Employees: 01 (2023.0)Legal category: Société à responsabilité limitée (sans autre indication)Size: NoneCreation date: 2011-09-01 (14 years)Status: ActiveBusiness sector: Activités de soutien aux culturesLocation: LORGUES (83510), Var
PROVENCE TRAVAUX AGRICOLES : revenue, balance sheet and financial ratios
PROVENCE TRAVAUX AGRICOLES is a French company
founded 14 years ago,
specialized in the sector Activités de soutien aux cultures.
Based in LORGUES (83510),
this company of category PME
shows in 2025 a revenue of 50 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - PROVENCE TRAVAUX AGRICOLES (SIREN 537893117)
Indicator
2025
2024
2023
2022
2021
2020
2019
2018
Revenue
49 875 €
170 062 €
328 272 €
271 766 €
314 256 €
283 366 €
281 637 €
255 362 €
Net income
-30 728 €
-42 085 €
-8 581 €
1 708 €
-7 220 €
-8 804 €
18 253 €
3 760 €
EBITDA
-58 214 €
-34 739 €
25 627 €
39 461 €
34 741 €
49 812 €
53 701 €
38 530 €
Net margin
-61.6%
-24.7%
-2.6%
0.6%
-2.3%
-3.1%
6.5%
1.5%
Revenue and income statement
In 2025, PROVENCE TRAVAUX AGRICOLES achieves revenue of 50 k€. Revenue is declining over the period 2018-2025 (CAGR: -20.8%). Significant drop of -71% vs 2024. After deducting consumption (7 k€), gross margin stands at 43 k€, i.e. a rate of 87%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches -58 k€, representing -116.7% of revenue. Warning negative scissor effect: despite revenue change (-71%), EBITDA varies by -68%, reducing margin by 96.3 pts. This reflects costs rising faster than revenue. Negative EBITDA means operations do not cover current expenses: concerning situation. Net income is negative at -31 k€ (-61.6% of revenue), which will impact equity.
Revenue (2025)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
49 875 €
Gross margin (2025)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
43 295 €
EBITDA (2025)
?
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
-58 214 €
EBIT (2025)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
-76 174 €
Net income (2025)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
-30 728 €
EBITDA margin (2025)
?
EBITDA margin
Definition
Measures the company's operating profitability.
Formula
(EBE / CA) x 100
Interpretation
> 10% : Good profitability 5-10% : Average < 5% : Low
-116.7%
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 -60%. 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 -85%. Low autonomy: the company heavily depends on external financing (banks, suppliers).
Debt ratio (2025)
?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low 50-100% : Moderate > 100% : High
-59.528%
Financial autonomy (2025)
?
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
-84.698%
Cash flow / Revenue (2025)
?
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
-118.272%
Repayment capacity (2025)
?
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
-0.558
Asset age ratio (2025)
?
Asset age ratio
Definition
Measures the degree of wear of tangible assets.
Formula
Accumulated depreciation / Gross fixed assets x 100
Solvency indicators evolution PROVENCE TRAVAUX AGRICOLES
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2018
2019
2020
2021
2022
2023
2024
2025
Debt ratio
937.821
361.553
714.418
1816.885
1289.555
3395.157
-217.818
-59.528
Financial autonomy
3.846
11.313
6.348
2.956
4.198
1.58
-28.631
-84.698
Repayment capacity
1.799
1.745
2.571
5.512
3.115
4.551
-1.602
-0.558
Cash flow / Revenue
14.469%
18.639%
16.214%
10.349%
13.526%
6.804%
-21.28%
-118.272%
Sector positioning
Debt ratio
-59.532025
2023
2024
2025
Q1: 39.76
Med: 135.3
Q3: 385.12
Excellent-50 pts over 3 years
In 2025, the debt ratio of PROVENCE TRAVAUX AGRICOLES (-59.53) 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
-84.7%2025
2023
2024
2025
Q1: 13.08%
Med: 28.76%
Q3: 47.53%
Watch-13 pts over 3 years
In 2025, the financial autonomy of PROVENCE TRAVAUX AGRICOLES (-84.7%) ranks in the bottom 25% of the sector. This ratio represents the share of equity in total financing. Low autonomy may limit investment capacity and increase vulnerability.
