Employees: NN (None)Legal category: Société à responsabilité limitée (sans autre indication)Size: PMECreation date: 2016-09-01 (9 years)Status: ActiveBusiness sector: Activités des sièges sociauxLocation: BRIANCON (05100), Hautes-Alpes
SPFPL PHILIPPE MARCHIONI : revenue, balance sheet and financial ratios
SPFPL PHILIPPE MARCHIONI is a French company
founded 9 years ago,
specialized in the sector Activités des sièges sociaux.
Based in BRIANCON (05100),
this company of category PME
shows in 2019 a revenue of 100 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - SPFPL PHILIPPE MARCHIONI (SIREN 822618369)
Indicator
2022
2021
2019
2018
2017
Revenue
N/C
N/C
100 500 €
27 000 €
N/C
Net income
120 828 €
-76 203 €
45 269 €
7 334 €
-74 €
EBITDA
-43 363 €
-107 243 €
14 366 €
-55 419 €
-74 €
Net margin
N/C
N/C
45.0%
27.2%
N/C
Revenue and income statement
In 2022, SPFPL PHILIPPE MARCHIONI generates positive net income of 121 k€. Net income represents the final profit after all expenses (operating, financial, exceptional) and corporate tax.
EBITDA (2022)
?
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
-43 363 €
EBIT (2022)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
-43 509 €
Net income (2022)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
120 828 €
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 15%. 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 86%. 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 0.7 years of cash flow to repay all financial debt. This short period demonstrates excellent debt sustainability.
Debt ratio (2022)
?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low 50-100% : Moderate > 100% : High
14.595%
Financial autonomy (2022)
?
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
86.456%
Repayment capacity (2022)
?
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
0.739
Solvency indicators evolution SPFPL PHILIPPE MARCHIONI
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2017
2018
2019
2021
2022
Debt ratio
0.0
11.476
12.963
8.368
14.595
Financial autonomy
90.609
88.841
87.211
87.899
86.456
Repayment capacity
0.0
10.226
2.056
-0.473
0.739
Cash flow / Revenue
None%
29.189%
46.893%
None%
None%
Sector positioning
Debt ratio
14.62022
2019
2021
2022
Q1: 0.51
Med: 24.26
Q3: 115.89
Good
In 2022, the debt ratio of SPFPL PHILIPPE MARCHIONI (14.60) ranks below the median of the sector. This ratio measures the weight of debt relative to equity. This controlled position reflects prudent management.
Financial autonomy
86.46%2022
2019
2021
2022
Q1: 18.08%
Med: 52.89%
Q3: 84.23%
Excellent
In 2022, the financial autonomy of SPFPL PHILIPPE MARCHIONI (86.5%) 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
0.74 years2022
2019
2021
2022
Q1: 0.0 years
Med: 0.34 years
Q3: 4.08 years
Average-6 pts over 3 years
In 2022, the repayment capacity of SPFPL PHILIPPE MARCHIONI (0.74) 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 2655.09. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months.
Liquidity ratio (2022)
?
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
2655.087
Interest coverage (2022)
?
Interest coverage
Definition
Ability to cover interest charges with operating income.
Formula
EBIT / Interest expenses
Interpretation
> 3 : Comfortable 1.5-3 : Acceptable < 1.5 : Risk
-1.042
Liquidity indicators evolution SPFPL PHILIPPE MARCHIONI
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2017
2018
2019
2021
2022
Liquidity ratio
1064.865
65.852
420.253
434.697
2655.087
Interest coverage
0.0
-0.02
0.139
-0.832
-1.042
Sector positioning
Liquidity ratio
2655.092022
2019
2021
2022
Q1: 101.19
Med: 345.91
Q3: 1581.92
Excellent+22 pts over 3 years
In 2022, the liquidity ratio of SPFPL PHILIPPE MARCHIONI (2655.09) 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
-1.04x2022
2019
2021
2022
Q1: -30.73x
Med: 0.0x
Q3: 2.5x
Average
In 2022, the interest coverage of SPFPL PHILIPPE MARCHIONI (-1.0x) 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. Average customer payment term: 0 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 52 days. Excellent situation: suppliers finance 52 days of the operating cycle (retail model).
Operating WCR (2022)
?
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 (2022)
?
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 (2022)
?
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
52 j
Inventory turnover (2022)
?
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 SPFPL PHILIPPE MARCHIONI
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2017
2018
2019
2021
2022
Operating WCR
0 €
2 557 €
15 768 €
0 €
0 €
Inventory turnover (days)
0
0
0
0
0
Customer payment term (days)
0
0
38
0
0
Supplier payment term (days)
300
0
24
43
52
Positioning of SPFPL PHILIPPE MARCHIONI in its sector
Comparison with sector Activités des sièges sociaux
Valuation estimate
Based on 107 transactions of similar company sales
in 2022,
the value of SPFPL PHILIPPE MARCHIONI is estimated at
733 479 €
(range 472 451€ - 1 244 398€).
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 value2022
107 transactions
472k€733k€1244k€
733 479 €Range: 472 451€ - 1 244 398€
NAF 5 année 2022
Valuation method used
Net Income Multiple
120 828 €
×
6.1x
=733 479 €
Range: 472 452€ - 1 244 399€
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 107 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 des sièges sociaux)
Compare SPFPL PHILIPPE MARCHIONI with other companies in the same sector:
Frequently asked questions about SPFPL PHILIPPE MARCHIONI
What is the revenue of SPFPL PHILIPPE MARCHIONI ?
The revenue of SPFPL PHILIPPE MARCHIONI in 2019 is 100 k€.
Is SPFPL PHILIPPE MARCHIONI profitable?
Yes, SPFPL PHILIPPE MARCHIONI generated a net profit of 121 k€ in 2022.
Where is the headquarters of SPFPL PHILIPPE MARCHIONI ?
The headquarters of SPFPL PHILIPPE MARCHIONI is located in BRIANCON (05100), in the department Hautes-Alpes.
Where to find the tax return of SPFPL PHILIPPE MARCHIONI ?
The tax return of SPFPL PHILIPPE MARCHIONI 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 SPFPL PHILIPPE MARCHIONI operate?
SPFPL PHILIPPE MARCHIONI operates in the sector Activités des sièges sociaux (NAF code 70.10Z). 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