Employees: 21 (2023.0)Legal category: SCA (commandite par actions)Size: PMECreation date: 2002-07-01 (23 years)Status: ActiveBusiness sector: Fabrication de tapis et moquettesLocation: FELLETIN (23500), Creuse
SOC ATELIERS PINTON : revenue, balance sheet and financial ratios
SOC ATELIERS PINTON is a French company
founded 23 years ago,
specialized in the sector Fabrication de tapis et moquettes.
Based in FELLETIN (23500),
this company of category PME
shows in 2024 a revenue of 6.3 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - SOC ATELIERS PINTON (SIREN 442953329)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
Revenue
6 323 750 €
5 510 172 €
4 900 868 €
N/C
N/C
N/C
N/C
N/C
Net income
376 573 €
37 210 €
-190 643 €
225 355 €
350 234 €
244 970 €
73 204 €
12 467 €
EBITDA
126 088 €
-142 710 €
-442 543 €
N/C
N/C
N/C
N/C
N/C
Net margin
6.0%
0.7%
-3.9%
N/C
N/C
N/C
N/C
N/C
Revenue and income statement
In 2024, SOC ATELIERS PINTON achieves revenue of 6.3 M€. Over the period 2022-2024, the company shows strong growth with a CAGR (compound annual growth rate) of +13.6%. Vs 2023, growth of +15% (5.5 M€ -> 6.3 M€). After deducting consumption (2.1 M€), gross margin stands at 4.3 M€, i.e. a rate of 67%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches 126 k€, representing 2.0% of revenue. Positive scissor effect: EBITDA margin improves by +4.6 pts, sign of improved operational efficiency. The operating margin remains fragile, requiring cost vigilance. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 377 k€, i.e. 6.0% 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
6 323 750 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
4 265 508 €
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
126 088 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
-59 805 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
376 573 €
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
2.0%
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 75%. Debt level is high: negotiating margin with banks is reduced. Financial autonomy (= Equity / Total assets x 100) reaches 47%. This high autonomy means the company finances most of its assets through equity, a sign of strength. Debt repayment capacity (= Financial debt / Cash flow) indicates it would take 6.5 years of cash flow to repay all financial debt. This ratio remains within usual banking standards. Cash flow represents 7.5% of revenue. Cash flow measures resources generated by operations, available for investment and debt repayment. Satisfactory level allowing partial financing of growth.
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
74.891%
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
47.188%
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
7.528%
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
6.455
Asset age ratio (2024)
?
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
2017
2018
2019
2020
2021
2022
2023
2024
Debt ratio
12.96
16.002
21.072
52.534
24.137
22.419
90.993
74.891
Financial autonomy
60.961
59.886
58.176
50.508
67.676
61.609
40.354
47.188
Repayment capacity
None
None
None
None
None
-3.057
-1257.258
6.455
Cash flow / Revenue
None%
None%
None%
None%
None%
-5.363%
-0.047%
7.528%
Sector positioning
Debt ratio
74.892024
2022
2023
2024
Q1: 7.05
Med: 31.26
Q3: 85.49
Average+6 pts over 3 years
In 2024, the debt ratio of SOC ATELIERS PINTON (74.89) 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
47.19%2024
2022
2023
2024
Q1: 12.84%
Med: 29.28%
Q3: 52.69%
Good-11 pts over 3 years
In 2024, the financial autonomy of SOC ATELIERS PINTON (47.2%) 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
6.46 years2024
2022
2023
2024
Q1: -0.07 years
Med: 1.01 years
Q3: 1.95 years
Watch+96 pts over 3 years
In 2024, the repayment capacity of SOC ATELIERS PINTON (6.46) 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 295.83. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months. The interest coverage ratio (= EBIT / Interest expenses) is 61.6x. Operating income very largely covers interest expenses: high safety margin.
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
295.829
Interest coverage (2024)
?
Interest coverage
Definition
Ability to cover interest charges with operating income.
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2017
2018
2019
2020
2021
2022
2023
2024
Liquidity ratio
258.405
259.673
315.035
346.885
460.221
301.746
233.352
295.829
Interest coverage
None
None
None
None
None
-4.097
-24.314
61.627
Sector positioning
Liquidity ratio
295.832024
2022
2023
2024
Q1: 114.82
Med: 198.32
Q3: 248.7
Excellent
In 2024, the liquidity ratio of SOC ATELIERS PINTON (295.83) 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
61.63x2024
2022
2023
2024
Q1: 0.3x
Med: 7.14x
Q3: 28.65x
Excellent+51 pts over 3 years
In 2024, the interest coverage of SOC ATELIERS PINTON (61.6x) ranks in the top 25% of the sector. This ratio indicates how many times operating income covers interest expenses. High coverage means financial charges weigh little on profitability.
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: 83 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 91 days. Favorable situation: supplier credit is longer than customer credit by 8 days. Inventory turnover is 90 days (= Average inventory / Cost of goods x 360). Overall, WCR represents 186 days of revenue, i.e. 3.3 M€ to permanently finance.
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
3 275 892 €
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
83 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
91 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
90 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
186 j
WCR and payment terms evolution SOC ATELIERS PINTON
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
0 €
0 €
0 €
0 €
0 €
2 605 988 €
3 849 241 €
3 275 892 €
Inventory turnover (days)
0
0
0
0
0
89
97
90
Customer payment term (days)
0
0
0
0
0
76
115
83
Supplier payment term (days)
0
0
0
0
0
74
121
91
Positioning of SOC ATELIERS PINTON in its sector
Comparison with sector Fabrication de tapis et moquettes
Valuation estimate
Indicative estimate only : the number of comparable transactions in this sector is limited (31 transactions).
This range of 285 935€ to 1 455 865€ is provided for information purposes only and requires in-depth analysis to be confirmed.
Estimated enterprise value2024
Indicative
285k€580k€1455k€
580 968 €Range: 285 935€ - 1 455 865€
NAF 4 all-time
Aggregated at NAF sub-class level
How is this estimate calculated?
This estimate is based on the analysis of 31 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 (Fabrication de tapis et moquettes)
Compare SOC ATELIERS PINTON with other companies in the same sector:
Frequently asked questions about SOC ATELIERS PINTON
What is the revenue of SOC ATELIERS PINTON ?
The revenue of SOC ATELIERS PINTON in 2024 is 6.3 M€.
Is SOC ATELIERS PINTON profitable?
Yes, SOC ATELIERS PINTON generated a net profit of 377 k€ in 2024.
Where is the headquarters of SOC ATELIERS PINTON ?
The headquarters of SOC ATELIERS PINTON is located in FELLETIN (23500), in the department Creuse.
Where to find the tax return of SOC ATELIERS PINTON ?
The tax return of SOC ATELIERS PINTON 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 SOC ATELIERS PINTON operate?
SOC ATELIERS PINTON operates in the sector Fabrication de tapis et moquettes (NAF code 13.93Z). 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