Employees: 02 (2023.0)Legal category: SCA (commandite par actions)Size: GECreation date: 2004-12-27 (21 years)Status: ActiveBusiness sector: Activités des agences de travail temporaire Location: MANOSQUE (04100), Alpes-de-Haute-Provence
PROMAN PRESTATIONS : revenue, balance sheet and financial ratios
PROMAN PRESTATIONS is a French company
founded 21 years ago,
specialized in the sector Activités des agences de travail temporaire .
Based in MANOSQUE (04100),
this company of category GE
shows in 2024 a revenue of 8.1 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - PROMAN PRESTATIONS (SIREN 480555879)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
8 077 849 €
5 659 630 €
4 962 755 €
3 857 993 €
5 005 210 €
6 337 278 €
5 225 846 €
5 858 802 €
10 738 836 €
Net income
161 631 €
198 710 €
126 088 €
55 422 €
421 021 €
262 243 €
36 859 €
14 227 €
148 911 €
EBITDA
569 101 €
585 845 €
398 623 €
123 142 €
450 004 €
486 359 €
106 159 €
154 657 €
468 538 €
Net margin
2.0%
3.5%
2.5%
1.4%
8.4%
4.1%
0.7%
0.2%
1.4%
Revenue and income statement
In 2024, PROMAN PRESTATIONS achieves revenue of 8.1 M€. Activity remains stable over the period (CAGR: -3.5%). Vs 2023, growth of +43% (5.7 M€ -> 8.1 M€). After deducting consumption (0 €), gross margin stands at 8.1 M€, i.e. a rate of 100%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches 569 k€, representing 7.0% of revenue. Warning negative scissor effect: despite revenue change (+43%), EBITDA varies by -3%, reducing margin by 3.3 pts. This reflects costs rising faster than revenue. The operating margin remains fragile, requiring cost vigilance. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 162 k€, i.e. 2.0% 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
8 077 849 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
8 077 849 €
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
569 101 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
219 218 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
161 631 €
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
7.0%
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 11%. 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 13%. Low autonomy: the company heavily depends on external financing (banks, suppliers). Debt repayment capacity (= Financial debt / Cash flow) indicates it would take 0.3 years of cash flow to repay all financial debt. This short period demonstrates excellent debt sustainability. Cash flow represents 2.2% of revenue. Cash flow measures resources generated by operations, available for investment and debt repayment.
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
11.241%
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
12.66%
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
2.249%
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
0.286
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
31.287
212.652
133.782
44.525
29.453
0.0
0.106
3.278
11.241
Financial autonomy
21.652
13.834
17.329
20.729
26.812
17.371
17.569
17.046
12.66
Repayment capacity
2.499
40.503
-18.935
1.105
0.798
0.0
-0.011
0.068
0.286
Cash flow / Revenue
1.227%
0.362%
-0.726%
4.848%
6.794%
-0.41%
-0.837%
4.243%
2.249%
Sector positioning
Debt ratio
11.242024
2022
2023
2024
Q1: 0.0
Med: 2.73
Q3: 26.78
Average+33 pts over 3 years
In 2024, the debt ratio of PROMAN PRESTATIONS (11.24) 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
12.66%2024
2022
2023
2024
Q1: 11.73%
Med: 25.56%
Q3: 44.76%
Average-6 pts over 3 years
In 2024, the financial autonomy of PROMAN PRESTATIONS (12.7%) 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
0.29 years2024
2022
2023
2024
Q1: 0.0 years
Med: 0.0 years
Q3: 0.27 years
Average+50 pts over 3 years
In 2024, the repayment capacity of PROMAN PRESTATIONS (0.29) 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 117.70. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months.
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
117.701
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
0.0
Liquidity indicators evolution PROMAN PRESTATIONS
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
139.25
158.016
168.935
150.406
159.718
123.627
122.192
122.172
117.701
Interest coverage
1.936
0.381
11.521
0.231
0.091
0.044
0.0
0.312
0.0
Sector positioning
Liquidity ratio
117.72024
2022
2023
2024
Q1: 111.16
Med: 138.5
Q3: 192.32
Average
In 2024, the liquidity ratio of PROMAN PRESTATIONS (117.70) ranks below the median of the sector. This ratio measures the ability to cover short-term debt with current assets. An improvement would strengthen the competitive position.
Interest coverage
0.0x2024
2022
2023
2024
Q1: -0.69x
Med: 0.0x
Q3: 1.34x
Good+25 pts over 3 years
In 2024, the interest coverage of PROMAN PRESTATIONS (0.0x) ranks above the median of the sector. This ratio indicates how many times operating income covers interest expenses. This comfortable position offers an appreciable safety margin.
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: 53 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 350 days. Excellent situation: suppliers finance 297 days of the operating cycle (retail model). Overall, WCR represents 64 days of revenue, i.e. 1.4 M€ to permanently finance. Notable WCR improvement over the period (-35%), 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
1 446 500 €
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
53 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
350 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
0 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
64 j
WCR and payment terms evolution PROMAN PRESTATIONS
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
2 219 825 €
956 039 €
935 113 €
1 422 782 €
1 045 088 €
395 984 €
316 673 €
1 346 709 €
1 446 500 €
Inventory turnover (days)
0
0
0
0
0
0
0
0
0
Customer payment term (days)
74
76
84
92
0
73
73
65
53
Supplier payment term (days)
195
244
110
327
187
223
176
451
350
Positioning of PROMAN PRESTATIONS in its sector
Comparison with sector Activités des agences de travail temporaire
Valuation estimate
Based on 135 transactions of similar company sales
(all years),
the value of PROMAN PRESTATIONS is estimated at
823 204 €
(range 452 902€ - 1 848 269€).
With an EBITDA of 569 101€, the sector multiple of 2.0x is applied.
The price/revenue ratio is 0.08x
(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
135 transactions
452k€823k€1848k€
823 204 €Range: 452 902€ - 1 848 269€
NAF 5 all-time
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
569 101 €×2.0x
Estimation1 154 001 €
553 118€ - 2 718 555€
Revenue Multiple30%
8 077 849 €×0.08x
Estimation621 449 €
487 712€ - 1 110 985€
Net Income Multiple20%
161 631 €×1.8x
Estimation298 843 €
150 149€ - 778 484€
How is this estimate calculated?
This estimate is based on the analysis of 135 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 des agences de travail temporaire )
Compare PROMAN PRESTATIONS with other companies in the same sector:
Frequently asked questions about PROMAN PRESTATIONS
What is the revenue of PROMAN PRESTATIONS ?
The revenue of PROMAN PRESTATIONS in 2024 is 8.1 M€.
Is PROMAN PRESTATIONS profitable?
Yes, PROMAN PRESTATIONS generated a net profit of 162 k€ in 2024.
Where is the headquarters of PROMAN PRESTATIONS ?
The headquarters of PROMAN PRESTATIONS is located in MANOSQUE (04100), in the department Alpes-de-Haute-Provence.
Where to find the tax return of PROMAN PRESTATIONS ?
The tax return of PROMAN PRESTATIONS 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 PROMAN PRESTATIONS operate?
PROMAN PRESTATIONS operates in the sector Activités des agences de travail temporaire (NAF code 78.20Z). 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