Employees: 11 (2023.0)Legal category: Société à responsabilité limitée (sans autre indication)Size: PMECreation date: 2003-10-01 (22 years)Status: ActiveBusiness sector: Services d'aménagement paysager Location: FEURS (42110), Loire
Les données financières de cette entreprise sont partiellement disponibles (liasse simplifiée ou données confidentielles). Certaines sections ne sont pas affichées.
PHILIPPE DESTRAS CREATIONS : revenue, balance sheet and financial ratios
PHILIPPE DESTRAS CREATIONS is a French company
founded 22 years ago,
specialized in the sector Services d'aménagement paysager .
Based in FEURS (42110),
this company of category PME
shows in 2022 a revenue of 1.2 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - PHILIPPE DESTRAS CREATIONS (SIREN 450530472)
Indicator
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
N/C
1 202 863 €
N/C
N/C
N/C
N/C
N/C
N/C
Net income
47 505 €
-249 621 €
4 978 €
33 718 €
25 445 €
59 589 €
24 981 €
43 714 €
EBITDA
N/C
-133 078 €
N/C
N/C
N/C
N/C
N/C
N/C
Net margin
N/C
-20.8%
N/C
N/C
N/C
N/C
N/C
N/C
Revenue and income statement
In 2023, PHILIPPE DESTRAS CREATIONS generates positive net income of 48 k€. Net income represents the final profit after all expenses (operating, financial, exceptional) and corporate tax. Change over 2016-2023: 44 k€ -> 48 k€.
Net income (2023)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
47 505 €
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 170%. 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 17%. Low autonomy: the company heavily depends on external financing (banks, suppliers).
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
170.045%
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
16.662%
Asset age ratio (2023)
?
Asset age ratio
Definition
Measures the degree of wear of tangible assets.
Formula
Accumulated depreciation / Gross fixed assets x 100
Solvency indicators evolution PHILIPPE DESTRAS CREATIONS
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
Debt ratio
33.413
45.287
46.498
38.923
74.852
58.519
309.013
170.045
Financial autonomy
46.357
42.069
42.988
44.538
37.604
42.247
13.92
16.662
Repayment capacity
None
None
None
None
None
None
-1.544
None
Cash flow / Revenue
None%
None%
None%
None%
None%
None%
-13.498%
None%
Sector positioning
Debt ratio
170.042023
2021
2022
2023
Q1: 5.28
Med: 31.0
Q3: 81.69
Watch+16 pts over 3 years
In 2023, the debt ratio of PHILIPPE DESTRAS CREATIONS (170.04) 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
16.66%2023
2021
2022
2023
Q1: 15.41%
Med: 34.96%
Q3: 53.46%
Average-34 pts over 3 years
In 2023, the financial autonomy of PHILIPPE DESTRAS CREATIONS (16.7%) 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
-1.54 years2022
2022
Q1: 0.0 years
Med: 0.62 years
Q3: 1.92 years
Excellent
In 2022, the repayment capacity of PHILIPPE DESTRAS CREATIONS (-1.54) 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 143.97. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months.
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
143.967
Liquidity indicators evolution PHILIPPE DESTRAS CREATIONS
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
Liquidity ratio
188.494
175.881
199.02
186.767
201.939
229.527
197.371
143.967
Interest coverage
None
None
None
None
None
None
-1.766
None
Sector positioning
Liquidity ratio
143.972023
2021
2022
2023
Q1: 135.49
Med: 192.63
Q3: 298.68
Average-30 pts over 3 years
In 2023, the liquidity ratio of PHILIPPE DESTRAS CREATIONS (143.97) ranks below the median of the sector. This ratio measures the ability to cover short-term debt with current assets. An improvement would strengthen the competitive position.
Interest coverage
-1.77x2022
2022
Q1: 0.0x
Med: 0.54x
Q3: 2.21x
Average
In 2022, the interest coverage of PHILIPPE DESTRAS CREATIONS (-1.8x) 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.
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
0 €
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
0 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 and payment terms evolution PHILIPPE DESTRAS CREATIONS
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
Operating WCR
0 €
0 €
0 €
0 €
0 €
0 €
372 491 €
0 €
Inventory turnover (days)
0
0
0
0
0
0
74
0
Customer payment term (days)
0
0
0
0
0
0
59
0
Supplier payment term (days)
0
0
0
0
0
0
34
0
Positioning of PHILIPPE DESTRAS CREATIONS in its sector
Comparison with sector Services d'aménagement paysager
Valuation estimate
Based on 125 transactions of similar company sales
(all years),
the value of PHILIPPE DESTRAS CREATIONS is estimated at
153 268 €
(range 45 566€ - 341 565€).
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
125 transactions
45k€153k€341k€
153 268 €Range: 45 566€ - 341 565€
NAF 5 all-time
Valuation method used
Net Income Multiple
47 505 €
×
3.2x
=153 269 €
Range: 45 566€ - 341 566€
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 125 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 (Services d'aménagement paysager )
Compare PHILIPPE DESTRAS CREATIONS with other companies in the same sector:
Frequently asked questions about PHILIPPE DESTRAS CREATIONS
What is the revenue of PHILIPPE DESTRAS CREATIONS ?
The revenue of PHILIPPE DESTRAS CREATIONS in 2022 is 1.2 M€.
Is PHILIPPE DESTRAS CREATIONS profitable?
Yes, PHILIPPE DESTRAS CREATIONS generated a net profit of 48 k€ in 2023.
Where is the headquarters of PHILIPPE DESTRAS CREATIONS ?
The headquarters of PHILIPPE DESTRAS CREATIONS is located in FEURS (42110), in the department Loire.
Where to find the tax return of PHILIPPE DESTRAS CREATIONS ?
The tax return of PHILIPPE DESTRAS CREATIONS 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 PHILIPPE DESTRAS CREATIONS operate?
PHILIPPE DESTRAS CREATIONS operates in the sector Services d'aménagement paysager (NAF code 81.30Z). 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