Employees: 02 (2023.0)Legal category: Société à responsabilité limitée (sans autre indication)Size: PMECreation date: 2012-01-15 (14 years)Status: ActiveBusiness sector: Mécanique industrielleLocation: VITROLLES (13127), Bouches-du-Rhone
Le dernier exercice comptable publié pour cette entreprise remonte à 2023. Les données ci-dessous peuvent ne plus refléter sa situation actuelle.
PRECIM : revenue, balance sheet and financial ratios
PRECIM is a French company
founded 14 years ago,
specialized in the sector Mécanique industrielle.
Based in VITROLLES (13127),
this company of category PME
shows in 2023 a revenue of 434 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
In summary, PRECIM posts positive profitability over the latest financial year. Its financial structure is severely weakened: equity is negative. Point of attention: short-term liquidity is tight.
Financial history - PRECIM (SIREN 539832766)
Indicator
2023
2022
2020
2019
2018
2017
2016
Revenue
433 874 €
424 159 €
N/C
397 612 €
499 984 €
489 369 €
391 839 €
Net income
5 390 €
19 657 €
-67 081 €
-83 372 €
-43 930 €
-117 797 €
-128 574 €
EBITDA
26 678 €
31 840 €
N/C
-80 123 €
-29 929 €
-96 770 €
-104 526 €
Net margin
1.2%
4.6%
N/C
-21.0%
-8.8%
-24.1%
-32.8%
Revenue and income statement
In 2023, PRECIM achieves revenue of 434 k€. Activity remains stable over the period (CAGR: -2.0%). Vs 2022: +2%. After deducting consumption (49 k€), gross margin stands at 385 k€, i.e. a rate of 89%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches 27 k€, representing 6.1% of revenue. This ratio is slightly less favorable than the sector median (8.5%). Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 5 k€, i.e. 1.2% of revenue. This profit can be retained or distributed to shareholders.
Revenue (2023)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
433 874 €
Gross margin (2023)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
385 279 €
EBITDA (2023)
?
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
26 678 €
EBIT (2023)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
888 €
Net income (2023)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
5 390 €
EBITDA margin (2023)
?
EBITDA margin
Definition
Measures the company's operating profitability.
Formula
(EBE / CA) x 100
Interpretation
> 10% : Good profitability 5-10% : Average < 5% : Low
6.2%
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
Warning: the company shows negative equity (accumulated losses exceed its capital). This is a major financial weakness which makes debt and autonomy ratios non-meaningful. Debt repayment capacity (= Financial debt / Cash flow) indicates it would take 19.3 years of cash flow to repay all financial debt. Cash flow represents 6.2% of revenue. Cash flow measures resources generated by operations, available for investment and debt repayment. This ratio is slightly less favorable than the sector median (7.5%).
Debt ratio (2023)
?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low 50-100% : Moderate > 100% : High
Non significatif
Financial autonomy (2023)
?
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
Non significatif
Cash flow / Revenue (2023)
?
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
6.17%
Repayment capacity (2023)
?
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
19.34
Asset age ratio (2023)
?
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
2022
2023
Debt ratio
-163.365
-116.39
-103.395
-80.007
-79.576
-71.972
-82.539
Financial autonomy
-97.769
-147.025
-137.647
-166.383
-189.247
-300.954
-316.969
Repayment capacity
-4.094
-4.521
-14.678
-5.684
None
12.788
19.343
Cash flow / Revenue
-27.07%
-20.12%
-6.003%
-17.798%
None%
8.391%
6.166%
Sector positioning
Repayment capacity
19.34 years2023
Q1: 0.19 years
Med: 1.17 years
Q3: 2.74 years
Watch+7 pts over 2 years
In 2023, the repayment capacity of PRECIM (19.34) ranks in the top 25% of the sector. This ratio indicates the number of years needed to repay debt with cash flow. A long duration may signal heavy debt relative to repayment capacity.
Liquidity ratios
The liquidity ratio (= Current assets / Current liabilities) stands at 0.46. Alert: short-term debt exceeds current assets. Risk of payment difficulties without cash reinforcement.
Liquidity ratio (2023)
?
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
0.46
Interest coverage (2023)
?
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
0.0
Liquidity indicators evolution PRECIM
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2018
2019
2020
2022
2023
Liquidity ratio
1.72347
0.88104
0.7861199999999999
0.58148
0.60159
0.39041
0.46354
Interest coverage
-0.493
-0.421
-1.036
-0.275
None
0.003
0.0
Sector positioning
Liquidity ratio
0.462023
Q1: 1.8
Med: 2.52
Q3: 3.57
Watch
In 2023, the liquidity ratio of PRECIM (0.46) 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
0.0x2023
Q1: 0.19x
Med: 1.72x
Q3: 5.44x
Average
In 2023, the interest coverage of PRECIM (0.0x) ranks below the median of the sector. This ratio indicates how many times operating income covers interest expenses. An improvement would strengthen the competitive position.
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: 56 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 417 days. Excellent situation: suppliers finance 361 days of the operating cycle (retail model). Overall, WCR represents 85 days of revenue, i.e. 103 k€ to permanently finance. Between 2018 and 2023, WCR improved by 68 days of revenue, freeing up cash.
Operating WCR (2023)
?
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
102 516 €
Customer credit (2023)
?
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
56 j
Supplier credit (2023)
?
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
417 j
Inventory turnover (2023)
?
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 (2023)
?
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
85 j
WCR and payment terms evolution PRECIM
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2022
2023
Operating WCR
166 680 €
151 142 €
212 323 €
223 943 €
0 €
88 314 €
102 516 €
Inventory turnover (days)
27
0
0
0
0
0
0
Customer payment term (days)
96
82
111
137
1149
73
56
Supplier payment term (days)
61
129
236
373
4041
449
417
Positioning of PRECIM in its sector
Comparison with sector Mécanique industrielle
Valuation estimate
Based on 93 transactions of similar company sales
(all years),
the value of PRECIM is estimated at
72 008 €
(range 30 647€ - 130 874€).
With an EBITDA of 26 678€, the sector multiple of 2.7x is applied.
The price/revenue ratio is 0.25x
(conservative valuation).
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 value2023
93 tx
30k€72k€130k€
72 008 €Range: 30 647€ - 130 874€
NAF 5 all-time
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
26 678 €×2.7x
Estimation71 959 €
23 587€ - 136 629€
Revenue Multiple30%
433 874 €×0.25x
Estimation108 479 €
59 078€ - 173 626€
Net Income Multiple20%
5 390 €×3.2x
Estimation17 428 €
5 652€ - 52 360€
How is this estimate calculated?
This estimate is based on the analysis of 93 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 (Mécanique industrielle)
Compare PRECIM with other companies in the same sector:
Yes, PRECIM generated a net profit of 5 k€ in 2023.
Where is the headquarters of PRECIM ?
The headquarters of PRECIM is located in VITROLLES (13127), in the department Bouches-du-Rhone.
Where to find the tax return of PRECIM ?
The tax return of PRECIM 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 PRECIM operate?
PRECIM operates in the sector Mécanique industrielle (NAF code 25.62B). See the 'Sector positioning' section above to compare the company with its competitors.