Employees: 21 (2023.0)Legal category: SCA (commandite par actions)Size: ETICreation date: 1995-11-02 (30 years)Status: ActiveBusiness sector: Fabrication de parfums et de produits pour la toiletteLocation: BONDOUFLE (91070), Essonne
PIERRE CATTIER : revenue, balance sheet and financial ratios
PIERRE CATTIER is a French company
founded 30 years ago,
specialized in the sector Fabrication de parfums et de produits pour la toilette.
Based in BONDOUFLE (91070),
this company of category ETI
shows in 2024 a revenue of 14.4 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - PIERRE CATTIER (SIREN 408583698)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
Revenue
14 382 931 €
14 871 112 €
16 750 554 €
20 791 231 €
20 725 204 €
20 714 838 €
20 242 018 €
17 886 489 €
Net income
-13 586 517 €
-6 360 834 €
-2 137 869 €
757 064 €
1 021 630 €
1 231 424 €
2 095 564 €
1 332 963 €
EBITDA
-3 837 373 €
-3 694 146 €
-1 603 995 €
1 130 331 €
1 761 401 €
2 254 930 €
2 555 868 €
1 640 561 €
Net margin
-94.5%
-42.8%
-12.8%
3.6%
4.9%
5.9%
10.4%
7.5%
Revenue and income statement
In 2024, PIERRE CATTIER achieves revenue of 14.4 M€. Activity remains stable over the period (CAGR: -3.1%). Slight decline of -3% vs 2023. After deducting consumption (6.0 M€), gross margin stands at 8.4 M€, i.e. a rate of 59%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches -3.8 M€, representing -26.7% of revenue. Negative EBITDA means operations do not cover current expenses: concerning situation. Net income is negative at -13.6 M€ (-94.5% 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
14 382 931 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
8 424 233 €
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
-3 837 373 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
-12 506 936 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
-13 586 517 €
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
-26.7%
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 -148%. 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 -100%. Low autonomy: the company heavily depends on external financing (banks, suppliers).
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
-147.98%
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
-100.072%
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
-34.897%
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
-3.36
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
2017
2018
2019
2020
2021
2022
2023
2024
Debt ratio
201.972
117.47
85.791
59.443
56.688
110.149
523.533
-147.98
Financial autonomy
24.776
33.672
39.268
42.859
44.358
35.646
10.472
-100.072
Repayment capacity
7.584
4.063
4.762
5.245
9.499
-4.728
-2.569
-3.36
Cash flow / Revenue
8.313%
10.97%
7.75%
5.384%
3.068%
-11.052%
-30.022%
-34.897%
Sector positioning
Debt ratio
-147.982024
2022
2023
2024
Q1: 0.02
Med: 16.22
Q3: 72.0
Excellent-53 pts over 3 years
In 2024, the debt ratio of PIERRE CATTIER (-147.98) 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
-100.07%2024
2022
2023
2024
Q1: 13.03%
Med: 38.97%
Q3: 62.54%
Watch-24 pts over 3 years
In 2024, the financial autonomy of PIERRE CATTIER (-100.1%) ranks in the bottom 25% of the sector. This ratio represents the share of equity in total financing. Low autonomy may limit investment capacity and increase vulnerability.
Repayment capacity
-3.36 years2024
2022
2023
2024
Q1: 0.0 years
Med: 0.0 years
Q3: 1.85 years
Excellent
In 2024, the repayment capacity of PIERRE CATTIER (-3.36) 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 219.66. 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
219.664
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
-28.749
Liquidity indicators evolution PIERRE CATTIER
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2017
2018
2019
2020
2021
2022
2023
2024
Liquidity ratio
232.286
212.849
218.305
187.487
206.531
222.018
199.996
219.664
Interest coverage
10.667
6.148
5.71
5.549
10.729
-15.682
-22.506
-28.749
Sector positioning
Liquidity ratio
219.662024
2022
2023
2024
Q1: 133.67
Med: 232.72
Q3: 398.8
Average
In 2024, the liquidity ratio of PIERRE CATTIER (219.66) 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
-28.75x2024
2022
2023
2024
Q1: 0.0x
Med: 0.69x
Q3: 9.22x
Watch
In 2024, the interest coverage of PIERRE CATTIER (-28.8x) 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: 84 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 56 days. The company must finance 28 days of gap between collections and payments. Inventory turnover is 194 days (= Average inventory / Cost of goods x 360). This high level ties up cash and potentially creates obsolescence risk. Overall, WCR represents 197 days of revenue, i.e. 7.9 M€ to permanently finance.
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
7 866 744 €
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
84 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
56 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
194 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
197 j
WCR and payment terms evolution PIERRE CATTIER
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
9 231 038 €
9 255 258 €
8 657 559 €
9 037 432 €
10 189 990 €
11 243 642 €
8 127 360 €
7 866 744 €
Inventory turnover (days)
130
133
138
141
150
220
193
194
Customer payment term (days)
74
61
61
72
73
73
83
84
Supplier payment term (days)
74
71
60
70
76
62
74
56
Positioning of PIERRE CATTIER in its sector
Comparison with sector Fabrication de parfums et de produits pour la toilette
Valuation estimate
Based on 74 transactions of similar company sales
(all years),
the value of PIERRE CATTIER is estimated at
1 579 882 €
(range 1 031 007€ - 3 594 468€).
The price/revenue ratio is 0.11x
(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
74 tx
1031k€1579k€3594k€
1 579 882 €Range: 1 031 007€ - 3 594 468€
Section all-time
Aggregated at NAF section level
Valuation method used
Revenue Multiple
14 382 931 €
×
0.11x
=1 579 882 €
Range: 1 031 008€ - 3 594 469€
Only this financial indicator is available for this company.
How is this estimate calculated?
This estimate is based on the analysis of 74 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 (Fabrication de parfums et de produits pour la toilette)
Compare PIERRE CATTIER with other companies in the same sector:
The headquarters of PIERRE CATTIER is located in BONDOUFLE (91070), in the department Essonne.
Where to find the tax return of PIERRE CATTIER ?
The tax return of PIERRE CATTIER 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 CATTIER operate?
PIERRE CATTIER operates in the sector Fabrication de parfums et de produits pour la toilette (NAF code 20.42Z). 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