Employees: 02 (2023.0)Legal category: 6317Size: NoneCreation date: 1991-02-08 (35 years)Status: ActiveBusiness sector: Activités de soutien aux culturesLocation: MARMANDE (47200), Lot-et-Garonne
SCA DES PERRINOTS : revenue, balance sheet and financial ratios
SCA DES PERRINOTS is a French company
founded 35 years ago,
specialized in the sector Activités de soutien aux cultures.
Based in MARMANDE (47200),
this company of category PME
shows in 2021 a revenue of 17.1 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - SCA DES PERRINOTS (SIREN 381307735)
Indicator
2023
2021
2020
2019
2018
2017
2016
Revenue
N/C
17 108 721 €
15 843 105 €
14 773 413 €
14 339 657 €
14 561 886 €
13 718 664 €
Net income
54 154 €
35 720 €
63 206 €
40 179 €
50 976 €
115 419 €
99 711 €
EBITDA
N/C
532 933 €
633 067 €
550 232 €
582 440 €
512 531 €
621 452 €
Net margin
N/C
0.2%
0.4%
0.3%
0.4%
0.8%
0.7%
Revenue and income statement
In 2023, SCA DES PERRINOTS generates positive net income of 54 k€. Net income represents the final profit after all expenses (operating, financial, exceptional) and corporate tax. Change over 2016-2023: 100 k€ -> 54 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
54 154 €
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 183%. Critical situation: debt significantly exceeds equity, severely limiting borrowing capacity and exposing the company to default risk. Financial autonomy (= Equity / Total assets x 100) reaches 30%. The balance between equity and debt is satisfactory.
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
183.157%
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
30.308%
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
2017
2018
2019
2020
2021
2023
Debt ratio
14.324
9.055
13.227
5.212
3.898
172.755
183.157
Financial autonomy
57.369
58.8
54.533
50.558
46.946
30.578
30.308
Repayment capacity
3.237
3.377
13.119
-1.872
1.881
113.587
None
Cash flow / Revenue
0.908%
0.433%
0.125%
-0.449%
0.329%
0.215%
None%
Sector positioning
Debt ratio
183.162023
2020
2021
2023
Q1: 21.86
Med: 127.12
Q3: 396.44
Average+30 pts over 3 years
In 2023, the debt ratio of SCA DES PERRINOTS (183.16) 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
30.31%2023
2020
2021
2023
Q1: 10.46%
Med: 26.68%
Q3: 49.11%
Good-12 pts over 3 years
In 2023, the financial autonomy of SCA DES PERRINOTS (30.3%) 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.
Repayment capacity
113.59 years2021
2020
2021
Q1: 0.16 years
Med: 2.31 years
Q3: 4.73 years
Watch+31 pts over 2 years
In 2021, the repayment capacity of SCA DES PERRINOTS (113.59) ranks in the top 25% of the sector. This ratio indicates the number of years needed to repay debt with cash flow. A long duration may signal heavy debt relative to repayment capacity.
Liquidity ratios
The liquidity ratio (= Current assets / Current liabilities) stands at 639.43. 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
639.433
Liquidity indicators evolution SCA DES PERRINOTS
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2018
2019
2020
2021
2023
Liquidity ratio
282.031
260.026
234.342
197.146
178.779
577.404
639.433
Interest coverage
1.329
1.277
0.875
0.575
0.205
0.429
None
Sector positioning
Liquidity ratio
639.432023
2020
2021
2023
Q1: 107.32
Med: 190.81
Q3: 353.37
Excellent+27 pts over 3 years
In 2023, the liquidity ratio of SCA DES PERRINOTS (639.43) 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
0.43x2021
2020
2021
Q1: 0.12x
Med: 2.28x
Q3: 5.36x
Average
In 2021, the interest coverage of SCA DES PERRINOTS (0.4x) 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.
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
0 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
0 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 SCA DES PERRINOTS
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2023
Operating WCR
2 399 532 €
1 458 227 €
1 709 861 €
2 559 937 €
1 824 809 €
2 114 809 €
0 €
Inventory turnover (days)
23
17
20
23
22
19
0
Customer payment term (days)
3
4
6
12
8
10
0
Supplier payment term (days)
35
34
38
51
56
25
0
Positioning of SCA DES PERRINOTS in its sector
Comparison with sector Activités de soutien aux cultures
Valuation estimate
Based on 50 transactions of similar company sales
(all years),
the value of SCA DES PERRINOTS is estimated at
95 603 €
(range 43 708€ - 281 080€).
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 value2023
50 tx
43k€95k€281k€
95 603 €Range: 43 708€ - 281 080€
NAF 5 all-time
Valuation method used
Net Income Multiple
54 154 €
×
1.8x
=95 604 €
Range: 43 709€ - 281 081€
Only this financial indicator is available for this company.
How is this estimate calculated?
This estimate is based on the analysis of 50 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 (Activités de soutien aux cultures)
Compare SCA DES PERRINOTS with other companies in the same sector:
Frequently asked questions about SCA DES PERRINOTS
What is the revenue of SCA DES PERRINOTS ?
The revenue of SCA DES PERRINOTS in 2021 is 17.1 M€.
Is SCA DES PERRINOTS profitable?
Yes, SCA DES PERRINOTS generated a net profit of 54 k€ in 2023.
Where is the headquarters of SCA DES PERRINOTS ?
The headquarters of SCA DES PERRINOTS is located in MARMANDE (47200), in the department Lot-et-Garonne.
Where to find the tax return of SCA DES PERRINOTS ?
The tax return of SCA DES PERRINOTS 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 SCA DES PERRINOTS operate?
SCA DES PERRINOTS operates in the sector Activités de soutien aux cultures (NAF code 01.61Z). 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