Employees: 02 (2023.0)Legal category: Société à responsabilité limitée (sans autre indication)Size: PMECreation date: 2008-10-01 (17 years)Status: ActiveBusiness sector: Activités des agents et courtiers d'assurancesLocation: BEAUVAIS (60000), Oise
PG ASSURANCES : revenue, balance sheet and financial ratios
PG ASSURANCES is a French company
founded 17 years ago,
specialized in the sector Activités des agents et courtiers d'assurances.
Based in BEAUVAIS (60000),
this company of category PME
shows in 2023 a revenue of 488 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - PG ASSURANCES (SIREN 508371648)
Indicator
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
487 609 €
487 983 €
390 441 €
305 596 €
244 272 €
196 069 €
173 614 €
135 472 €
Net income
24 232 €
72 479 €
54 023 €
61 102 €
34 987 €
-1 535 €
14 403 €
3 525 €
EBITDA
38 665 €
81 039 €
72 239 €
82 562 €
41 212 €
3 576 €
20 106 €
7 757 €
Net margin
5.0%
14.9%
13.8%
20.0%
14.3%
-0.8%
8.3%
2.6%
Revenue and income statement
En 2023, PG ASSURANCES alcanza unos ingresos de 488 k€. En el período 2016-2023, la empresa muestra un fuerte crecimiento con una TCAC de +20.1%. Ligera caída de -0% vs 2022. Tras deducir el consumo (0 €), el margen bruto se sitúa en 488 k€, es decir, una tasa del 100%. El EBITDA alcanza 39 k€, representando el 7.9% de los ingresos. Advertencia efecto tijera negativo: a pesar del cambio en ingresos (-0%), el EBITDA varía en -52%, reduciendo el margen en 8.7 puntos. El margen operativo sigue siendo frágil, requiriendo vigilancia de costes. El resultado neto asciende a 24 k€, es decir, el 5.0% de los ingresos.
Revenue (2023)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
487 609 €
Gross margin (2023)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
487 609 €
EBITDA (2023)
?
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
38 665 €
EBIT (2023)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
38 098 €
Net income (2023)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
24 232 €
EBITDA margin (2023)
?
EBITDA margin
Definition
Measures the company's operating profitability.
Formula
(EBE / CA) x 100
Interpretation
> 10% : Good profitability 5-10% : Average < 5% : Low
7.9%
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
El ratio de endeudamiento (= Deuda financiera / Fondos propios x 100) se sitúa en 44%. La deuda permanece bajo control. La autonomía financiera (= Fondos propios / Total activo x 100) alcanza el 53%. Esta alta autonomía significa que la empresa financia la mayoría de sus activos con fondos propios. La capacidad de reembolso indica que se necesitarían 5.1 años de flujo de caja. Este ratio permanece dentro de los estándares bancarios habituales. El flujo de caja representa el 5.2% de los ingresos. Nivel satisfactorio que permite financiar parcialmente el crecimiento.
Debt ratio (2023)
?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low 50-100% : Moderate > 100% : High
43.738%
Financial autonomy (2023)
?
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
53.297%
Cash flow / Revenue (2023)
?
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
5.236%
Repayment capacity (2023)
?
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
5.087
Asset age ratio (2023)
?
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
2017
2018
2019
2020
2021
2022
2023
Debt ratio
69.319
39.774
57.906
31.164
18.746
102.644
56.853
43.738
Financial autonomy
38.911
40.909
32.394
39.739
53.241
38.571
46.607
53.297
Repayment capacity
3.52
1.162
12.219
0.703
0.449
4.062
2.941
5.087
Cash flow / Revenue
5.417%
10.189%
1.212%
15.45%
19.962%
12.96%
10.802%
5.236%
Sector positioning
Ratio de endeudamiento
43.742023
2021
2022
2023
Q1: 0.0
Med: 8.56
Q3: 49.2
Average
En 2023, el ratio de endeudamiento de PG ASSURANCES (43.74) se sitúa por encima de la mediana del sector. Este ratio mide el peso de la deuda en relación con el patrimonio. Un esfuerzo de reducción podría mejorar la solidez financiera.
Autonomía financiera
53.3%2023
2021
2022
2023
Q1: 14.07%
Med: 47.29%
Q3: 74.24%
Bueno+12 pts over 3 years
En 2023, el autonomía financiera de PG ASSURANCES (53.3%) se sitúa por encima de la mediana del sector. Este ratio representa la parte del patrimonio en la financiación total. Esta posición cómoda ofrece un margen de seguridad apreciable.
