Employees: NN (None)Legal category: SCA (commandite par actions)Size: PMECreation date: 2020-01-01 (6 years)Status: ActiveBusiness sector: Transformation et conservation de fruitsLocation: VILLEREAL (47210), Lot-et-Garonne
PRUNEAUX SYPRUSI : revenue, balance sheet and financial ratios
PRUNEAUX SYPRUSI is a French company
founded 6 years ago,
specialized in the sector Transformation et conservation de fruits.
Based in VILLEREAL (47210),
this company of category PME
shows in 2024 a revenue of 65 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Aucun signal de fragilité majeur : rentabilité positive et structure financière équilibrée.
In summary, PRUNEAUX SYPRUSI posts positive profitability over the latest financial year. Its financial structure is solid, with debt well contained relative to its sector.
Financial history - PRUNEAUX SYPRUSI (SIREN 880165170)
Indicator
2024
2023
2022
2021
2020
Revenue
65 491 €
24 419 €
27 738 €
331 869 €
452 573 €
Net income
38 €
-3 216 €
-1 756 €
5 490 €
38 €
EBITDA
37 €
-3 134 €
-4 023 €
7 313 €
3 623 €
Net margin
0.1%
-13.2%
-6.3%
1.7%
0.0%
Revenue and income statement
In 2024, PRUNEAUX SYPRUSI achieves revenue of 65 k€. Revenue is declining over the period 2020-2024 (CAGR: -38.3%). Vs 2023, growth of +168% (24 k€ -> 65 k€). After deducting consumption (61 k€), gross margin stands at 5 k€, i.e. a rate of 8%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches 37 €, representing 0.1% of revenue. Positive scissor effect: EBITDA margin improves by +12.9 pts, sign of improved operational efficiency. This ratio is slightly less favorable than the sector median (5.6%). Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 38 €, i.e. 0.1% 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
65 491 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
4 982 €
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
37 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
38 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
38 €
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
0.1%
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 0%. Compared with its sector, this ratio places the company among the best positioned (sector median: 38.1%). Financial autonomy (= Equity / Total assets x 100) reaches 81%. Compared with its sector, this ratio places the company among the best positioned (sector median: 39.8%). Cash flow represents 0.1% of revenue. Cash flow measures resources generated by operations, available for investment and debt repayment. This ratio is less favorable than the sector median (6.0%) and warrants attention.
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
0.0%
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
80.81%
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
0.06%
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
0.0
Solvency indicators evolution PRUNEAUX SYPRUSI
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2020
2021
2022
2023
2024
Debt ratio
23.786
540.14
0.0
0.0
0.0
Financial autonomy
8.654
10.827
93.733
92.124
80.815
Repayment capacity
94.132
20.197
0.0
0.0
0.0
Cash flow / Revenue
0.008%
1.654%
-14.522%
-13.17%
0.058%
Sector positioning
Debt ratio
0.0%2024
Q1: 2.5%
Med: 38.13%
Q3: 102.09%
Excellent-18 pts over 3 years
In 2024, the debt ratio of PRUNEAUX SYPRUSI (0.0%) 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
80.81%2024
Q1: 20.49%
Med: 39.77%
Q3: 55.34%
Excellent
In 2024, the financial autonomy of PRUNEAUX SYPRUSI (80.8%) ranks in the top 25% of the sector. This ratio represents the share of equity in total financing. High autonomy reflects financial independence and ability to absorb shocks.
Repayment capacity
0.0 years2024
Q1: 0.0 years
Med: 0.87 years
Q3: 3.83 years
Excellent
In 2024, the repayment capacity of PRUNEAUX SYPRUSI (0.00) 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 5.21. Compared with its sector, this ratio places the company among the best positioned (sector median: 2.2).
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
5.21
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 PRUNEAUX SYPRUSI
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2020
2021
2022
2023
2024
Liquidity ratio
1.11988
0.0
0.0
0.0
5.20827
Interest coverage
98.73
11.678
0.0
0.0
0.0
Sector positioning
Liquidity ratio
5.212024
Q1: 1.36
Med: 2.17
Q3: 3.19
Excellent+77 pts over 3 years
In 2024, the liquidity ratio of PRUNEAUX SYPRUSI (5.21) ranks in the top 25% of the sector. This ratio measures the ability to cover short-term debt with current assets. A ratio above 1 ensures comfortable coverage of short-term maturities.
Interest coverage
0.0x2024
Q1: 0.0x
Med: 1.04x
Q3: 9.75x
Average
In 2024, the interest coverage of PRUNEAUX SYPRUSI (0.0x) ranks below the median of the sector. This ratio indicates how many times operating income covers interest expenses. An improvement would strengthen the competitive position.
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: 17 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 17 days. Overall, WCR represents 22 days of revenue, i.e. 4 k€ to permanently finance. Between 2021 and 2024, WCR worsened by 24 days of revenue, signaling an increased financing need.
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
3 964 €
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
17 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
17 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
22 j
WCR and payment terms evolution PRUNEAUX SYPRUSI
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2020
2021
2022
2023
2024
Operating WCR
80 662 €
-2 034 €
0 €
0 €
3 964 €
Inventory turnover (days)
0
0
0
0
0
Customer payment term (days)
37
0
0
0
17
Supplier payment term (days)
122
61
15
18
17
Positioning of PRUNEAUX SYPRUSI in its sector
Comparison with sector Transformation et conservation de fruits
Valuation estimate
Based on 242 transactions of similar company sales
in 2024,
the value of PRUNEAUX SYPRUSI is estimated at
11 184 €
(range 6 900€ - 14 877€).
With an EBITDA of 37€, the sector multiple of 6.6x is applied.
The price/revenue ratio is 0.56x
(in line with sector norms).
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
242 transactions
6k€11k€14k€
11 184 €Range: 6 900€ - 14 877€
Section année 2024
Aggregated at NAF section level
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
37 €×6.6x
Estimation243 €
123€ - 401€
Revenue Multiple30%
65 491 €×0.56x
Estimation36 689 €
22 689€ - 48 573€
Net Income Multiple20%
38 €×7.4x
Estimation281 €
159€ - 527€
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 242 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 (Transformation et conservation de fruits)
Compare PRUNEAUX SYPRUSI with other companies in the same sector:
Yes, PRUNEAUX SYPRUSI generated a net profit of 38€ in 2024.
Where is the headquarters of PRUNEAUX SYPRUSI ?
The headquarters of PRUNEAUX SYPRUSI is located in VILLEREAL (47210), in the department Lot-et-Garonne.
Where to find the tax return of PRUNEAUX SYPRUSI ?
The tax return of PRUNEAUX SYPRUSI 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 PRUNEAUX SYPRUSI operate?
PRUNEAUX SYPRUSI operates in the sector Transformation et conservation de fruits (NAF code 10.39B). See the 'Sector positioning' section above to compare the company with its competitors.