Employees: NN (None)Legal category: Société à responsabilité limitée (sans autre indication)Size: PMECreation date: 1994-05-05 (32 years)Status: ActiveBusiness sector: Promotion immobilière de logementsLocation: SAINT-JEAN-DE-VEDAS (34430), Herault
PRO FINANCES : revenue, balance sheet and financial ratios
PRO FINANCES is a French company
founded 32 years ago,
specialized in the sector Promotion immobilière de logements.
Based in SAINT-JEAN-DE-VEDAS (34430),
this company of category PME
shows in 2022 a revenue of 7 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - PRO FINANCES (SIREN 395132053)
Indicator
2022
2021
2020
2019
2018
2017
2016
Revenue
7 427 €
N/C
N/C
25 480 €
231 700 €
N/C
253 402 €
Net income
64 696 €
4 085 €
-8 260 €
33 555 €
76 395 €
-80 341 €
-423 863 €
EBITDA
-18 827 €
N/C
N/C
-29 603 €
44 826 €
-51 178 €
-11 396 €
Net margin
871.1%
N/C
N/C
131.7%
33.0%
N/C
-167.3%
Revenue and income statement
In 2022, PRO FINANCES achieves revenue of 7 k€. Revenue is declining over the period 2016-2022 (CAGR: -44.5%). After deducting consumption (0 €), gross margin stands at 7 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 -19 k€, representing -253.5% of revenue. Negative EBITDA means operations do not cover current expenses: concerning situation. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 65 k€, i.e. 871.1% of revenue. This profit can be retained or distributed to shareholders.
Revenue (2022)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
7 427 €
Gross margin (2022)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
7 427 €
EBITDA (2022)
?
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
-18 827 €
EBIT (2022)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
-16 985 €
Net income (2022)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
64 696 €
EBITDA margin (2022)
?
EBITDA margin
Definition
Measures the company's operating profitability.
Formula
(EBE / CA) x 100
Interpretation
> 10% : Good profitability 5-10% : Average < 5% : Low
-253.5%
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 67%. Debt remains under control: the company retains capacity to raise new debt if needed. Financial autonomy (= Equity / Total assets x 100) reaches 50%. This high autonomy means the company finances most of its assets through equity, a sign of strength.
Debt ratio (2022)
?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low 50-100% : Moderate > 100% : High
67.005%
Financial autonomy (2022)
?
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
50.202%
Cash flow / Revenue (2022)
?
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
-292.931%
Repayment capacity (2022)
?
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
-7.254
Solvency indicators evolution PRO FINANCES
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
Debt ratio
267.952
533.16
188.976
141.959
137.05
93.383
67.005
Financial autonomy
21.813
12.978
23.545
32.918
35.054
40.679
50.202
Repayment capacity
-7.684
-3.002
3.651
-5.779
None
None
-7.254
Cash flow / Revenue
-17.791%
None%
31.598%
-168.701%
None%
None%
-292.931%
Sector positioning
Debt ratio
67.02022
2020
2021
2022
Q1: 0.0
Med: 9.78
Q3: 170.47
Average-13 pts over 3 years
In 2022, the debt ratio of PRO FINANCES (67.00) 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
50.2%2022
2020
2021
2022
Q1: 0.08%
Med: 16.67%
Q3: 57.8%
Good+11 pts over 3 years
In 2022, the financial autonomy of PRO FINANCES (50.2%) 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
-7.25 years2022
2022
Q1: -1.96 years
Med: 0.0 years
Q3: 2.58 years
Excellent
In 2022, the repayment capacity of PRO FINANCES (-7.25) 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 618.66. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months.
Liquidity ratio (2022)
?
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
618.661
Interest coverage (2022)
?
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
-15.876
Liquidity indicators evolution PRO FINANCES
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2018
2019
2020
2021
2022
Liquidity ratio
376.913
377.617
308.743
484.865
462.073
464.386
618.661
Interest coverage
-977.439
-5.897
-1.847
-8.374
None
None
-15.876
Sector positioning
Liquidity ratio
618.662022
2020
2021
2022
Q1: 141.58
Med: 338.94
Q3: 1019.12
Good+5 pts over 3 years
In 2022, the liquidity ratio of PRO FINANCES (618.66) 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
-15.88x2022
2022
Q1: -3.69x
Med: 0.0x
Q3: 3.08x
Average
In 2022, the interest coverage of PRO FINANCES (-15.9x) 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: 610 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 831 days. Excellent situation: suppliers finance 221 days of the operating cycle (retail model). Overall, WCR represents 11851 days of revenue, i.e. 244 k€ to permanently finance. Notable WCR improvement over the period (-60%), freeing up cash.
Operating WCR (2022)
?
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
244 486 €
Customer credit (2022)
?
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
610 j
Supplier credit (2022)
?
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
831 j
Inventory turnover (2022)
?
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 (2022)
?
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
11851 j
WCR and payment terms evolution PRO FINANCES
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
Operating WCR
616 208 €
0 €
378 878 €
308 982 €
0 €
0 €
244 486 €
Inventory turnover (days)
145
0
0
0
0
0
0
Customer payment term (days)
174
0
55
413
1016
678
610
Supplier payment term (days)
82
407
484
513
5202
11182
831
Positioning of PRO FINANCES in its sector
Comparison with sector Promotion immobilière de logements
Valuation estimate
Based on 80 transactions of similar company sales
(all years),
the value of PRO FINANCES is estimated at
62 022 €
(range 19 327€ - 170 283€).
The price/revenue ratio is 0.28x
(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 value2022
80 tx
19k€62k€170k€
62 022 €Range: 19 327€ - 170 283€
NAF 5 all-time
Valuation detail by method
Ajustez les pondérations selon votre analyse
Revenue Multiple30%
7 427 €×0.28x
Estimation2 078 €
747€ - 5 110€
Net Income Multiple20%
64 696 €×2.3x
Estimation151 939 €
47 198€ - 418 044€
How is this estimate calculated?
This estimate is based on the analysis of 80 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 (Promotion immobilière de logements)
Compare PRO FINANCES with other companies in the same sector:
Yes, PRO FINANCES generated a net profit of 65 k€ in 2022.
Where is the headquarters of PRO FINANCES ?
The headquarters of PRO FINANCES is located in SAINT-JEAN-DE-VEDAS (34430), in the department Herault.
Where to find the tax return of PRO FINANCES ?
The tax return of PRO FINANCES 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 PRO FINANCES operate?
PRO FINANCES operates in the sector Promotion immobilière de logements (NAF code 41.10A). 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