PIERRE BEURRIER FINANCES : revenue, balance sheet and financial ratios
PIERRE BEURRIER FINANCES is a French company
founded 30 years ago,
specialized in the sector Activités des sièges sociaux.
Based in SAINT-LEONARD (62360),
this company of category PME
shows in 2024 a revenue of 385 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - PIERRE BEURRIER FINANCES (SIREN 402347801)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
385 045 €
374 995 €
438 049 €
385 575 €
393 407 €
376 667 €
356 712 €
332 053 €
323 165 €
Net income
265 735 €
563 834 €
237 176 €
207 247 €
221 698 €
257 €
122 358 €
48 837 €
22 927 €
EBITDA
-38 650 €
-147 837 €
64 819 €
-39 408 €
-5 573 €
-50 651 €
11 538 €
-52 724 €
-4 004 €
Net margin
69.0%
150.4%
54.1%
53.8%
56.4%
0.1%
34.3%
14.7%
7.1%
Revenue and income statement
In 2024, PIERRE BEURRIER FINANCES achieves revenue of 385 k€. Revenue is growing positively over 9 years (CAGR: +2.2%). Vs 2023: +3%. After deducting consumption (0 €), gross margin stands at 385 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 -10.0% of revenue. Positive scissor effect: EBITDA margin improves by +29.4 pts, sign of improved operational efficiency. Negative EBITDA means operations do not cover current expenses: concerning situation. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 266 k€, i.e. 69.0% of revenue. This profit can be retained or distributed to shareholders.
Revenue (2024)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
385 045 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
385 045 €
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
-38 650 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
-48 717 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
265 735 €
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
-10.0%
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 18%. 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 81%. This high autonomy means the company finances most of its assets through equity, a sign of strength. Debt repayment capacity (= Financial debt / Cash flow) indicates it would take 3.0 years of cash flow to repay all financial debt. This ratio remains within usual banking standards. Cash flow represents 66.8% of revenue. Cash flow measures resources generated by operations, available for investment and debt repayment. This high level provides strong self-financing capacity.
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
17.66%
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
81.325%
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
66.79%
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
3.006
Asset age ratio (2024)
?
Asset age ratio
Definition
Measures the degree of wear of tangible assets.
Formula
Accumulated depreciation / Gross fixed assets x 100
Solvency indicators evolution PIERRE BEURRIER FINANCES
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Debt ratio
10.77
8.235
9.175
8.63
11.295
12.018
13.682
16.429
17.66
Financial autonomy
87.507
89.154
89.403
88.285
85.686
86.3
85.745
81.211
81.325
Repayment capacity
12.351
6.756
3.408
32.472
3.002
3.542
3.048
-9.865
3.006
Cash flow / Revenue
14.415%
24.26%
48.336%
5.099%
58.698%
56.781%
55.629%
-24.067%
66.79%
Sector positioning
Debt ratio
17.662024
2022
2023
2024
Q1: 0.06
Med: 14.64
Q3: 89.5
Average+12 pts over 3 years
In 2024, the debt ratio of PIERRE BEURRIER FINANCES (17.66) ranks above the median of the sector. This ratio measures the weight of debt relative to equity. A reduction effort could improve financial strength.
Financial autonomy
81.33%2024
2022
2023
2024
Q1: 11.6%
Med: 51.97%
Q3: 85.23%
Good
In 2024, the financial autonomy of PIERRE BEURRIER FINANCES (81.3%) 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
3.01 years2024
2022
2023
2024
Q1: 0.0 years
Med: 0.21 years
Q3: 3.74 years
Average
In 2024, the repayment capacity of PIERRE BEURRIER FINANCES (3.01) ranks above the median of the sector. This ratio indicates the number of years needed to repay debt with cash flow. A reduction effort could improve financial strength.
Liquidity ratios
The liquidity ratio (= Current assets / Current liabilities) stands at 581.26. 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
581.261
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
-182.799
Liquidity indicators evolution PIERRE BEURRIER FINANCES
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
1148.044
1514.162
1857.458
1568.057
1166.648
1697.079
1295.178
718.793
581.261
Interest coverage
-356.668
-18.356
287.528
-11.088
-104.324
-15.309
13.484
-54.338
-182.799
Sector positioning
Liquidity ratio
581.262024
2022
2023
2024
Q1: 116.82
Med: 458.52
Q3: 2178.3
Good-17 pts over 3 years
In 2024, the liquidity ratio of PIERRE BEURRIER FINANCES (581.26) 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
-182.8x2024
2022
2023
2024
Q1: -45.38x
Med: 0.0x
Q3: 2.89x
Average-50 pts over 3 years
In 2024, the interest coverage of PIERRE BEURRIER FINANCES (-182.8x) 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. Average customer payment term: 93 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 187 days. Excellent situation: suppliers finance 94 days of the operating cycle (retail model). WCR is negative (-72 days): operations structurally generate cash. Over 2016-2024, WCR increased by +46%, requiring additional financing.
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
-76 609 €
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
93 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
187 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
0 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
-72 j
WCR and payment terms evolution PIERRE BEURRIER FINANCES
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
-141 136 €
-191 817 €
-33 798 €
-225 115 €
-189 138 €
-76 726 €
27 378 €
-221 232 €
-76 609 €
Inventory turnover (days)
0
0
0
0
0
0
0
0
0
Customer payment term (days)
32
26
24
17
65
64
78
92
93
Supplier payment term (days)
125
106
121
119
116
110
132
165
187
Positioning of PIERRE BEURRIER FINANCES in its sector
Comparison with sector Activités des sièges sociaux
Valuation estimate
Based on 103 transactions of similar company sales
in 2024,
the value of PIERRE BEURRIER FINANCES is estimated at
1 097 874 €
(range 388 596€ - 2 897 517€).
The price/revenue ratio is 0.38x
(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
103 transactions
388k€1097k€2897k€
1 097 874 €Range: 388 596€ - 2 897 517€
NAF 5 année 2024
Valuation detail by method
Ajustez les pondérations selon votre analyse
Revenue Multiple30%
385 045 €×0.38x
Estimation145 400 €
69 302€ - 293 658€
Net Income Multiple20%
265 735 €×9.5x
Estimation2 526 587 €
867 537€ - 6 803 307€
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 103 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 sièges sociaux)
Compare PIERRE BEURRIER FINANCES with other companies in the same sector:
Frequently asked questions about PIERRE BEURRIER FINANCES
What is the revenue of PIERRE BEURRIER FINANCES ?
The revenue of PIERRE BEURRIER FINANCES in 2024 is 385 k€.
Is PIERRE BEURRIER FINANCES profitable?
Yes, PIERRE BEURRIER FINANCES generated a net profit of 266 k€ in 2024.
Where is the headquarters of PIERRE BEURRIER FINANCES ?
The headquarters of PIERRE BEURRIER FINANCES is located in SAINT-LEONARD (62360), in the department Pas-de-Calais.
Where to find the tax return of PIERRE BEURRIER FINANCES ?
The tax return of PIERRE BEURRIER FINANCES 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 PIERRE BEURRIER FINANCES operate?
PIERRE BEURRIER FINANCES operates in the sector Activités des sièges sociaux (NAF code 70.10Z). 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