Employees: 12 (2023.0)Legal category: SCA (commandite par actions)Size: PMECreation date: 1999-05-21 (26 years)Status: ActiveBusiness sector: Construction d'autres bâtimentsLocation: MITRY MORY (77290), Seine-et-Marne
PROCONTAIN SAS : revenue, balance sheet and financial ratios
PROCONTAIN SAS is a French company
founded 26 years ago,
specialized in the sector Construction d'autres bâtiments.
Based in MITRY MORY (77290),
this company of category PME
shows in 2024 a revenue of 27.6 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - PROCONTAIN SAS (SIREN 423337708)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
27 616 455 €
16 591 650 €
12 975 990 €
17 043 600 €
8 790 497 €
20 655 607 €
12 938 179 €
17 071 620 €
22 539 514 €
Net income
1 388 739 €
1 064 574 €
980 853 €
413 362 €
102 203 €
-990 949 €
-1 629 804 €
69 287 €
1 061 080 €
EBITDA
2 285 895 €
1 314 684 €
181 325 €
-511 175 €
-2 100 329 €
-831 807 €
-1 316 548 €
129 816 €
1 204 335 €
Net margin
5.0%
6.4%
7.6%
2.4%
1.2%
-4.8%
-12.6%
0.4%
4.7%
Revenue and income statement
In 2024, PROCONTAIN SAS achieves revenue of 27.6 M€. Revenue is growing positively over 9 years (CAGR: +2.6%). Vs 2023, growth of +66% (16.6 M€ -> 27.6 M€). After deducting consumption (3.4 M€), gross margin stands at 24.2 M€, i.e. a rate of 88%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches 2.3 M€, representing 8.3% of revenue. This level of operating margin is satisfactory for the sector. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 1.4 M€, i.e. 5.0% of revenue. This profit can be retained or distributed to shareholders.
Revenue (2024)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
27 616 455 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
24 200 249 €
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
2 285 895 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
1 600 319 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
1 388 739 €
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
8.3%
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 -96%. 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 -38%. Low autonomy: the company heavily depends on external financing (banks, suppliers). Debt repayment capacity (= Financial debt / Cash flow) indicates it would take 1.9 years of cash flow to repay all financial debt. This short period demonstrates excellent debt sustainability. Cash flow represents 7.5% of revenue. Cash flow measures resources generated by operations, available for investment and debt repayment. Satisfactory level allowing partial financing of growth.
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
-96.266%
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
-37.816%
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
7.46%
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
1.919
Asset age ratio (2024)
?
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
2021
2022
2023
2024
Debt ratio
-98.114
-123.757
-89.127
-87.608
-52.401
-81.737
-80.386
-75.819
-96.266
Financial autonomy
-87.528
-82.343
-88.079
-134.264
-115.905
-125.656
-64.103
-32.67
-37.816
Repayment capacity
6.003
-207.367
-4.866
-7.568
-2.119
-11.836
8.809
3.58
1.919
Cash flow / Revenue
4.767%
-0.227%
-11.516%
-5.086%
-25.258%
-3.472%
5.34%
6.657%
7.46%
Sector positioning
Debt ratio
-96.272024
2022
2023
2024
Q1: 0.03
Med: 12.73
Q3: 55.62
Excellent
In 2024, the debt ratio of PROCONTAIN SAS (-96.27) 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
-37.82%2024
2022
2023
2024
Q1: 6.61%
Med: 24.84%
Q3: 47.54%
Average
In 2024, the financial autonomy of PROCONTAIN SAS (-37.8%) 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
1.92 years2024
2022
2023
2024
Q1: 0.0 years
Med: 0.01 years
Q3: 1.09 years
Average
In 2024, the repayment capacity of PROCONTAIN SAS (1.92) 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 180.95. 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 7.3x. 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
180.948
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
7.302
Liquidity indicators evolution PROCONTAIN SAS
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Liquidity ratio
120.844
148.719
150.579
116.257
95.117
150.939
154.638
362.31
180.948
Interest coverage
15.766
146.41
-15.807
-27.161
-5.631
-15.028
51.926
15.296
7.302
Sector positioning
Liquidity ratio
180.952024
2022
2023
2024
Q1: 127.57
Med: 179.6
Q3: 283.39
Good+12 pts over 3 years
In 2024, the liquidity ratio of PROCONTAIN SAS (180.95) 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
7.3x2024
2022
2023
2024
Q1: 0.0x
Med: 0.0x
Q3: 2.65x
Excellent
In 2024, the interest coverage of PROCONTAIN SAS (7.3x) 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: 16 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 71 days. Excellent situation: suppliers finance 55 days of the operating cycle (retail model). Inventory turnover is 136 days (= Average inventory / Cost of goods x 360). This high level ties up cash and potentially creates obsolescence risk. Overall, WCR represents 34 days of revenue, i.e. 2.6 M€ to permanently finance. Notable WCR improvement over the period (-34%), freeing up 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
2 599 261 €
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
16 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
71 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
136 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
34 j
WCR and payment terms evolution PROCONTAIN SAS
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
3 922 326 €
5 214 185 €
1 912 651 €
2 142 606 €
-1 112 086 €
1 308 267 €
-1 060 398 €
-670 634 €
2 599 261 €
Inventory turnover (days)
36
40
128
63
160
100
157
365
136
Customer payment term (days)
52
83
79
27
74
15
56
10
16
Supplier payment term (days)
87
103
91
83
152
71
109
45
71
Positioning of PROCONTAIN SAS in its sector
Comparison with sector Construction d'autres bâtiments
Valuation estimate
Based on 113 transactions of similar company sales
(all years),
the value of PROCONTAIN SAS is estimated at
5 770 835 €
(range 2 439 524€ - 11 564 451€).
With an EBITDA of 2 285 895€, the sector multiple of 3.6x is applied.
The price/revenue ratio is 0.11x
(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.
Estimated enterprise value2024
113 transactions
2439k€5770k€11564k€
5 770 835 €Range: 2 439 524€ - 11 564 451€
NAF 5 all-time
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
2 285 895 €×3.6x
Estimation8 339 485 €
3 142 718€ - 11 533 541€
Revenue Multiple30%
27 616 455 €×0.11x
Estimation3 038 812 €
2 114 793€ - 11 914 635€
Net Income Multiple20%
1 388 739 €×2.5x
Estimation3 447 245 €
1 168 637€ - 11 116 452€
How is this estimate calculated?
This estimate is based on the analysis of 113 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 (Construction d'autres bâtiments)
Compare PROCONTAIN SAS with other companies in the same sector:
Yes, PROCONTAIN SAS generated a net profit of 1.4 M€ in 2024.
Where is the headquarters of PROCONTAIN SAS ?
The headquarters of PROCONTAIN SAS is located in MITRY MORY (77290), in the department Seine-et-Marne.
Where to find the tax return of PROCONTAIN SAS ?
The tax return of PROCONTAIN 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 PROCONTAIN SAS operate?
PROCONTAIN SAS operates in the sector Construction d'autres bâtiments (NAF code 41.20B). 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