Employees: 03 (2023.0)Legal category: Société à responsabilité limitée (sans autre indication)Size: PMECreation date: 2000-11-24 (25 years)Status: ActiveBusiness sector: Activité des géomètresLocation: BERRE-L'ETANG (13130), Bouches-du-Rhone
Les données financières de cette entreprise sont partiellement disponibles (liasse simplifiée ou données confidentielles). Certaines sections ne sont pas affichées.
SARL GUILLAUME PERNOT : revenue, balance sheet and financial ratios
SARL GUILLAUME PERNOT is a French company
founded 25 years ago,
specialized in the sector Activité des géomètres.
Based in BERRE-L'ETANG (13130),
this company of category PME
shows in 2018 a revenue of 880 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - SARL GUILLAUME PERNOT (SIREN 433707213)
Indicator
2023
2022
2019
2018
2016
Revenue
N/C
N/C
N/C
879 946 €
N/C
Net income
48 855 €
53 478 €
15 538 €
33 732 €
87 164 €
EBITDA
N/C
N/C
N/C
-22 447 €
N/C
Net margin
N/C
N/C
N/C
3.8%
N/C
Revenue and income statement
In 2023, SARL GUILLAUME PERNOT generates positive net income of 49 k€. Net income represents the final profit after all expenses (operating, financial, exceptional) and corporate tax. Change over 2016-2023: 87 k€ -> 49 k€.
Net income (2023)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
48 855 €
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%. Debt remains under control: the company retains capacity to raise new debt if needed. Financial autonomy (= Equity / Total assets x 100) reaches 53%. This high autonomy means the company finances most of its assets through equity, a sign of strength.
Debt ratio (2023)
?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low 50-100% : Moderate > 100% : High
60.148%
Financial autonomy (2023)
?
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
52.966%
Asset age ratio (2023)
?
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
2018
2019
2022
2023
Debt ratio
206.936
101.221
82.566
62.775
60.148
Financial autonomy
24.804
40.086
36.284
51.223
52.966
Repayment capacity
None
-12.857
None
None
None
Cash flow / Revenue
None%
-3.185%
None%
None%
None%
Sector positioning
Debt ratio
60.152023
2019
2022
2023
Q1: 9.73
Med: 29.57
Q3: 66.54
Average
In 2023, the debt ratio of SARL GUILLAUME PERNOT (60.15) 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
52.97%2023
2019
2022
2023
Q1: 36.34%
Med: 51.06%
Q3: 65.39%
Good+25 pts over 3 years
In 2023, the financial autonomy of SARL GUILLAUME PERNOT (53.0%) ranks above the median of the sector. This ratio represents the share of equity in total financing. This comfortable position offers an appreciable safety margin.
Liquidity ratios
The liquidity ratio (= Current assets / Current liabilities) stands at 240.00. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months.
Liquidity ratio (2023)
?
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
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2018
2019
2022
2023
Liquidity ratio
159.331
184.843
132.805
225.521
240.003
Interest coverage
None
-19.936
None
None
None
Sector positioning
Liquidity ratio
240.02023
2019
2022
2023
Q1: 163.64
Med: 238.28
Q3: 351.04
Good+29 pts over 3 years
In 2023, the liquidity ratio of SARL GUILLAUME PERNOT (240.00) ranks above the median of the sector. This ratio measures the ability to cover short-term debt with current assets. 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: 387 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 93 days. The gap of 294 days means the company finances its customers for over a month before being paid relative to supplier payments. This weighs on cash flow.
Operating WCR (2023)
?
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
0 €
Customer credit (2023)
?
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
387 j
Supplier credit (2023)
?
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
93 j
Inventory turnover (2023)
?
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 and payment terms evolution SARL GUILLAUME PERNOT
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2018
2019
2022
2023
Operating WCR
0 €
153 612 €
0 €
0 €
0 €
Inventory turnover (days)
0
0
0
0
0
Customer payment term (days)
0
83
1432
264
387
Supplier payment term (days)
0
19
214
71
93
Positioning of SARL GUILLAUME PERNOT in its sector
Comparison with sector Activité des géomètres
Valuation estimate
Indicative estimate only : the number of comparable transactions in this sector is limited (47 transactions).
This range of 42 278€ to 166 547€ is provided for information purposes only and requires in-depth analysis to be confirmed.
Estimated enterprise value2023
Indicative
42k€53k€166k€
53 198 €Range: 42 278€ - 166 547€
NAF 5 année 2023
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 47 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 (Activité des géomètres)
Compare SARL GUILLAUME PERNOT with other companies in the same sector:
Frequently asked questions about SARL GUILLAUME PERNOT
What is the revenue of SARL GUILLAUME PERNOT ?
The revenue of SARL GUILLAUME PERNOT in 2018 is 880 k€.
Is SARL GUILLAUME PERNOT profitable?
Yes, SARL GUILLAUME PERNOT generated a net profit of 49 k€ in 2023.
Where is the headquarters of SARL GUILLAUME PERNOT ?
The headquarters of SARL GUILLAUME PERNOT is located in BERRE-L'ETANG (13130), in the department Bouches-du-Rhone.
Where to find the tax return of SARL GUILLAUME PERNOT ?
The tax return of SARL GUILLAUME PERNOT 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 SARL GUILLAUME PERNOT operate?
SARL GUILLAUME PERNOT operates in the sector Activité des géomètres (NAF code 71.12A). 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