Employees: 01 (2023.0)Legal category: SCA (commandite par actions)Size: PMECreation date: 2015-01-01 (11 years)Status: ActiveBusiness sector: Travaux de menuiserie bois et PVCLocation: AUSSONNE (31840), Haute-Garonne
PHILIPPE EYMERY SAS : revenue, balance sheet and financial ratios
PHILIPPE EYMERY SAS is a French company
founded 11 years ago,
specialized in the sector Travaux de menuiserie bois et PVC.
Based in AUSSONNE (31840),
this company of category PME
shows in 2024 a revenue of 117 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - PHILIPPE EYMERY SAS (SIREN 808669279)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
117 422 €
129 934 €
189 818 €
119 401 €
142 990 €
215 635 €
147 492 €
156 966 €
105 733 €
Net income
-34 098 €
13 428 €
7 960 €
-6 036 €
18 094 €
49 350 €
22 590 €
18 255 €
1 423 €
EBITDA
-28 725 €
19 455 €
22 460 €
-4 893 €
20 120 €
62 672 €
27 925 €
22 409 €
-1 551 €
Net margin
-29.0%
10.3%
4.2%
-5.1%
12.7%
22.9%
15.3%
11.6%
1.3%
Revenue and income statement
In 2024, PHILIPPE EYMERY SAS achieves revenue of 117 k€. Revenue is growing positively over 9 years (CAGR: +1.3%). Slight decline of -10% vs 2023. After deducting consumption (60 k€), gross margin stands at 57 k€, i.e. a rate of 49%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches -29 k€, representing -24.5% of revenue. Warning negative scissor effect: despite revenue change (-10%), EBITDA varies by -248%, reducing margin by 39.4 pts. This reflects costs rising faster than revenue. Negative EBITDA means operations do not cover current expenses: concerning situation. Net income is negative at -34 k€ (-29.0% 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
117 422 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
57 048 €
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
-28 725 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
-33 963 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
-34 098 €
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
-24.4%
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 0%. 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 51%. This high autonomy means the company finances most of its assets through equity, a sign of strength.
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
0.0%
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
51.1%
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
-25.732%
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
0.0
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
2017
2018
2019
2020
2021
2022
2023
2024
Debt ratio
0.876
0.0
7.29
8.577
0.0
0.0
0.0
0.0
0.0
Financial autonomy
66.587
66.542
69.542
71.372
84.655
57.257
66.318
69.908
51.1
Repayment capacity
0.113
0.0
0.185
0.186
0.0
0.0
0.0
0.0
0.0
Cash flow / Revenue
2.093%
12.206%
15.93%
23.306%
13.776%
-4.248%
6.223%
13.03%
-25.732%
Sector positioning
Debt ratio
0.02024
2022
2023
2024
Q1: 4.29
Med: 20.77
Q3: 53.87
Excellent
In 2024, the debt ratio of PHILIPPE EYMERY SAS (0.00) 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
51.1%2024
2022
2023
2024
Q1: 20.15%
Med: 40.86%
Q3: 57.83%
Good-10 pts over 3 years
In 2024, the financial autonomy of PHILIPPE EYMERY SAS (51.1%) ranks above the median of the sector. This ratio represents the share of equity in total financing. This comfortable position offers an appreciable safety margin.
Repayment capacity
0.0 years2024
2022
2023
2024
Q1: 0.0 years
Med: 0.35 years
Q3: 1.56 years
Excellent
In 2024, the repayment capacity of PHILIPPE EYMERY SAS (0.00) 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 191.58. 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
191.583
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
0.0
Liquidity indicators evolution PHILIPPE EYMERY SAS
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
279.248
287.572
385.724
441.791
636.486
208.269
269.721
311.935
191.583
Interest coverage
0.0
0.0
0.0
0.0
0.04
0.0
0.0
0.0
0.0
Sector positioning
Liquidity ratio
191.582024
2022
2023
2024
Q1: 151.49
Med: 214.55
Q3: 315.38
Average-31 pts over 3 years
In 2024, the liquidity ratio of PHILIPPE EYMERY SAS (191.58) 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
0.0x2024
2022
2023
2024
Q1: 0.0x
Med: 0.53x
Q3: 3.68x
Average
In 2024, the interest coverage of PHILIPPE EYMERY SAS (0.0x) 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: 30 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 4 days. The company must finance 26 days of gap between collections and payments. Inventory turnover is 49 days (= Average inventory / Cost of goods x 360). Overall, WCR represents 13 days of revenue, i.e. 4 k€ to permanently finance. Notable WCR improvement over the period (-73%), 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
4 179 €
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
30 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
4 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
49 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
13 j
WCR and payment terms evolution PHILIPPE EYMERY SAS
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
15 549 €
11 862 €
38 540 €
41 671 €
56 957 €
32 879 €
5 013 €
35 605 €
4 179 €
Inventory turnover (days)
18
12
14
16
24
60
25
37
49
Customer payment term (days)
34
25
75
70
98
102
3
40
30
Supplier payment term (days)
30
38
34
25
32
24
45
22
4
Positioning of PHILIPPE EYMERY SAS in its sector
Comparison with sector Travaux de menuiserie bois et PVC
Valuation estimate
Based on 51 transactions of similar company sales
in 2024,
the value of PHILIPPE EYMERY SAS is estimated at
16 806 €
(range 8 768€ - 19 855€).
The price/revenue ratio is 0.14x
(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
51 tx
8k€16k€19k€
16 806 €Range: 8 768€ - 19 855€
NAF 5 année 2024
Valuation method used
Revenue Multiple
117 422 €
×
0.14x
=16 806 €
Range: 8 769€ - 19 855€
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 51 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 (Travaux de menuiserie bois et PVC)
Compare PHILIPPE EYMERY SAS with other companies in the same sector:
Frequently asked questions about PHILIPPE EYMERY SAS
What is the revenue of PHILIPPE EYMERY SAS ?
The revenue of PHILIPPE EYMERY SAS in 2024 is 117 k€.
Is PHILIPPE EYMERY SAS profitable?
PHILIPPE EYMERY SAS recorded a net loss in 2024.
Where is the headquarters of PHILIPPE EYMERY SAS ?
The headquarters of PHILIPPE EYMERY SAS is located in AUSSONNE (31840), in the department Haute-Garonne.
Where to find the tax return of PHILIPPE EYMERY SAS ?
The tax return of PHILIPPE EYMERY SAS 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 EYMERY SAS operate?
PHILIPPE EYMERY SAS operates in the sector Travaux de menuiserie bois et PVC (NAF code 43.32A). 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