Employees: 01 (2023.0)Legal category: Société à responsabilité limitée (sans autre indication)Size: PMECreation date: 2004-11-02 (21 years)Status: ActiveBusiness sector: Activités des marchands de biens immobiliersLocation: DONGES (44480), Loire-Atlantique
PIERRE D'AZUR : revenue, balance sheet and financial ratios
PIERRE D'AZUR is a French company
founded 21 years ago,
specialized in the sector Activités des marchands de biens immobiliers.
Based in DONGES (44480),
this company of category PME
shows in 2018 a revenue of 875 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - PIERRE D'AZUR (SIREN 479154494)
Indicator
2021
2020
2019
2018
2017
2016
Revenue
N/C
N/C
N/C
874 675 €
823 690 €
490 576 €
Net income
34 927 €
-29 776 €
-57 011 €
2 664 €
82 867 €
-983 €
EBITDA
N/C
N/C
N/C
-20 872 €
210 284 €
-45 747 €
Net margin
N/C
N/C
N/C
0.3%
10.1%
-0.2%
Revenue and income statement
In 2021, PIERRE D'AZUR generates positive net income of 35 k€. Net income represents the final profit after all expenses (operating, financial, exceptional) and corporate tax.
Net income (2021)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
34 927 €
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 724%. 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 9%. Low autonomy: the company heavily depends on external financing (banks, suppliers).
Debt ratio (2021)
?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low 50-100% : Moderate > 100% : High
724.167%
Financial autonomy (2021)
?
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
9.074%
Solvency indicators evolution PIERRE D'AZUR
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
Debt ratio
444.646
526.566
275.697
92.604
18054.607
724.167
Financial autonomy
2.218
12.046
10.131
20.306
0.34
9.074
Repayment capacity
-0.186
0.769
29.36
None
None
None
Cash flow / Revenue
-10.482%
22.049%
0.325%
None%
None%
None%
Sector positioning
Debt ratio
724.172021
2019
2020
2021
Q1: 0.0
Med: 26.64
Q3: 275.35
Average+17 pts over 3 years
In 2021, the debt ratio of PIERRE D'AZUR (724.17) 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
9.07%2021
2019
2020
2021
Q1: 0.63%
Med: 25.33%
Q3: 68.35%
Average-12 pts over 3 years
In 2021, the financial autonomy of PIERRE D'AZUR (9.1%) ranks below the median of the sector. This ratio represents the share of equity in total financing. An improvement would strengthen the competitive position.
Liquidity ratios
The liquidity ratio (= Current assets / Current liabilities) stands at 394.22. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months.
Liquidity ratio (2021)
?
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
394.218
Liquidity indicators evolution PIERRE D'AZUR
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2018
2019
2020
2021
Liquidity ratio
111.446
146.263
124.116
154.345
258.15
394.218
Interest coverage
-12.176
5.719
-48.649
None
None
None
Sector positioning
Liquidity ratio
394.222021
2019
2020
2021
Q1: 149.24
Med: 437.9
Q3: 2125.97
Average+20 pts over 3 years
In 2021, the liquidity ratio of PIERRE D'AZUR (394.22) 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.
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: 10259 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 848 days. The gap of 9411 days means the company finances its customers for over a month before being paid relative to supplier payments. This weighs on cash flow.
Operating WCR (2021)
?
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 (2021)
?
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
10259 j
Supplier credit (2021)
?
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
848 j
Inventory turnover (2021)
?
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 PIERRE D'AZUR
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
Operating WCR
65 286 €
278 465 €
688 256 €
0 €
0 €
0 €
Inventory turnover (days)
10
160
195
0
0
0
Customer payment term (days)
43
0
57
283
0
10259
Supplier payment term (days)
45
31
179
309
1419
848
Positioning of PIERRE D'AZUR in its sector
Comparison with sector Activités des marchands de biens immobiliers
Valuation estimate
Indicative estimate only : the number of comparable transactions in this sector is limited (29 transactions).
This range of 34 201€ to 391 441€ is provided for information purposes only and requires in-depth analysis to be confirmed.
Estimated enterprise value2021
Indicative
34k€167k€391k€
167 164 €Range: 34 201€ - 391 441€
NAF 5 année 2021
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 29 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 marchands de biens immobiliers)
Compare PIERRE D'AZUR with other companies in the same sector:
Yes, PIERRE D'AZUR generated a net profit of 35 k€ in 2021.
Where is the headquarters of PIERRE D'AZUR ?
The headquarters of PIERRE D'AZUR is located in DONGES (44480), in the department Loire-Atlantique.
Where to find the tax return of PIERRE D'AZUR ?
The tax return of PIERRE D'AZUR 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 D'AZUR operate?
PIERRE D'AZUR operates in the sector Activités des marchands de biens immobiliers (NAF code 68.10Z). 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