Employees: 01 (2023.0)Legal category: Société à responsabilité limitée (sans autre indication)Size: PMECreation date: 2005-01-01 (21 years)Status: ActiveBusiness sector: Services d'aménagement paysager Location: MALLEMORT (13370), Bouches-du-Rhone
SARL PEPINIERES PERETTI : revenue, balance sheet and financial ratios
SARL PEPINIERES PERETTI is a French company
founded 21 years ago,
specialized in the sector Services d'aménagement paysager .
Based in MALLEMORT (13370),
this company of category PME
shows in 2017 a revenue of 393 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - SARL PEPINIERES PERETTI (SIREN 480865377)
Indicator
2021
2018
2017
2016
Revenue
N/C
N/C
393 188 €
295 929 €
Net income
55 796 €
-34 176 €
26 253 €
-5 563 €
EBITDA
N/C
N/C
53 666 €
25 489 €
Net margin
N/C
N/C
6.7%
-1.9%
Revenue and income statement
In 2021, SARL PEPINIERES PERETTI generates positive net income of 56 k€. Net income represents the final profit after all expenses (operating, financial, exceptional) and corporate tax.
Net income (2021)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
55 796 €
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 125%. Debt level is high: negotiating margin with banks is reduced. Financial autonomy (= Equity / Total assets x 100) reaches 32%. The balance between equity and debt is satisfactory.
Debt ratio (2021)
?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low 50-100% : Moderate > 100% : High
125.306%
Financial autonomy (2021)
?
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
32.209%
Asset age ratio (2021)
?
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
2017
2018
2021
Debt ratio
311.328
162.691
857.792
125.306
Financial autonomy
15.472
25.605
6.564
32.209
Repayment capacity
6.861
2.438
None
None
Cash flow / Revenue
8.145%
13.472%
None%
None%
Sector positioning
Debt ratio
125.312021
2017
2018
2021
Q1: 4.4
Med: 36.39
Q3: 99.66
Average
In 2021, the debt ratio of SARL PEPINIERES PERETTI (125.31) 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
32.21%2021
2017
2018
2021
Q1: 15.24%
Med: 33.93%
Q3: 52.99%
Average+7 pts over 3 years
In 2021, the financial autonomy of SARL PEPINIERES PERETTI (32.2%) ranks below the median of the sector. This ratio represents the share of equity in total financing. An improvement would strengthen the competitive position.
Repayment capacity
2.44 years2017
2017
Q1: 0.0 years
Med: 0.42 years
Q3: 1.62 years
Average
In 2017, the repayment capacity of SARL PEPINIERES PERETTI (2.44) ranks above the median of the sector. This ratio indicates the number of years needed to repay debt with cash flow. A reduction effort could improve financial strength.
Liquidity ratios
The liquidity ratio (= Current assets / Current liabilities) stands at 259.70. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months.
Liquidity ratio (2021)
?
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
2017
2018
2021
Liquidity ratio
195.014
229.492
207.011
259.701
Interest coverage
3.908
0.667
None
None
Sector positioning
Liquidity ratio
259.72021
2017
2018
2021
Q1: 135.74
Med: 196.44
Q3: 292.86
Good
In 2021, the liquidity ratio of SARL PEPINIERES PERETTI (259.70) 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.
Interest coverage
0.67x2017
2017
Q1: 0.0x
Med: 0.6x
Q3: 3.21x
Good
In 2017, the interest coverage of SARL PEPINIERES PERETTI (0.7x) ranks above the median of the sector. This ratio indicates how many times operating income covers interest expenses. 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: 55 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 202 days. Excellent situation: suppliers finance 147 days of the operating cycle (retail model).
Operating WCR (2021)
?
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 (2021)
?
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
55 j
Supplier credit (2021)
?
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
202 j
Inventory turnover (2021)
?
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 PEPINIERES PERETTI
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2021
Operating WCR
48 867 €
75 421 €
0 €
0 €
Inventory turnover (days)
175
124
0
0
Customer payment term (days)
14
7
207
55
Supplier payment term (days)
21
33
426
202
Positioning of SARL PEPINIERES PERETTI 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 SARL PEPINIERES PERETTI is estimated at
180 018 €
(range 53 518€ - 401 179€).
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 value2021
125 transactions
53k€180k€401k€
180 018 €Range: 53 518€ - 401 179€
NAF 5 all-time
Valuation method used
Net Income Multiple
55 796 €
×
3.2x
=180 018 €
Range: 53 519€ - 401 179€
Only this financial indicator is available for this company.
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 SARL PEPINIERES PERETTI with other companies in the same sector:
Frequently asked questions about SARL PEPINIERES PERETTI
What is the revenue of SARL PEPINIERES PERETTI ?
The revenue of SARL PEPINIERES PERETTI in 2017 is 393 k€.
Is SARL PEPINIERES PERETTI profitable?
Yes, SARL PEPINIERES PERETTI generated a net profit of 56 k€ in 2021.
Where is the headquarters of SARL PEPINIERES PERETTI ?
The headquarters of SARL PEPINIERES PERETTI is located in MALLEMORT (13370), in the department Bouches-du-Rhone.
Where to find the tax return of SARL PEPINIERES PERETTI ?
The tax return of SARL PEPINIERES PERETTI 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 PEPINIERES PERETTI operate?
SARL PEPINIERES PERETTI 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