Employees: 11 (2023.0)Legal category: SCA (commandite par actions)Size: PMECreation date: 2013-08-01 (12 years)Status: ActiveBusiness sector: Activités des agences de travail temporaire Location: BERNOLSHEIM (67170), Bas-Rhin
Les données financières de cette entreprise sont partiellement disponibles (liasse simplifiée ou données confidentielles). Certaines sections ne sont pas affichées.
PNS TERTIAIRE : revenue, balance sheet and financial ratios
PNS TERTIAIRE is a French company
founded 12 years ago,
specialized in the sector Activités des agences de travail temporaire .
Based in BERNOLSHEIM (67170),
this company of category PME
shows in 2017 a net income positive of 66 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - PNS TERTIAIRE (SIREN 794526418)
Indicator
2017
Revenue
N/C
Net income
65 968 €
EBITDA
N/C
Net margin
N/C
Revenue and income statement
In 2017, PNS TERTIAIRE generates positive net income of 66 k€. Net income represents the final profit after all expenses (operating, financial, exceptional) and corporate tax.
Net income (2017)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
65 968 €
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 127%. Debt level is high: negotiating margin with banks is reduced. Financial autonomy (= Equity / Total assets x 100) reaches 10%. Low autonomy: the company heavily depends on external financing (banks, suppliers).
Debt ratio (2017)
?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low 50-100% : Moderate > 100% : High
126.826%
Financial autonomy (2017)
?
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
10.253%
Asset age ratio (2017)
?
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
2017
Debt ratio
126.826
Financial autonomy
10.253
Repayment capacity
None
Cash flow / Revenue
None%
Sector positioning
Debt ratio
126.832017
2017
Q1: 0.15
Med: 9.78
Q3: 45.9
Average
In 2017, the debt ratio of PNS TERTIAIRE (126.83) 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
10.25%2017
2017
Q1: 19.16%
Med: 30.59%
Q3: 44.38%
Watch
In 2017, the financial autonomy of PNS TERTIAIRE (10.2%) ranks in the bottom 25% of the sector. This ratio represents the share of equity in total financing. Low autonomy may limit investment capacity and increase vulnerability.
Liquidity ratios
The liquidity ratio (= Current assets / Current liabilities) stands at 128.22. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months.
Liquidity ratio (2017)
?
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
128.225
Liquidity indicators evolution PNS TERTIAIRE
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2017
Liquidity ratio
128.225
Interest coverage
None
Sector positioning
Liquidity ratio
128.222017
2017
Q1: 129.06
Med: 156.51
Q3: 194.55
Watch
In 2017, the liquidity ratio of PNS TERTIAIRE (128.22) ranks in the bottom 25% of the sector. This ratio measures the ability to cover short-term debt with current assets. A ratio below 1 may signal potential cash flow tensions.
Positioning of PNS TERTIAIRE in its sector
Comparison with sector Activités des agences de travail temporaire
Valuation estimate
Based on 135 transactions of similar company sales
(all years),
the value of PNS TERTIAIRE is estimated at
121 969 €
(range 61 281€ - 317 729€).
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 value2017
135 transactions
61k€121k€317k€
121 969 €Range: 61 281€ - 317 729€
NAF 5 all-time
Valuation method used
Net Income Multiple
65 968 €
×
1.8x
=121 970 €
Range: 61 282€ - 317 730€
Only this financial indicator is available for this company.
How is this estimate calculated?
This estimate is based on the analysis of 135 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 agences de travail temporaire )
Compare PNS TERTIAIRE with other companies in the same sector:
The revenue of PNS TERTIAIRE is not publicly disclosed (confidential accounts filed with INPI).
Is PNS TERTIAIRE profitable?
Yes, PNS TERTIAIRE generated a net profit of 66 k€ in 2017.
Where is the headquarters of PNS TERTIAIRE ?
The headquarters of PNS TERTIAIRE is located in BERNOLSHEIM (67170), in the department Bas-Rhin.
Where to find the tax return of PNS TERTIAIRE ?
The tax return of PNS TERTIAIRE 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 PNS TERTIAIRE operate?
PNS TERTIAIRE operates in the sector Activités des agences de travail temporaire (NAF code 78.20Z). 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