Repayment capacity
-0.56 years2025
2023
2024
2025
Q1: 0.57 years
Med: 2.37 years
Q3: 4.61 years
Excellent-47 pts over 3 years
In 2025, the repayment capacity of PROVENCE TRAVAUX AGRICOLES (-0.56) 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 48.04. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months.
Liquidity ratio (2025)
?
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
48.038
Interest coverage (2025)
?
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
-1.18
Liquidity indicators evolution PROVENCE TRAVAUX AGRICOLES
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2018
2019
2020
2021
2022
2023
2024
2025
Liquidity ratio
77.646
69.389
93.78
109.856
101.162
131.995
71.54
48.038
Interest coverage
3.273
2.249
4.975
5.932
5.54
4.589
-3.782
-1.18
Sector positioning
Liquidity ratio
48.042025
2023
2024
2025
Q1: 113.86
Med: 203.54
Q3: 368.39
Watch-21 pts over 3 years
In 2025, the liquidity ratio of PROVENCE TRAVAUX AGRICOLES (48.04) ranks in the bottom 25% of the sector. This ratio measures the ability to cover short-term debt with current assets. A ratio below 1 may signal potential cash flow tensions.
Interest coverage
-1.18x2025
2023
2024
2025
Q1: 0.43x
Med: 4.4x
Q3: 10.86x
Watch-41 pts over 3 years
In 2025, the interest coverage of PROVENCE TRAVAUX AGRICOLES (-1.2x) ranks in the bottom 25% of the sector. This ratio indicates how many times operating income covers interest expenses. Low coverage may indicate fragility to rate or income variations.
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: 276 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 237 days. The gap of 39 days means the company finances its customers for over a month before being paid relative to supplier payments. This weighs on cash flow. Overall, WCR represents 80 days of revenue, i.e. 11 k€ to permanently finance. Notable WCR improvement over the period (-70%), freeing up cash.
Operating WCR (2025)
?
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
11 136 €
Customer credit (2025)
?
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
276 j
Supplier credit (2025)
?
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
237 j
Inventory turnover (2025)
?
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 (2025)
?
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
80 j
WCR and payment terms evolution PROVENCE TRAVAUX AGRICOLES
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2018
2019
2020
2021
2022
2023
2024
2025
Operating WCR
37 684 €
14 639 €
44 262 €
74 469 €
81 410 €
75 115 €
45 347 €
11 136 €
Inventory turnover (days)
27
26
56
29
33
27
0
0
Customer payment term (days)
72
38
55
96
118
68
139
276
Supplier payment term (days)
104
87
88
86
57
62
123
237
Positioning of PROVENCE TRAVAUX AGRICOLES in its sector
Comparison with sector Activités de soutien aux cultures
Valuation estimate
Based on 50 transactions of similar company sales
(all years),
the value of PROVENCE TRAVAUX AGRICOLES is estimated at
18 299 €
(range 5 910€ - 33 809€).
The price/revenue ratio is 0.37x
(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 value2025
50 tx
5k€18k€33k€
18 299 €Range: 5 910€ - 33 809€
NAF 5 all-time
Valuation method used
Revenue Multiple
49 875 €
×
0.37x
=18 300 €
Range: 5 910€ - 33 810€
Only this financial indicator is available for this company.
How is this estimate calculated?
This estimate is based on the analysis of 50 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 de soutien aux cultures)
Compare PROVENCE TRAVAUX AGRICOLES with other companies in the same sector:
Frequently asked questions about PROVENCE TRAVAUX AGRICOLES
What is the revenue of PROVENCE TRAVAUX AGRICOLES ?
The revenue of PROVENCE TRAVAUX AGRICOLES in 2025 is 50 k€.
Is PROVENCE TRAVAUX AGRICOLES profitable?
PROVENCE TRAVAUX AGRICOLES recorded a net loss in 2025.
Where is the headquarters of PROVENCE TRAVAUX AGRICOLES ?
The headquarters of PROVENCE TRAVAUX AGRICOLES is located in LORGUES (83510), in the department Var.
Where to find the tax return of PROVENCE TRAVAUX AGRICOLES ?
The tax return of PROVENCE TRAVAUX AGRICOLES 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 PROVENCE TRAVAUX AGRICOLES operate?
PROVENCE TRAVAUX AGRICOLES operates in the sector Activités de soutien aux cultures (NAF code 01.61Z). 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