €
4 430 €
253 600 €
-9 001 €
165 849 €
EBITDA
-39 466 €
76 643 €
378 904 €
54 056 €
186 924 €
Net margin
0.1%
0.4%
11.8%
-0.9%
14.1%
Revenue and income statement
In 2022, PETRONIO ASSOCIATES achieves revenue of 886 k€. Revenue is declining over the period 2017-2022 (CAGR: -5.5%). Significant drop of -18% vs 2020. After deducting consumption (0 €), gross margin stands at 886 k€, i.e. a rate of 100%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches -39 k€, representing -4.5% of revenue. Warning negative scissor effect: despite revenue change (-18%), EBITDA varies by -151%, reducing margin by 11.5 pts. This reflects costs rising faster than revenue. Negative EBITDA means operations do not cover current expenses: concerning situation. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 620 €, i.e. 0.1% of revenue. This profit can be retained or distributed to shareholders.
Revenue (2022)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
886 301 €
Gross margin (2022)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
886 301 €
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
-39 466 €
EBIT (2022)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
13 467 €
Net income (2022)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
620 €
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
-4.5%
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 623%. 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 4%. Low autonomy: the company heavily depends on external financing (banks, suppliers). Debt repayment capacity (= Financial debt / Cash flow) indicates it would take 2.9 years of cash flow to repay all financial debt. This short period demonstrates excellent debt sustainability. Cash flow represents 5.7% of revenue. Cash flow measures resources generated by operations, available for investment and debt repayment. Satisfactory level allowing partial financing of growth.
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
623.348%
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
3.594%
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
5.675%
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
2.883
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
2022
Debt ratio
-44.562
-0.314
86.288
247.503
623.348
Financial autonomy
-24.498
-31.148
7.621
8.063
3.594
Repayment capacity
0.0
0.01
0.236
16.047
2.883
Cash flow / Revenue
16.762%
5.726%
11.868%
1.056%
5.675%
Sector positioning
Debt ratio
623.352022
2019
2020
2022
Q1: 0.0
Med: 12.43
Q3: 67.71
Watch
In 2022, the debt ratio of PETRONIO ASSOCIATES (623.35) 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
3.59%2022
2019
2020
2022
Q1: 10.89%
Med: 32.52%
Q3: 56.76%
Average
In 2022, the financial autonomy of PETRONIO ASSOCIATES (3.6%) 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
2.88 years2022
2019
2020
2022
Q1: 0.0 years
Med: 0.01 years
Q3: 1.33 years
Watch+18 pts over 3 years
In 2022, the repayment capacity of PETRONIO ASSOCIATES (2.88) ranks in the top 25% of the sector. This ratio indicates the number of years needed to repay debt with cash flow. A long duration may signal heavy debt relative to repayment capacity.
Liquidity ratios
The liquidity ratio (= Current assets / Current liabilities) stands at 118.91. 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
118.914
Interest coverage (2022)
?
Interest coverage
Definition
Ability to cover interest charges with operating income.
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2017
2018
2019
2020
2022
Liquidity ratio
74.405
89.815
126.082
127.951
118.914
Interest coverage
4.35
15.932
1.196
0.0
-10.257
Sector positioning
Liquidity ratio
118.912022
2019
2020
2022
Q1: 133.53
Med: 205.59
Q3: 346.28
Watch
In 2022, the liquidity ratio of PETRONIO ASSOCIATES (118.91) ranks in the bottom 25% of the sector. This ratio measures the ability to cover short-term debt with current assets. A ratio below 1 may signal potential cash flow tensions.
Interest coverage
-10.26x2022
2019
2020
2022
Q1: 0.0x
Med: 0.0x
Q3: 1.74x
Watch-47 pts over 3 years
In 2022, the interest coverage of PETRONIO ASSOCIATES (-10.3x) 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: 176 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 287 days. Excellent situation: suppliers finance 111 days of the operating cycle (retail model). Overall, WCR represents 165 days of revenue, i.e. 406 k€ to permanently finance. Over 2017-2022, WCR increased by +32%, requiring additional financing.
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
405 678 €
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
176 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
287 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
165 j
WCR and payment terms evolution PETRONIO ASSOCIATES
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2017
2018
2019
2020
2022
Operating WCR
306 972 €
163 652 €
478 640 €
514 524 €
405 678 €
Inventory turnover (days)
0
0
0
0
0
Customer payment term (days)
109
76
75
169
176
Supplier payment term (days)
271
269
150
373
287
Positioning of PETRONIO ASSOCIATES in its sector
Comparison with sector Activités des agences de publicité
Valuation estimate
Based on 68 transactions of similar company sales
(all years),
the value of PETRONIO ASSOCIATES is estimated at
120 086 €
(range 49 817€ - 205 899€).
The price/revenue ratio is 0.22x
(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
68 tx
49k€120k€205k€
120 086 €Range: 49 817€ - 205 899€
NAF 5 all-time
Valuation detail by method
Ajustez les pondérations selon votre analyse
Revenue Multiple30%
886 301 €×0.22x
Estimation198 941 €
82 452€ - 338 636€
Net Income Multiple20%
620 €×2.9x
Estimation1 806 €
867€ - 6 795€
How is this estimate calculated?
This estimate is based on the analysis of 68 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 (Activités des agences de publicité)
Compare PETRONIO ASSOCIATES with other companies in the same sector:
Frequently asked questions about PETRONIO ASSOCIATES
What is the revenue of PETRONIO ASSOCIATES ?
The revenue of PETRONIO ASSOCIATES in 2022 is 886 k€.
Is PETRONIO ASSOCIATES profitable?
Yes, PETRONIO ASSOCIATES generated a net profit of 620€ in 2022.
Where is the headquarters of PETRONIO ASSOCIATES ?
The headquarters of PETRONIO ASSOCIATES is located in PARIS (75003), in the department Paris.
Where to find the tax return of PETRONIO ASSOCIATES ?
The tax return of PETRONIO ASSOCIATES 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 PETRONIO ASSOCIATES operate?
PETRONIO ASSOCIATES operates in the sector Activités des agences de publicité (NAF code 73.11Z). 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