Employees: 02 (2023.0)Legal category: SCA (commandite par actions)Size: PMECreation date: 1996-04-01 (30 years)Status: ActiveBusiness sector: Autres travaux spécialisés de constructionLocation: BIDART (64210), Pyrenees-Atlantiques
PISCINES ROCHE : revenue, balance sheet and financial ratios
PISCINES ROCHE is a French company
founded 30 years ago,
specialized in the sector Autres travaux spécialisés de construction.
Based in BIDART (64210),
this company of category PME
shows in 2018 a revenue of 1.4 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - PISCINES ROCHE (SIREN 409551082)
Indicator
2022
2021
2020
2019
2018
2017
2016
Revenue
N/C
N/C
N/C
N/C
1 387 774 €
1 454 655 €
1 728 657 €
Net income
20 622 €
61 459 €
74 490 €
79 627 €
80 734 €
79 440 €
114 062 €
EBITDA
N/C
N/C
N/C
N/C
64 451 €
52 603 €
59 759 €
Net margin
N/C
N/C
N/C
N/C
5.8%
5.5%
6.6%
Revenue and income statement
In 2022, PISCINES ROCHE generates positive net income of 21 k€. Net income represents the final profit after all expenses (operating, financial, exceptional) and corporate tax. Change over 2016-2022: 114 k€ -> 21 k€.
Net income (2022)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
20 622 €
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 24%. 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 63%. This high autonomy means the company finances most of its assets through equity, a sign of strength.
Debt ratio (2022)
?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low 50-100% : Moderate > 100% : High
24.275%
Financial autonomy (2022)
?
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
63.131%
Asset age ratio (2022)
?
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
2021
2022
Debt ratio
20.681
3.734
0.155
1.391
75.695
37.167
24.275
Financial autonomy
31.052
28.771
38.906
45.715
37.596
50.918
63.131
Repayment capacity
1.195
0.358
0.015
None
None
None
None
Cash flow / Revenue
2.492%
1.539%
2.146%
None%
None%
None%
None%
Sector positioning
Debt ratio
24.272022
2020
2021
2022
Q1: 2.81
Med: 25.14
Q3: 81.01
Good-19 pts over 3 years
In 2022, the debt ratio of PISCINES ROCHE (24.27) ranks below the median of the sector. This ratio measures the weight of debt relative to equity. This controlled position reflects prudent management.
Financial autonomy
63.13%2022
2020
2021
2022
Q1: 13.68%
Med: 33.63%
Q3: 51.84%
Excellent+16 pts over 3 years
In 2022, the financial autonomy of PISCINES ROCHE (63.1%) ranks in the top 25% of the sector. This ratio represents the share of equity in total financing. High autonomy reflects financial independence and ability to absorb shocks.
Liquidity ratios
The liquidity ratio (= Current assets / Current liabilities) stands at 736.96. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months.
Liquidity ratio (2022)
?
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
736.961
Liquidity indicators evolution PISCINES ROCHE
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2018
2019
2020
2021
2022
Liquidity ratio
318.603
232.515
252.949
270.006
529.612
435.948
736.961
Interest coverage
0.0
0.534
0.0
None
None
None
None
Sector positioning
Liquidity ratio
736.962022
2020
2021
2022
Q1: 137.49
Med: 195.59
Q3: 292.49
Excellent
In 2022, the liquidity ratio of PISCINES ROCHE (736.96) ranks in the top 25% of the sector. This ratio measures the ability to cover short-term debt with current assets. A ratio above 1 ensures comfortable coverage of short-term maturities.
Working capital requirement (WCR) and payment terms
Working capital requirement (WCR) measures the cash timing gap between customer collections and supplier/inventory payments.
Operating WCR (2022)
?
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 (2022)
?
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
0 j
Supplier credit (2022)
?
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
0 j
Inventory turnover (2022)
?
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 PISCINES ROCHE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
Operating WCR
235 979 €
206 357 €
206 764 €
0 €
0 €
0 €
0 €
Inventory turnover (days)
2
3
3
0
0
0
0
Customer payment term (days)
46
45
53
0
0
0
0
Supplier payment term (days)
26
46
30
0
0
0
0
Positioning of PISCINES ROCHE in its sector
Comparison with sector Autres travaux spécialisés de construction
Valuation estimate
Indicative estimate only : the number of comparable transactions in this sector is limited (47 transactions).
This range of 34 799€ to 99 113€ is provided for information purposes only and requires in-depth analysis to be confirmed.
Estimated enterprise value2022
Indicative
34k€55k€99k€
55 887 €Range: 34 799€ - 99 113€
NAF 5 année 2022
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 47 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 (Autres travaux spécialisés de construction)
Compare PISCINES ROCHE with other companies in the same sector:
Yes, PISCINES ROCHE generated a net profit of 21 k€ in 2022.
Where is the headquarters of PISCINES ROCHE ?
The headquarters of PISCINES ROCHE is located in BIDART (64210), in the department Pyrenees-Atlantiques.
Where to find the tax return of PISCINES ROCHE ?
The tax return of PISCINES ROCHE 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 PISCINES ROCHE operate?
PISCINES ROCHE operates in the sector Autres travaux spécialisés de construction (NAF code 43.99D). 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