Capacidad de reembolso
5.09 ans2023
2021
2022
2023
Q1: 0.0 ans
Med: 0.13 ans
Q3: 2.02 ans
Average
En 2023, el capacidad de reembolso de PG ASSURANCES (5.1 ans) se sitúa por encima de la mediana del sector. Este ratio indica el número de años necesarios para pagar la deuda con flujo de caja. Un esfuerzo de reducción podría mejorar la solidez financiera.
Liquidity ratios
El ratio de liquidez se sitúa en 272.62. La empresa tiene 2€ de activos líquidos por cada 1€ de deuda a corto plazo. El ratio de cobertura de intereses (= EBIT / Gastos financieros) es de 5.5x. El resultado de explotación cubre muy ampliamente los gastos financieros.
Liquidity ratio (2023)
?
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
272.621
Interest coverage (2023)
?
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
5.524
Liquidity indicators evolution PG ASSURANCES
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
Liquidity ratio
199.443
188.597
156.586
180.218
247.499
290.586
248.336
272.621
Interest coverage
2.462
1.532
5.817
0.553
0.21
1.276
3.147
5.524
Sector positioning
Ratio de liquidez
272.622023
2021
2022
2023
Q1: 123.62
Med: 243.64
Q3: 585.08
Bueno
En 2023, el ratio de liquidez de PG ASSURANCES (272.62) se sitúa por encima de la mediana del sector. Este ratio mide la capacidad de cubrir deuda a corto plazo con activos corrientes. Esta posición cómoda ofrece un margen de seguridad apreciable.
Cobertura de intereses
5.52x2023
2021
2022
2023
Q1: 0.0x
Med: 0.0x
Q3: 1.99x
Excelente
En 2023, el cobertura de intereses de PG ASSURANCES (5.5x) se sitúa en el top 25% del sector. Este ratio indica cuántas veces el resultado operativo cubre los gastos de intereses. Alta cobertura significa que los gastos financieros pesan poco en la rentabilidad.
Working capital requirement (WCR) and payment terms
El fondo de maniobra operativo (FM) mide el desfase temporal de tesorería. Plazo medio de cobro a clientes: 0 días. Plazo proveedores: 70 días. Excelente situación: los proveedores financian 70 días del ciclo operativo. El FM representa 31 días de ingresos. En 2016-2023, el FM aumentó en +765%.
Operating WCR (2023)
?
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
41 993 €
Customer credit (2023)
?
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 (2023)
?
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
70 j
Inventory turnover (2023)
?
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 (2023)
?
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
31 j
WCR and payment terms evolution PG ASSURANCES
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
Operating WCR
4 853 €
-7 620 €
-18 481 €
-52 010 €
-15 420 €
4 935 €
-4 836 €
41 993 €
Inventory turnover (days)
0
0
0
0
0
0
0
0
Customer payment term (days)
0
0
0
0
0
0
0
0
Supplier payment term (days)
24
31
21
17
25
14
70
70
Positioning of PG ASSURANCES in its sector
Comparison with sector Activités des agents et courtiers d'assurances
Valuation estimate
Based on 193 transactions of similar company sales
(all years),
the value of PG ASSURANCES is estimated at
176 871 €
(range 50 735€ - 431 282€).
With an EBITDA of 38 665€, the sector multiple of 1.2x is applied.
The price/revenue ratio is 0.98x
(in line with sector norms).
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 value2023
193 transactions
50k€176k€431k€
176 871 €Range: 50 735€ - 431 282€
NAF 5 all-time
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
38 665 €×1.2x
Estimation46 810 €
12 091€ - 238 931€
Revenue Multiple30%
487 609 €×0.98x
Estimation479 041 €
133 589€ - 890 933€
Net Income Multiple20%
24 232 €×2.0x
Estimation48 771 €
23 070€ - 222 683€
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 193 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 agents et courtiers d'assurances)
Compare PG ASSURANCES with other companies in the same sector:
Yes, PG ASSURANCES generated a net profit of 24 k€ in 2023.
Where is the headquarters of PG ASSURANCES ?
The headquarters of PG ASSURANCES is located in BEAUVAIS (60000), in the department Oise.
Where to find the tax return of PG ASSURANCES ?
The tax return of PG ASSURANCES 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 PG ASSURANCES operate?
PG ASSURANCES operates in the sector Activités des agents et courtiers d'assurances (NAF code 66.22Z). 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