PRUETTE SERVICES : revenue, balance sheet and financial ratios
PRUETTE SERVICES is a French company
founded 13 years ago,
specialized in the sector Services d'aménagement paysager .
Based in DENGUIN (64230),
this company of category PME
shows in 2022 a revenue of 711 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - PRUETTE SERVICES (SIREN 793646795)
Indicator
2022
2020
2019
2018
2017
Revenue
711 493 €
456 190 €
375 238 €
326 579 €
269 158 €
Net income
19 759 €
58 234 €
-7 942 €
37 207 €
32 131 €
EBITDA
61 664 €
101 097 €
15 907 €
66 667 €
42 488 €
Net margin
2.8%
12.8%
-2.1%
11.4%
11.9%
Revenue and income statement
En 2022, PRUETTE SERVICES alcanza unos ingresos de 711 k€. En el período 2017-2022, la empresa muestra un fuerte crecimiento con una TCAC de +21.5%. Vs 2020, crecimiento de +56% (456 k€ -> 711 k€). Tras deducir el consumo (176 k€), el margen bruto se sitúa en 535 k€, es decir, una tasa del 75%. El EBITDA alcanza 62 k€, representando el 8.7% de los ingresos. Advertencia efecto tijera negativo: a pesar del cambio en ingresos (+56%), el EBITDA varía en -39%, reduciendo el margen en 13.5 puntos. Este nivel de margen operativo es satisfactorio para el sector. El resultado neto asciende a 20 k€, es decir, el 2.8% de los ingresos.
Revenue (2022)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
711 493 €
Gross margin (2022)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
535 349 €
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
61 664 €
EBIT (2022)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
23 370 €
Net income (2022)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
19 759 €
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
8.6%
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
El ratio de endeudamiento (= Deuda financiera / Fondos propios x 100) se sitúa en 76%. El nivel de deuda es alto: el margen de negociación con los bancos se reduce. La autonomía financiera (= Fondos propios / Total activo x 100) alcanza el 44%. Esta alta autonomía significa que la empresa financia la mayoría de sus activos con fondos propios. La capacidad de reembolso indica que se necesitarían 2.0 años de flujo de caja. Este corto período demuestra una excelente sostenibilidad de la deuda. El flujo de caja representa el 8.1% de los ingresos. Nivel satisfactorio que permite financiar parcialmente el crecimiento.
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
76.487%
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
43.612%
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
8.084%
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
2.037
Asset age ratio (2022)
?
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
2017
2018
2019
2020
2022
Debt ratio
66.304
73.537
112.16
103.922
76.487
Financial autonomy
50.837
50.249
36.175
38.232
43.612
Repayment capacity
1.778
1.381
7.846
1.735
2.037
Cash flow / Revenue
13.555%
17.983%
2.797%
17.189%
8.084%
Sector positioning
Ratio de endeudamiento
76.492022
2019
2020
2022
Q1: 5.78
Med: 33.13
Q3: 93.91
Average-7 pts over 3 years
En 2022, el ratio de endeudamiento de PRUETTE SERVICES (76.49) se sitúa por encima de la mediana del sector. Este ratio mide el peso de la deuda en relación con el patrimonio. Un esfuerzo de reducción podría mejorar la solidez financiera.
Autonomía financiera
43.61%2022
2019
2020
2022
Q1: 15.21%
Med: 35.03%
Q3: 53.87%
Bueno+11 pts over 3 years
En 2022, el autonomía financiera de PRUETTE SERVICES (43.6%) se sitúa por encima de la mediana del sector. Este ratio representa la parte del patrimonio en la financiación total. Esta posición cómoda ofrece un margen de seguridad apreciable.
Capacidad de reembolso
2.04 ans2022
2019
2020
2022
Q1: 0.0 ans
Med: 0.62 ans
Q3: 1.92 ans
Average
En 2022, el capacidad de reembolso de PRUETTE SERVICES (2.0 ans) se sitúa por encima de la mediana del sector. Este ratio indica el número de años necesarios para pagar la deuda con flujo de caja. Un esfuerzo de reducción podría mejorar la solidez financiera.
