Employees: 02 (2023.0)Legal category: SCA (commandite par actions)Size: PMECreation date: 2009-09-01 (16 years)Status: ActiveBusiness sector: Activités spécialisées de designLocation: ENGHIEN LES BAINS (95880), Val-d'Oise
PRINCIPE ACTIF : revenue, balance sheet and financial ratios
PRINCIPE ACTIF is a French company
founded 16 years ago,
specialized in the sector Activités spécialisées de design.
Based in ENGHIEN LES BAINS (95880),
this company of category PME
shows in 2019 a revenue of 961 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - PRINCIPE ACTIF (SIREN 514724582)
Indicator
2021
2019
2018
2017
2016
Revenue
N/C
961 136 €
1 323 217 €
1 182 189 €
992 966 €
Net income
8 760 €
2 399 €
35 836 €
24 434 €
15 283 €
EBITDA
N/C
21 269 €
59 500 €
40 484 €
20 419 €
Net margin
N/C
0.2%
2.7%
2.1%
1.5%
Revenue and income statement
In 2021, PRINCIPE ACTIF generates positive net income of 9 k€. Net income represents the final profit after all expenses (operating, financial, exceptional) and corporate tax. Change over 2016-2021: 15 k€ -> 9 k€.
Net income (2021)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
8 760 €
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 29%. 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 31%. The balance between equity and debt is satisfactory.
Debt ratio (2021)
?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low 50-100% : Moderate > 100% : High
29.436%
Financial autonomy (2021)
?
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
31.382%
Asset age ratio (2021)
?
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
2021
Debt ratio
0.242
3.052
16.612
16.458
29.436
Financial autonomy
60.257
30.398
40.637
57.645
31.382
Repayment capacity
0.018
0.152
0.717
2.55
None
Cash flow / Revenue
2.466%
3.537%
4.28%
1.653%
None%
Sector positioning
Debt ratio
29.442021
2018
2019
2021
Q1: 0.0
Med: 11.11
Q3: 73.28
Average
In 2021, the debt ratio of PRINCIPE ACTIF (29.44) 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
31.38%2021
2018
2019
2021
Q1: 4.39%
Med: 28.72%
Q3: 59.91%
Good-8 pts over 3 years
In 2021, the financial autonomy of PRINCIPE ACTIF (31.4%) 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
2.55 years2019
2018
2019
Q1: 0.0 years
Med: 0.0 years
Q3: 0.51 years
Average
In 2019, the repayment capacity of PRINCIPE ACTIF (2.55) 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 347.28. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months.
Liquidity ratio (2021)
?
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
347.278
Liquidity indicators evolution PRINCIPE ACTIF
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2018
2019
2021
Liquidity ratio
220.174
194.516
222.743
257.029
347.278
Interest coverage
0.083
0.012
0.279
1.664
None
Sector positioning
Liquidity ratio
347.282021
2018
2019
2021
Q1: 129.43
Med: 221.61
Q3: 411.46
Good+12 pts over 3 years
In 2021, the liquidity ratio of PRINCIPE ACTIF (347.28) ranks above the median of the sector. This ratio measures the ability to cover short-term debt with current assets. This comfortable position offers an appreciable safety margin.
Interest coverage
1.66x2019
2018
2019
Q1: 0.0x
Med: 0.0x
Q3: 0.47x
Excellent+14 pts over 2 years
In 2019, the interest coverage of PRINCIPE ACTIF (1.7x) 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.
Operating WCR (2021)
?
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 (2021)
?
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 (2021)
?
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 (2021)
?
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 PRINCIPE ACTIF
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2021
Operating WCR
205 067 €
196 834 €
115 345 €
164 758 €
0 €
Inventory turnover (days)
0
0
0
0
0
Customer payment term (days)
63
69
54
73
0
Supplier payment term (days)
25
82
36
21
0
Positioning of PRINCIPE ACTIF in its sector
Comparison with sector Activités spécialisées de design
Valuation estimate
Indicative estimate only : the number of comparable transactions in this sector is limited (47 transactions).
This range of 17 204€ to 91 400€ is provided for information purposes only and requires in-depth analysis to be confirmed.
Estimated enterprise value2021
Indicative
17k€38k€91k€
38 533 €Range: 17 204€ - 91 400€
NAF 5 all-time
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 (Activités spécialisées de design)
Compare PRINCIPE ACTIF with other companies in the same sector:
Yes, PRINCIPE ACTIF generated a net profit of 9 k€ in 2021.
Where is the headquarters of PRINCIPE ACTIF ?
The headquarters of PRINCIPE ACTIF is located in ENGHIEN LES BAINS (95880), in the department Val-d'Oise.
Where to find the tax return of PRINCIPE ACTIF ?
The tax return of PRINCIPE ACTIF 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 PRINCIPE ACTIF operate?
PRINCIPE ACTIF operates in the sector Activités spécialisées de design (NAF code 74.10Z). 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