Employees: 11 (2023.0)Legal category: SCA (commandite par actions)Size: PMECreation date: 2013-12-18 (12 years)Status: ActiveBusiness sector: Restauration collective sous contratLocation: PARIS (75017), Paris
SOCIETE DU PAVILLON ROYAL : revenue, balance sheet and financial ratios
SOCIETE DU PAVILLON ROYAL is a French company
founded 12 years ago,
specialized in the sector Restauration collective sous contrat.
Based in PARIS (75017),
this company of category PME
shows in 2022 a revenue of 7.0 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - SOCIETE DU PAVILLON ROYAL (SIREN 799916242)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
N/C
N/C
7 036 911 €
2 712 131 €
2 269 159 €
6 590 026 €
7 622 198 €
7 079 168 €
6 727 151 €
Net income
620 031 €
180 930 €
333 828 €
219 897 €
-529 121 €
306 917 €
348 788 €
455 327 €
889 728 €
EBITDA
N/C
N/C
1 360 212 €
614 977 €
-21 712 €
677 980 €
770 225 €
1 202 005 €
1 758 728 €
Net margin
N/C
N/C
4.7%
8.1%
-23.3%
4.7%
4.6%
6.4%
13.2%
Revenue and income statement
In 2024, SOCIETE DU PAVILLON ROYAL generates positive net income of 620 k€. Net income represents the final profit after all expenses (operating, financial, exceptional) and corporate tax. Change over 2016-2024: 890 k€ -> 620 k€.
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
620 031 €
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 21%. This very low level reflects a solid financial structure, offering significant room for future investments or acquisitions. Financial autonomy (= Equity / Total assets x 100) reaches 52%. This high autonomy means the company finances most of its assets through equity, a sign of strength.
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
20.964%
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
51.911%
Asset age ratio (2024)
?
Asset age ratio
Definition
Measures the degree of wear of tangible assets.
Formula
Accumulated depreciation / Gross fixed assets x 100
Solvency indicators evolution SOCIETE DU PAVILLON ROYAL
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Debt ratio
650.881
500.822
319.026
206.955
426.909
337.243
110.29
27.989
20.964
Financial autonomy
10.401
12.74
17.37
23.24
13.823
15.859
32.594
41.154
51.911
Repayment capacity
3.574
5.488
7.395
6.362
-74.126
8.66
2.201
None
None
Cash flow / Revenue
22.983%
13.006%
7.178%
7.773%
-2.506%
15.095%
18.825%
None%
None%
Sector positioning
Debt ratio
20.962024
2022
2023
2024
Q1: 0.0
Med: 7.33
Q3: 69.81
Average-19 pts over 3 years
In 2024, the debt ratio of SOCIETE DU PAVILLON ROYAL (20.96) 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
51.91%2024
2022
2023
2024
Q1: 6.93%
Med: 27.53%
Q3: 48.34%
Excellent+16 pts over 3 years
In 2024, the financial autonomy of SOCIETE DU PAVILLON ROYAL (51.9%) ranks in the top 25% of the sector. This ratio represents the share of equity in total financing. High autonomy reflects financial independence and ability to absorb shocks.
Repayment capacity
2.2 years2022
2022
Q1: -0.01 years
Med: 0.05 years
Q3: 2.22 years
Average
In 2022, the repayment capacity of SOCIETE DU PAVILLON ROYAL (2.20) 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 180.74. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months.
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
180.735
Liquidity indicators evolution SOCIETE DU PAVILLON ROYAL
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
61.673
69.697
60.745
58.174
120.922
139.314
194.496
164.259
180.735
Interest coverage
7.178
8.262
10.613
9.654
-157.005
11.445
3.917
None
None
Sector positioning
Liquidity ratio
180.742024
2022
2023
2024
Q1: 108.64
Med: 149.62
Q3: 215.86
Good-11 pts over 3 years
In 2024, the liquidity ratio of SOCIETE DU PAVILLON ROYAL (180.74) 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
3.92x2022
2022
Q1: -0.29x
Med: 0.02x
Q3: 2.55x
Excellent
In 2022, the interest coverage of SOCIETE DU PAVILLON ROYAL (3.9x) 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.
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
0 €
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
0 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
0 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 and payment terms evolution SOCIETE DU PAVILLON ROYAL
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
-227 176 €
355 799 €
409 846 €
-81 057 €
-132 564 €
99 481 €
-1 282 547 €
0 €
0 €
Inventory turnover (days)
1
1
1
1
3
4
2
0
0
Customer payment term (days)
21
12
14
18
55
120
40
0
0
Supplier payment term (days)
60
97
88
80
151
173
76
0
0
Positioning of SOCIETE DU PAVILLON ROYAL in its sector
Comparison with sector Restauration collective sous contrat
Valuation estimate
Based on 204 transactions of similar company sales
(all years),
the value of SOCIETE DU PAVILLON ROYAL is estimated at
4 875 983 €
(range 2 306 329€ - 9 354 493€).
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 value2024
204 transactions
2306k€4875k€9354k€
4 875 983 €Range: 2 306 329€ - 9 354 493€
NAF 4 all-time
Aggregated at NAF sub-class level
Valuation method used
Net Income Multiple
620 031 €
×
7.9x
=4 875 984 €
Range: 2 306 329€ - 9 354 493€
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 204 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 (Restauration collective sous contrat)
Compare SOCIETE DU PAVILLON ROYAL with other companies in the same sector:
Frequently asked questions about SOCIETE DU PAVILLON ROYAL
What is the revenue of SOCIETE DU PAVILLON ROYAL ?
The revenue of SOCIETE DU PAVILLON ROYAL in 2022 is 7.0 M€.
Is SOCIETE DU PAVILLON ROYAL profitable?
Yes, SOCIETE DU PAVILLON ROYAL generated a net profit of 620 k€ in 2024.
Where is the headquarters of SOCIETE DU PAVILLON ROYAL ?
The headquarters of SOCIETE DU PAVILLON ROYAL is located in PARIS (75017), in the department Paris.
Where to find the tax return of SOCIETE DU PAVILLON ROYAL ?
The tax return of SOCIETE DU PAVILLON ROYAL 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 SOCIETE DU PAVILLON ROYAL operate?
SOCIETE DU PAVILLON ROYAL operates in the sector Restauration collective sous contrat (NAF code 56.29A). 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