Employees: 11 (2023.0)Legal category: SCA (commandite par actions)Size: PMECreation date: 2012-02-28 (14 years)Status: ActiveBusiness sector: Analyses, essais et inspections techniquesLocation: LA CHEVROLIERE ([ND]), None
PILGRIM TECHNOLOGY : revenue, balance sheet and financial ratios
PILGRIM TECHNOLOGY is a French company
founded 14 years ago,
specialized in the sector Analyses, essais et inspections techniques.
Based in LA CHEVROLIERE ([ND]),
this company of category PME
shows in 2024 a revenue of 748 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - PILGRIM TECHNOLOGY (SIREN 749987137)
Indicator
2024
2023
2022
2021
2020
2016
Revenue
747 549 €
N/C
N/C
N/C
N/C
336 444 €
Net income
482 092 €
88 868 €
-153 075 €
-27 575 €
32 552 €
106 057 €
EBITDA
314 255 €
N/C
N/C
N/C
N/C
39 470 €
Net margin
64.5%
N/C
N/C
N/C
N/C
31.5%
Revenue and income statement
In 2024, PILGRIM TECHNOLOGY achieves revenue of 748 k€. Over the period 2016-2024, the company shows strong growth with a CAGR (compound annual growth rate) of +10.5%. After deducting consumption (7 k€), gross margin stands at 741 k€, i.e. a rate of 99%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches 314 k€, representing 42.0% of revenue. This high EBITDA margin provides strong self-financing capacity and resilience to uncertainties. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 482 k€, i.e. 64.5% 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
747 549 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
740 843 €
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
314 255 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
314 759 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
482 092 €
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
23.7%
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 25%. 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 47%. 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 0.3 years of cash flow to repay all financial debt. This short period demonstrates excellent debt sustainability. Cash flow represents 36.4% 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
25.341%
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
47.018%
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
36.384%
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
0.306
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
2020
2021
2022
2023
2024
Debt ratio
11.712
125.981
176.941
379.075
159.643
25.341
Financial autonomy
62.737
33.15
23.472
13.419
14.815
47.018
Repayment capacity
0.242
None
None
None
None
0.306
Cash flow / Revenue
29.297%
None%
None%
None%
None%
36.384%
Sector positioning
Debt ratio
25.342024
2022
2023
2024
Q1: 0.0
Med: 9.99
Q3: 48.5
Average-15 pts over 3 years
In 2024, the debt ratio of PILGRIM TECHNOLOGY (25.34) 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
47.02%2024
2022
2023
2024
Q1: 11.63%
Med: 34.78%
Q3: 58.76%
Good+38 pts over 3 years
In 2024, the financial autonomy of PILGRIM TECHNOLOGY (47.0%) 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
0.31 years2024
2024
Q1: 0.0 years
Med: 0.0 years
Q3: 0.87 years
Average
In 2024, the repayment capacity of PILGRIM TECHNOLOGY (0.31) 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 222.23. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months. The interest coverage ratio (= EBIT / Interest expenses) is 1.5x. Coverage is limited: any activity downturn would jeopardize interest payments.
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
222.232
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
1.533
Liquidity indicators evolution PILGRIM TECHNOLOGY
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2020
2021
2022
2023
2024
Liquidity ratio
287.325
406.549
238.274
170.125
149.621
222.232
Interest coverage
1.287
None
None
None
None
1.533
Sector positioning
Liquidity ratio
222.232024
2022
2023
2024
Q1: 133.14
Med: 205.95
Q3: 337.03
Good+18 pts over 3 years
In 2024, the liquidity ratio of PILGRIM TECHNOLOGY (222.23) 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
1.53x2024
2024
Q1: 0.0x
Med: 0.02x
Q3: 2.48x
Good
In 2024, the interest coverage of PILGRIM TECHNOLOGY (1.5x) ranks above the median of the sector. This ratio indicates how many times operating income covers interest expenses. This comfortable position offers an appreciable safety margin.
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: 57 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 73 days. Favorable situation: supplier credit is longer than customer credit by 16 days. Inventory turnover is 111 days (= Average inventory / Cost of goods x 360). This high level ties up cash and potentially creates obsolescence risk. Overall, WCR represents 327 days of revenue, i.e. 678 k€ to permanently finance. Over 2016-2024, WCR increased by +235%, 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
678 102 €
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
57 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
73 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
111 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
327 j
WCR and payment terms evolution PILGRIM TECHNOLOGY
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2020
2021
2022
2023
2024
Operating WCR
202 671 €
0 €
0 €
0 €
0 €
678 102 €
Inventory turnover (days)
56
0
0
0
0
111
Customer payment term (days)
62
0
0
0
0
57
Supplier payment term (days)
46
0
0
0
0
73
Positioning of PILGRIM TECHNOLOGY in its sector
Comparison with sector Analyses, essais et inspections techniques
Valuation estimate
Indicative estimate only : the number of comparable transactions in this sector is limited (41 transactions).
This range of 174 024€ to 1 507 690€ is provided for information purposes only and requires in-depth analysis to be confirmed.
Estimated enterprise value2024
Indicative
174k€896k€1507k€
896 429 €Range: 174 024€ - 1 507 690€
NAF 5 année 2024
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 41 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 (Analyses, essais et inspections techniques)
Compare PILGRIM TECHNOLOGY with other companies in the same sector:
Frequently asked questions about PILGRIM TECHNOLOGY
What is the revenue of PILGRIM TECHNOLOGY ?
The revenue of PILGRIM TECHNOLOGY in 2024 is 748 k€.
Is PILGRIM TECHNOLOGY profitable?
Yes, PILGRIM TECHNOLOGY generated a net profit of 482 k€ in 2024.
Where is the headquarters of PILGRIM TECHNOLOGY ?
The headquarters of PILGRIM TECHNOLOGY is located in LA CHEVROLIERE ([ND]).
Where to find the tax return of PILGRIM TECHNOLOGY ?
The tax return of PILGRIM TECHNOLOGY 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 PILGRIM TECHNOLOGY operate?
PILGRIM TECHNOLOGY operates in the sector Analyses, essais et inspections techniques (NAF code 71.20B). 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