Employees: NN (None)Legal category: SCA (commandite par actions)Size: PMECreation date: 1958-01-01 (68 years)Status: ActiveBusiness sector: Promotion immobilière de logementsLocation: LA TESTE-DE-BUCH (33115), Gironde
PILAT PLAGE : revenue, balance sheet and financial ratios
PILAT PLAGE is a French company
founded 68 years ago,
specialized in the sector Promotion immobilière de logements.
Based in LA TESTE-DE-BUCH (33115),
this company of category PME
shows in 2018 a revenue of 1.1 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
In 2020, PILAT PLAGE generates positive net income of 1.1 M€. Net income represents the final profit after all expenses (operating, financial, exceptional) and corporate tax.
Net income (2020)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
1 115 770 €
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 177%. 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 35%. The balance between equity and debt is satisfactory.
Debt ratio (2020)
?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low 50-100% : Moderate > 100% : High
176.736%
Financial autonomy (2020)
?
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
34.666%
Asset age ratio (2020)
?
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
Debt ratio
-192.754
-250.246
-1535.394
4062.609
176.736
Financial autonomy
-45.979
-30.572
-5.918
1.474
34.666
Repayment capacity
-68.605
-96.671
-5.159
None
None
Cash flow / Revenue
-15.613%
-10.086%
-55.108%
None%
None%
Sector positioning
Debt ratio
176.742020
2018
2019
2020
Q1: 0.0
Med: 7.66
Q3: 152.99
Average+50 pts over 3 years
In 2020, the debt ratio of PILAT PLAGE (176.74) 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
34.67%2020
2018
2019
2020
Q1: 0.1%
Med: 18.84%
Q3: 59.84%
Good+35 pts over 3 years
In 2020, the financial autonomy of PILAT PLAGE (34.7%) 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
-5.16 years2018
2018
Q1: -2.36 years
Med: 0.0 years
Q3: 1.78 years
Excellent
In 2018, the repayment capacity of PILAT PLAGE (-5.16) 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 721.96. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months.
Liquidity ratio (2020)
?
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
721.962
Liquidity indicators evolution PILAT PLAGE
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2018
2019
2020
Liquidity ratio
167.28
154.539
463.854
215.453
721.962
Interest coverage
-66.565
198.575
25.85
None
None
Sector positioning
Liquidity ratio
721.962020
2018
2019
2020
Q1: 139.46
Med: 327.3
Q3: 993.56
Good+8 pts over 3 years
In 2020, the liquidity ratio of PILAT PLAGE (721.96) 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
25.85x2018
2018
Q1: -3.14x
Med: 0.0x
Q3: 1.89x
Excellent
In 2018, the interest coverage of PILAT PLAGE (25.9x) ranks in the top 25% of the sector. This ratio indicates how many times operating income covers interest expenses. High coverage means financial charges weigh little on profitability.
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: 32 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 156 days. Excellent situation: suppliers finance 124 days of the operating cycle (retail model).
Operating WCR (2020)
?
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 (2020)
?
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
32 j
Supplier credit (2020)
?
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
156 j
Inventory turnover (2020)
?
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 PILAT PLAGE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
Operating WCR
548 616 €
514 341 €
95 038 €
0 €
0 €
Inventory turnover (days)
45
259
132
0
0
Customer payment term (days)
20
458
15
48
32
Supplier payment term (days)
299
404
34
471
156
Positioning of PILAT PLAGE in its sector
Comparison with sector Promotion immobilière de logements
Valuation estimate
Based on 80 transactions of similar company sales
(all years),
the value of PILAT PLAGE is estimated at
2 620 391 €
(range 813 998€ - 7 209 732€).
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 value2020
80 tx
813k€2620k€7209k€
2 620 391 €Range: 813 998€ - 7 209 732€
NAF 5 all-time
Valuation method used
Net Income Multiple
1 115 770 €
×
2.3x
=2 620 391 €
Range: 813 998€ - 7 209 732€
Only this financial indicator is available for this company.
How is this estimate calculated?
This estimate is based on the analysis of 80 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 (Promotion immobilière de logements)
Compare PILAT PLAGE with other companies in the same sector:
Yes, PILAT PLAGE generated a net profit of 1.1 M€ in 2020.
Where is the headquarters of PILAT PLAGE ?
The headquarters of PILAT PLAGE is located in LA TESTE-DE-BUCH (33115), in the department Gironde.
Where to find the tax return of PILAT PLAGE ?
The tax return of PILAT PLAGE 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 PILAT PLAGE operate?
PILAT PLAGE operates in the sector Promotion immobilière de logements (NAF code 41.10A). 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