Employees: 02 (2023.0)Legal category: Société à responsabilité limitée (sans autre indication)Size: PMECreation date: 1997-08-01 (28 years)Status: ActiveBusiness sector: Autres commerces de détail spécialisés diversLocation: SIMIANE-COLLONGUE (13109), Bouches-du-Rhone
PROGARDEN DPM : revenue, balance sheet and financial ratios
PROGARDEN DPM is a French company
founded 28 years ago,
specialized in the sector Autres commerces de détail spécialisés divers.
Based in SIMIANE-COLLONGUE (13109),
this company of category PME
shows in 2022 a revenue of 2.9 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - PROGARDEN DPM (SIREN 413544107)
Indicator
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
N/C
2 854 157 €
N/C
N/C
N/C
N/C
N/C
2 240 149 €
Net income
36 086 €
70 971 €
32 461 €
35 968 €
48 230 €
3 906 €
-16 617 €
41 320 €
EBITDA
N/C
104 469 €
N/C
N/C
N/C
N/C
N/C
51 333 €
Net margin
N/C
2.5%
N/C
N/C
N/C
N/C
N/C
1.8%
Revenue and income statement
In 2023, PROGARDEN DPM generates positive net income of 36 k€. Net income represents the final profit after all expenses (operating, financial, exceptional) and corporate tax. Change over 2016-2023: 41 k€ -> 36 k€.
Net income (2023)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
36 086 €
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 48%. Debt remains under control: the company retains capacity to raise new debt if needed. Financial autonomy (= Equity / Total assets x 100) reaches 41%. This high autonomy means the company finances most of its assets through equity, a sign of strength.
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
47.619%
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
41.011%
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
2021
2022
2023
Debt ratio
26.064
36.366
37.291
47.15
70.462
68.163
60.661
47.619
Financial autonomy
51.763
49.168
51.313
55.236
45.426
39.814
34.62
41.011
Repayment capacity
0.0
None
None
None
None
None
6.744
None
Cash flow / Revenue
2.122%
None%
None%
None%
None%
None%
2.677%
None%
Sector positioning
Debt ratio
47.622023
2021
2022
2023
Q1: 0.03
Med: 18.67
Q3: 75.45
Average
In 2023, the debt ratio of PROGARDEN DPM (47.62) 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
41.01%2023
2021
2022
2023
Q1: 4.17%
Med: 30.41%
Q3: 56.54%
Good
In 2023, the financial autonomy of PROGARDEN DPM (41.0%) 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
6.74 years2022
2022
Q1: 0.0 years
Med: 0.02 years
Q3: 2.29 years
Watch
In 2022, the repayment capacity of PROGARDEN DPM (6.74) 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 236.84. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months.
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
236.835
Liquidity indicators evolution PROGARDEN DPM
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
Liquidity ratio
189.074
230.924
304.986
484.743
407.124
280.465
211.298
236.835
Interest coverage
18.544
None
None
None
None
None
8.971
None
Sector positioning
Liquidity ratio
236.842023
2021
2022
2023
Q1: 132.02
Med: 227.72
Q3: 418.09
Good-8 pts over 3 years
In 2023, the liquidity ratio of PROGARDEN DPM (236.84) 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
8.97x2022
2022
Q1: 0.0x
Med: 0.0x
Q3: 2.48x
Excellent
In 2022, the interest coverage of PROGARDEN DPM (9.0x) 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 (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
0 €
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
0 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
0 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 and payment terms evolution PROGARDEN DPM
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
Operating WCR
1 101 728 €
0 €
0 €
0 €
0 €
0 €
1 678 615 €
0 €
Inventory turnover (days)
121
0
0
0
0
0
146
0
Customer payment term (days)
58
394
0
0
0
0
69
0
Supplier payment term (days)
69
1018
0
0
0
0
84
0
Positioning of PROGARDEN DPM in its sector
Comparison with sector Autres commerces de détail spécialisés divers
Valuation estimate
Based on 100 transactions of similar company sales
in 2023,
the value of PROGARDEN DPM is estimated at
150 644 €
(range 72 380€ - 342 371€).
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 value2023
100 transactions
72k€150k€342k€
150 644 €Range: 72 380€ - 342 371€
NAF 5 année 2023
Valuation method used
Net Income Multiple
36 086 €
×
4.2x
=150 645 €
Range: 72 380€ - 342 372€
Only this financial indicator is available for this company.
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 100 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 (Autres commerces de détail spécialisés divers)
Compare PROGARDEN DPM with other companies in the same sector:
Yes, PROGARDEN DPM generated a net profit of 36 k€ in 2023.
Where is the headquarters of PROGARDEN DPM ?
The headquarters of PROGARDEN DPM is located in SIMIANE-COLLONGUE (13109), in the department Bouches-du-Rhone.
Where to find the tax return of PROGARDEN DPM ?
The tax return of PROGARDEN DPM 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 PROGARDEN DPM operate?
PROGARDEN DPM operates in the sector Autres commerces de détail spécialisés divers (NAF code 47.78C). 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