Employees: NN (None)Legal category: SA (autres)Size: ETICreation date: 1986-04-15 (40 years)Status: ActiveBusiness sector: Location de terrains et d'autres biens immobiliersLocation: WOLFISHEIM (67202), Bas-Rhin
PKA LAXOU EPINAL : revenue, balance sheet and financial ratios
PKA LAXOU EPINAL is a French company
founded 40 years ago,
specialized in the sector Location de terrains et d'autres biens immobiliers.
Based in WOLFISHEIM (67202),
this company of category ETI
shows in 2024 a revenue of 961 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - PKA LAXOU EPINAL (SIREN 340141399)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
961 496 €
686 052 €
638 340 €
614 961 €
608 478 €
595 470 €
581 668 €
473 645 €
429 341 €
Net income
937 434 €
381 768 €
4 703 150 €
271 460 €
264 533 €
255 599 €
1 227 944 €
226 772 €
531 853 €
EBITDA
882 183 €
292 496 €
589 861 €
560 387 €
552 629 €
540 418 €
522 506 €
393 158 €
373 053 €
Net margin
97.5%
55.6%
736.8%
44.1%
43.5%
42.9%
211.1%
47.9%
123.9%
Revenue and income statement
In 2024, PKA LAXOU EPINAL achieves revenue of 961 k€. Over the period 2016-2024, the company shows strong growth with a CAGR (compound annual growth rate) of +10.6%. Vs 2023, growth of +40% (686 k€ -> 961 k€). After deducting consumption (0 €), gross margin stands at 961 k€, i.e. a rate of 100%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches 882 k€, representing 91.8% of revenue. Positive scissor effect: EBITDA margin improves by +49.1 pts, sign of improved operational efficiency. This high EBITDA margin provides strong self-financing capacity and resilience to uncertainties. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 937 k€, i.e. 97.5% 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
961 496 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
961 496 €
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
882 183 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
444 225 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
937 434 €
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
91.8%
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 84%. Debt level is high: negotiating margin with banks is reduced. Financial autonomy (= Equity / Total assets x 100) reaches 54%. 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 3.9 years of cash flow to repay all financial debt. This ratio remains within usual banking standards. Cash flow represents 143.0% 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
84.395%
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
54.141%
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
143.047%
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
3.922
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
2017
2018
2019
2020
2021
2022
2023
2024
Debt ratio
0.0
49.58
57.592
46.809
39.401
30.936
24.381
77.86
84.395
Financial autonomy
90.643
60.869
63.145
67.941
71.518
76.164
80.211
55.867
54.141
Repayment capacity
0.0
9.678
2.227
6.145
5.303
4.211
0.313
6.834
3.922
Cash flow / Revenue
127.509%
56.474%
233.37%
70.424%
70.453%
72.176%
766.018%
102.203%
143.047%
Sector positioning
Debt ratio
84.392024
2022
2023
2024
Q1: -20.62
Med: 5.98
Q3: 146.83
Average+12 pts over 3 years
In 2024, the debt ratio of PKA LAXOU EPINAL (84.39) 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
54.14%2024
2022
2023
2024
Q1: 0.04%
Med: 27.47%
Q3: 73.82%
Good-9 pts over 3 years
In 2024, the financial autonomy of PKA LAXOU EPINAL (54.1%) 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
3.92 years2024
2022
2023
2024
Q1: -0.02 years
Med: 0.65 years
Q3: 10.57 years
Average+21 pts over 3 years
In 2024, the repayment capacity of PKA LAXOU EPINAL (3.92) 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 4215.38. 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 16.7x. Operating income very largely covers interest expenses: high safety margin.
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
4215.375
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
16.67
Liquidity indicators evolution PKA LAXOU EPINAL
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Liquidity ratio
46.171
112.811
673.301
1140.565
1648.256
734.274
1473.65
382.907
4215.375
Interest coverage
0.0
3.282
6.778
5.901
5.094
4.393
3.414
31.264
16.67
Sector positioning
Liquidity ratio
4215.382024
2022
2023
2024
Q1: 83.33
Med: 307.99
Q3: 1318.25
Excellent
In 2024, the liquidity ratio of PKA LAXOU EPINAL (4215.38) 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.
Interest coverage
16.67x2024
2022
2023
2024
Q1: 0.0x
Med: 0.0x
Q3: 20.04x
Good+15 pts over 3 years
In 2024, the interest coverage of PKA LAXOU EPINAL (16.7x) 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: 0 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 303 days. Excellent situation: suppliers finance 303 days of the operating cycle (retail model). Overall, WCR represents 0 days of revenue, i.e. 625 € to permanently finance. Notable WCR improvement over the period (-100%), freeing up cash.
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
625 €
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
0 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
303 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
0 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
0 j
WCR and payment terms evolution PKA LAXOU EPINAL
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
197 574 €
863 815 €
256 236 €
222 158 €
-11 823 €
10 756 €
-8 694 €
193 563 €
625 €
Inventory turnover (days)
0
0
0
0
0
0
0
0
0
Customer payment term (days)
0
36
0
0
0
10
0
0
0
Supplier payment term (days)
53139
7191
1139
449
404
337
255
136
303
Positioning of PKA LAXOU EPINAL in its sector
Comparison with sector Location de terrains et d'autres biens immobiliers
Valuation estimate
Based on 169 transactions of similar company sales
in 2024,
the value of PKA LAXOU EPINAL is estimated at
3 980 304 €
(range 1 126 878€ - 7 160 564€).
With an EBITDA of 882 183€, the sector multiple of 5.6x is applied.
The price/revenue ratio is 0.81x
(in line with sector norms).
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.
Estimated enterprise value2024
169 transactions
1126k€3980k€7160k€
3 980 304 €Range: 1 126 878€ - 7 160 564€
NAF 5 année 2024
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
882 183 €×5.6x
Estimation4 940 073 €
1 307 670€ - 8 817 421€
Revenue Multiple30%
961 496 €×0.81x
Estimation775 569 €
296 370€ - 1 446 247€
Net Income Multiple20%
937 434 €×6.8x
Estimation6 387 986 €
1 920 664€ - 11 589 899€
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 169 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 (Location de terrains et d'autres biens immobiliers)
Compare PKA LAXOU EPINAL with other companies in the same sector:
The revenue of PKA LAXOU EPINAL in 2024 is 961 k€.
Is PKA LAXOU EPINAL profitable?
Yes, PKA LAXOU EPINAL generated a net profit of 937 k€ in 2024.
Where is the headquarters of PKA LAXOU EPINAL ?
The headquarters of PKA LAXOU EPINAL is located in WOLFISHEIM (67202), in the department Bas-Rhin.
Where to find the tax return of PKA LAXOU EPINAL ?
The tax return of PKA LAXOU EPINAL 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 PKA LAXOU EPINAL operate?
PKA LAXOU EPINAL operates in the sector Location de terrains et d'autres biens immobiliers (NAF code 68.20B). 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