Employees: NN (None)Legal category: SCA (commandite par actions)Size: PMECreation date: 2020-02-11 (6 years)Status: ActiveBusiness sector: Production d'électricitéLocation: STRASBOURG (67000), Bas-Rhin
POSTE DU BOIS PAILLET SAS : revenue, balance sheet and financial ratios
POSTE DU BOIS PAILLET SAS is a French company
founded 6 years ago,
specialized in the sector Production d'électricité.
Based in STRASBOURG (67000),
this company of category PME
shows in 2024 a revenue of 500 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - POSTE DU BOIS PAILLET SAS (SIREN 882386105)
Indicator
2024
2023
2022
2021
2020
Revenue
499 773 €
247 137 €
N/C
N/C
N/C
Net income
-333 835 €
-815 898 €
-96 105 €
-50 206 €
-3 155 €
EBITDA
247 755 €
-302 300 €
-52 806 €
-47 324 €
-3 053 €
Net margin
-66.8%
-330.1%
N/C
N/C
N/C
Revenue and income statement
In 2024, POSTE DU BOIS PAILLET SAS achieves revenue of 500 k€. Over the period 2023-2024, the company shows strong growth with a CAGR (compound annual growth rate) of +102.2%. Vs 2023, growth of +102% (247 k€ -> 500 k€). After deducting consumption (0 €), gross margin stands at 500 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 248 k€, representing 49.6% of revenue. Positive scissor effect: EBITDA margin improves by +171.9 pts, sign of improved operational efficiency. This high EBITDA margin provides strong self-financing capacity and resilience to uncertainties. Net income is negative at -334 k€ (-66.8% of revenue), which will impact equity.
Revenue (2024)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
499 773 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
499 773 €
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
247 755 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
-70 364 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
-333 835 €
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
49.6%
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 -338%. 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 -13%. Low autonomy: the company heavily depends on external financing (banks, suppliers).
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
-338.314%
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
-12.598%
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
-3.145%
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
-275.369
Asset age ratio (2024)
?
Asset age ratio
Definition
Measures the degree of wear of tangible assets.
Formula
Accumulated depreciation / Gross fixed assets x 100
Solvency indicators evolution POSTE DU BOIS PAILLET SAS
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2020
2021
2022
2023
2024
Debt ratio
238.059
-3633.848
-4135.008
-432.155
-338.314
Financial autonomy
28.684
-2.74
-2.02
-9.366
-12.598
Repayment capacity
-12.71
-24.146
-55.704
-7.176
-275.369
Cash flow / Revenue
None%
None%
None%
-230.378%
-3.145%
Sector positioning
Debt ratio
-338.312024
2022
2023
2024
Q1: -273.65
Med: 0.0
Q3: 120.96
Excellent
In 2024, the debt ratio of POSTE DU BOIS PAILLET SAS (-338.31) ranks in the bottom 25% of the sector, which is positive. This ratio measures the weight of debt relative to equity. A low ratio indicates a solid financial structure with little dependence on creditors.
Financial autonomy
-12.6%2024
2022
2023
2024
Q1: -12.1%
Med: 0.32%
Q3: 40.46%
Average-6 pts over 3 years
In 2024, the financial autonomy of POSTE DU BOIS PAILLET SAS (-12.6%) ranks below the median of the sector. This ratio represents the share of equity in total financing. An improvement would strengthen the competitive position.
Repayment capacity
-275.37 years2024
2022
2023
2024
Q1: -4.9 years
Med: 0.0 years
Q3: 5.63 years
Excellent
In 2024, the repayment capacity of POSTE DU BOIS PAILLET SAS (-275.37) 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 35.14. 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 97.8x. 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
35.14
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
97.785
Liquidity indicators evolution POSTE DU BOIS PAILLET SAS
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2020
2021
2022
2023
2024
Liquidity ratio
3299.27
2592.947
201.656
39.435
35.14
Interest coverage
-3.308
-4.621
-77.832
-88.339
97.785
Sector positioning
Liquidity ratio
35.142024
2022
2023
2024
Q1: 83.26
Med: 273.74
Q3: 870.78
Watch-25 pts over 3 years
In 2024, the liquidity ratio of POSTE DU BOIS PAILLET SAS (35.14) 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.
Interest coverage
97.78x2024
2022
2023
2024
Q1: -5.49x
Med: 0.0x
Q3: 19.34x
Excellent+50 pts over 3 years
In 2024, the interest coverage of POSTE DU BOIS PAILLET SAS (97.8x) 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: 27 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 425 days. Excellent situation: suppliers finance 398 days of the operating cycle (retail model). WCR is negative (-4460 days): operations structurally generate 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
-6 191 743 €
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
27 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
425 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
-4460 j
WCR and payment terms evolution POSTE DU BOIS PAILLET SAS
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2020
2021
2022
2023
2024
Operating WCR
0 €
0 €
0 €
-6 383 262 €
-6 191 743 €
Inventory turnover (days)
0
0
0
0
0
Customer payment term (days)
0
0
0
25
27
Supplier payment term (days)
175
244
7024
19
425
Positioning of POSTE DU BOIS PAILLET SAS in its sector
Comparison with sector Production d'électricité
Valuation estimate
Based on 85 transactions of similar company sales
(all years),
the value of POSTE DU BOIS PAILLET SAS is estimated at
504 339 €
(range 66 641€ - 2 063 844€).
With an EBITDA of 247 755€, the sector multiple of 2.4x is applied.
The price/revenue ratio is 0.69x
(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. Medium reliability: estimate to be confirmed with in-depth analysis.
Estimated enterprise value2024
85 tx
66k€504k€2063k€
504 339 €Range: 66 641€ - 2 063 844€
NAF 5 all-time
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
247 755 €×2.4x
Estimation599 486 €
65 783€ - 2 249 378€
Revenue Multiple30%
499 773 €×0.69x
Estimation345 763 €
68 071€ - 1 754 622€
How is this estimate calculated?
This estimate is based on the analysis of 85 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 (Production d'électricité)
Compare POSTE DU BOIS PAILLET SAS with other companies in the same sector:
Frequently asked questions about POSTE DU BOIS PAILLET SAS
What is the revenue of POSTE DU BOIS PAILLET SAS ?
The revenue of POSTE DU BOIS PAILLET SAS in 2024 is 500 k€.
Is POSTE DU BOIS PAILLET SAS profitable?
POSTE DU BOIS PAILLET SAS recorded a net loss in 2024.
Where is the headquarters of POSTE DU BOIS PAILLET SAS ?
The headquarters of POSTE DU BOIS PAILLET SAS is located in STRASBOURG (67000), in the department Bas-Rhin.
Where to find the tax return of POSTE DU BOIS PAILLET SAS ?
The tax return of POSTE DU BOIS PAILLET SAS 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 POSTE DU BOIS PAILLET SAS operate?
POSTE DU BOIS PAILLET SAS operates in the sector Production d'électricité (NAF code 35.11Z). 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