Employees: 01 (2023.0)Legal category: Société à responsabilité limitée (sans autre indication)Size: PMECreation date: 2006-09-07 (19 years)Status: ActiveBusiness sector: Conseil pour les affaires et autres conseils de gestionLocation: PARIS (75010), Paris
PUBLI-LOUVRE : revenue, balance sheet and financial ratios
PUBLI-LOUVRE is a French company
founded 19 years ago,
specialized in the sector Conseil pour les affaires et autres conseils de gestion.
Based in PARIS (75010),
this company of category PME
shows in 2024 a revenue of 147 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - PUBLI-LOUVRE (SIREN 491847851)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
146 627 €
182 611 €
150 568 €
135 187 €
124 021 €
188 094 €
203 466 €
238 464 €
256 672 €
Net income
90 €
15 535 €
2 959 €
6 230 €
-21 807 €
-295 €
-2 399 €
-11 825 €
-43 488 €
EBITDA
-22 334 €
-8 234 €
-10 776 €
9 137 €
-16 479 €
-11 894 €
218 €
-9 793 €
-37 310 €
Net margin
0.1%
8.5%
2.0%
4.6%
-17.6%
-0.2%
-1.2%
-5.0%
-16.9%
Revenue and income statement
En 2024, PUBLI-LOUVRE alcanza unos ingresos de 147 k€. Los ingresos disminuyen en el período 2016-2024 (TCAC: -6.8%). Caída significativa de -20% vs 2023. Tras deducir el consumo (1 k€), el margen bruto se sitúa en 145 k€, es decir, una tasa del 99%. El EBITDA alcanza -22 k€, representando el -15.2% de los ingresos. Advertencia efecto tijera negativo: a pesar del cambio en ingresos (-20%), el EBITDA varía en -171%, reduciendo el margen en 10.7 puntos. Un EBITDA negativo significa que las operaciones no cubren los gastos corrientes. El resultado neto asciende a 90 €, es decir, el 0.1% de los ingresos.
Revenue (2024)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
146 627 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
145 354 €
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
-22 334 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
13 756 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
90 €
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
-14.7%
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
El ratio de endeudamiento (= Deuda financiera / Fondos propios x 100) se sitúa en 326%. Situación crítica: la deuda supera significativamente los fondos propios. La autonomía financiera (= Fondos propios / Total activo x 100) alcanza el 15%. Baja autonomía: la empresa depende fuertemente de financiación externa. La capacidad de reembolso indica que se necesitarían 145.5 años de flujo de caja. Más allá de 7 años, los bancos generalmente consideran el riesgo crediticio como alto. El flujo de caja representa el 1.1% de los ingresos.
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
326.386%
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
15.007%
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
1.137%
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
145.495
Solvency indicators evolution PUBLI-LOUVRE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Debt ratio
292.212
327.122
267.569
256.162
364.424
354.452
375.088
308.958
326.386
Financial autonomy
17.956
15.952
17.783
17.775
14.016
14.65
13.862
16.06
15.007
Repayment capacity
-6.271
-27.268
192.753
26.99
-15.628
15.591
28.815
25.724
145.495
Cash flow / Revenue
-15.672%
-3.688%
0.633%
4.387%
-11.391%
10.383%
5.173%
4.918%
1.137%
Sector positioning
Ratio de endeudamiento
326.392024
2022
2023
2024
Q1: 0.0
Med: 3.98
Q3: 41.81
Average
En 2024, el ratio de endeudamiento de PUBLI-LOUVRE (326.39) 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
15.01%2024
2022
2023
2024
Q1: 4.2%
Med: 38.87%
Q3: 76.44%
Average
En 2024, el autonomía financiera de PUBLI-LOUVRE (15.0%) se sitúa por debajo de la mediana del sector. Este ratio representa la parte del patrimonio en la financiación total. Una mejora fortalecería la posición competitiva.
Capacidad de reembolso
145.5 ans2024
2022
2023
2024
Q1: 0.0 ans
Med: 0.0 ans
Q3: 1.1 ans
Average
En 2024, el capacidad de reembolso de PUBLI-LOUVRE (145.5 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 68.99. La empresa tiene 2€ de activos líquidos por cada 1€ de deuda a corto plazo.
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
68.992
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
-61.198
Liquidity indicators evolution PUBLI-LOUVRE
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
72.708
60.373
73.799
56.91
31.378
30.757
41.337
56.75
68.992
Interest coverage
-14.015
-44.389
1710.55
-28.569
-17.325
28.926
-46.613
-152.903
-61.198
Sector positioning
Ratio de liquidez
68.992024
2022
2023
2024
Q1: 138.87
Med: 313.12
Q3: 966.61
Average
En 2024, el ratio de liquidez de PUBLI-LOUVRE (68.99) se sitúa por debajo de la mediana del sector. Este ratio mide la capacidad de cubrir deuda a corto plazo con activos corrientes. Una mejora fortalecería la posición competitiva.
Cobertura de intereses
-61.2x2024
2022
2023
2024
Q1: 0.0x
Med: 0.0x
Q3: 0.26x
Average
En 2024, el cobertura de intereses de PUBLI-LOUVRE (-61.2x) se sitúa por debajo de la mediana del sector. Este ratio indica cuántas veces el resultado operativo cubre los gastos de intereses. Una mejora fortalecería la posición competitiva.
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: 194 días. Plazo proveedores: 349 días. Excelente situación: los proveedores financian 155 días del ciclo operativo. El FM representa 250 días de ingresos. En 2016-2024, el FM aumentó en +37%.
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
101 695 €
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
194 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
349 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
250 j
WCR and payment terms evolution PUBLI-LOUVRE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
74 250 €
67 888 €
31 427 €
28 050 €
-4 592 €
11 102 €
43 967 €
65 818 €
101 695 €
Inventory turnover (days)
0
0
0
0
0
0
0
0
0
Customer payment term (days)
121
124
115
135
87
77
97
96
194
Supplier payment term (days)
141
188
212
219
302
361
304
277
349
Positioning of PUBLI-LOUVRE in its sector
Comparison with sector Conseil pour les affaires et autres conseils de gestion
Valuation estimate
Based on 69 transactions of similar company sales
in 2024,
the value of PUBLI-LOUVRE is estimated at
58 216 €
(range 33 829€ - 64 722€).
The price/revenue ratio is 0.66x
(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. Medium reliability: estimate to be confirmed with in-depth analysis.
Estimated enterprise value2024
69 tx
33k€58k€64k€
58 216 €Range: 33 829€ - 64 722€
NAF 5 année 2024
Valuation detail by method
Ajustez les pondérations selon votre analyse
Revenue Multiple30%
146 627 €×0.66x
Estimation96 613 €
56 226€ - 106 830€
Net Income Multiple20%
90 €×6.9x
Estimation623 €
235€ - 1 560€
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 69 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 (Conseil pour les affaires et autres conseils de gestion)
Compare PUBLI-LOUVRE with other companies in the same sector:
Yes, PUBLI-LOUVRE generated a net profit of 90€ in 2024.
Where is the headquarters of PUBLI-LOUVRE ?
The headquarters of PUBLI-LOUVRE is located in PARIS (75010), in the department Paris.
Where to find the tax return of PUBLI-LOUVRE ?
The tax return of PUBLI-LOUVRE 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 PUBLI-LOUVRE operate?
PUBLI-LOUVRE operates in the sector Conseil pour les affaires et autres conseils de gestion (NAF code 70.22Z). 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