Liquidity ratios
El ratio de liquidez se sitúa en 242.01. La empresa tiene 2€ de activos líquidos por cada 1€ de deuda a corto plazo. El ratio de cobertura de intereses (= EBIT / Gastos financieros) es de 1.0x. Peligro: el resultado de explotación no cubre los gastos financieros.
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
242.012
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
0.96
Liquidity indicators evolution PRUETTE SERVICES
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2017
2018
2019
2020
2022
Liquidity ratio
410.435
459.446
219.72
343.585
242.012
Interest coverage
1.666
1.612
4.784
0.545
0.96
Sector positioning
Ratio de liquidez
242.012022
2019
2020
2022
Q1: 132.91
Med: 194.82
Q3: 299.02
Bueno
En 2022, el ratio de liquidez de PRUETTE SERVICES (242.01) se sitúa por encima de la mediana del sector. Este ratio mide la capacidad de cubrir deuda a corto plazo con activos corrientes. Esta posición cómoda ofrece un margen de seguridad apreciable.
Cobertura de intereses
0.96x2022
2019
2020
2022
Q1: 0.0x
Med: 0.54x
Q3: 2.21x
Bueno-19 pts over 3 years
En 2022, el cobertura de intereses de PRUETTE SERVICES (1.0x) se sitúa por encima de la mediana del sector. Este ratio indica cuántas veces el resultado operativo cubre los gastos de intereses. Esta posición cómoda ofrece un margen de seguridad apreciable.
Working capital requirement (WCR) and payment terms
El fondo de maniobra operativo (FM) mide el desfase temporal de tesorería. Plazo medio de cobro a clientes: 17 días. Plazo proveedores: 4 días. La empresa debe financiar 13 días de desfase. La rotación de existencias es de 11 días. Rotación rápida, señal de buena gestión de existencias. El FM es negativo (-2 días): las operaciones generan estructuralmente tesorería. Notable mejora del FM durante el período (-160%), liberando tesorería.
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
-3 252 €
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
17 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
4 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
11 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
-2 j
WCR and payment terms evolution PRUETTE SERVICES
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2017
2018
2019
2020
2022
Operating WCR
5 380 €
12 684 €
29 370 €
-4 338 €
-3 252 €
Inventory turnover (days)
4
2
1
1
11
Customer payment term (days)
32
33
34
38
17
Supplier payment term (days)
0
1
25
17
4
Positioning of PRUETTE SERVICES in its sector
Comparison with sector Services d'aménagement paysager
Valuation estimate
Based on 125 transactions of similar company sales
(all years),
the value of PRUETTE SERVICES is estimated at
173 479 €
(range 70 149€ - 291 761€).
With an EBITDA of 61 664€, the sector multiple of 2.8x is applied.
The price/revenue ratio is 0.35x
(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 value2022
125 transactions
70k€173k€291k€
173 479 €Range: 70 149€ - 291 761€
NAF 5 all-time
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
61 664 €×2.8x
Estimation171 036 €
55 460€ - 313 221€
Revenue Multiple30%
711 493 €×0.35x
Estimation250 705 €
128 764€ - 355 791€
Net Income Multiple20%
19 759 €×3.2x
Estimation63 750 €
18 953€ - 142 069€
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 125 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 (Services d'aménagement paysager )
Compare PRUETTE SERVICES with other companies in the same sector:
The revenue of PRUETTE SERVICES in 2022 is 711 k€.
Is PRUETTE SERVICES profitable?
Yes, PRUETTE SERVICES generated a net profit of 20 k€ in 2022.
Where is the headquarters of PRUETTE SERVICES ?
The headquarters of PRUETTE SERVICES is located in DENGUIN (64230), in the department Pyrenees-Atlantiques.
Where to find the tax return of PRUETTE SERVICES ?
The tax return of PRUETTE SERVICES 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 PRUETTE SERVICES operate?
PRUETTE SERVICES operates in the sector Services d'aménagement paysager (NAF code 81.30Z). 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