Employees: 12 (2023.0)Legal category: SCA (commandite par actions)Size: GECreation date: 1995-09-14 (30 years)Status: ActiveBusiness sector: Travaux de plâtrerieLocation: IVRY-SUR-SEINE (94200), Val-de-Marne
SPIE PARTESIA : revenue, balance sheet and financial ratios
SPIE PARTESIA is a French company
founded 30 years ago,
specialized in the sector Travaux de plâtrerie.
Based in IVRY-SUR-SEINE (94200),
this company of category GE
shows in 2024 a revenue of 17.1 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - SPIE PARTESIA (SIREN 402443063)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
17 051 500 €
23 346 240 €
26 292 308 €
19 728 981 €
10 453 231 €
13 499 019 €
17 976 429 €
19 197 580 €
17 607 768 €
Net income
-1 011 572 €
45 958 €
-312 127 €
489 334 €
-5 921 €
343 055 €
392 260 €
110 888 €
248 482 €
EBITDA
-62 483 €
1 573 453 €
775 499 €
761 491 €
-209 512 €
233 637 €
508 582 €
7 985 €
86 885 €
Net margin
-5.9%
0.2%
-1.2%
2.5%
-0.1%
2.5%
2.2%
0.6%
1.4%
Revenue and income statement
In 2024, SPIE PARTESIA achieves revenue of 17.1 M€. Activity remains stable over the period (CAGR: -0.4%). Significant drop of -27% vs 2023. After deducting consumption (0 €), gross margin stands at 17.1 M€, i.e. a rate of 100%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches -62 k€, representing -0.4% of revenue. Warning negative scissor effect: despite revenue change (-27%), EBITDA varies by -104%, reducing margin by 7.1 pts. This reflects costs rising faster than revenue. Negative EBITDA means operations do not cover current expenses: concerning situation. Net income is negative at -1.0 M€ (-5.9% of revenue), which will impact equity.
Revenue (2024)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
17 051 500 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
17 051 500 €
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
-62 483 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
-57 415 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
-1 011 572 €
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
-0.4%
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 408%. 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 8%. Low autonomy: the company heavily depends on external financing (banks, suppliers).
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
408.216%
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
7.631%
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
-4.18%
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
-6.273
Solvency indicators evolution SPIE PARTESIA
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Debt ratio
7.618
71.071
5.244
6.119
0.343
19.105
130.079
115.248
408.216
Financial autonomy
16.934
13.743
18.842
27.875
20.686
23.385
11.767
13.819
7.631
Repayment capacity
1.12
14.713
0.225
0.74
-0.212
1.24
-75.205
4.075
-6.273
Cash flow / Revenue
0.722%
0.45%
2.821%
1.546%
-0.357%
2.214%
-0.139%
2.608%
-4.18%
Sector positioning
Debt ratio
408.222024
2022
2023
2024
Q1: 0.39
Med: 14.82
Q3: 43.12
Watch
In 2024, the debt ratio of SPIE PARTESIA (408.22) ranks in the top 25% of the sector. This ratio measures the weight of debt relative to equity. A high ratio may indicate excessive dependence on external financing.
Financial autonomy
7.63%2024
2022
2023
2024
Q1: 8.98%
Med: 33.84%
Q3: 53.76%
Watch-6 pts over 3 years
In 2024, the financial autonomy of SPIE PARTESIA (7.6%) ranks in the bottom 25% of the sector. This ratio represents the share of equity in total financing. Low autonomy may limit investment capacity and increase vulnerability.
Repayment capacity
-6.27 years2024
2022
2023
2024
Q1: 0.0 years
Med: 0.02 years
Q3: 0.73 years
Excellent
In 2024, the repayment capacity of SPIE PARTESIA (-6.27) ranks in the bottom 25% of the sector, which is positive. This ratio indicates the number of years needed to repay debt with cash flow. A short capacity reflects controlled debt and good cash generation.
Liquidity ratios
The liquidity ratio (= Current assets / Current liabilities) stands at 216.28. 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
216.276
Interest coverage (2024)
?
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
-250.079
Liquidity indicators evolution SPIE PARTESIA
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
129.711
134.672
130.912
147.033
128.133
157.451
161.223
189.99
216.276
Interest coverage
5.066
110.482
1.768
2.124
-1.012
0.404
4.266
9.584
-250.079
Sector positioning
Liquidity ratio
216.282024
2022
2023
2024
Q1: 146.43
Med: 209.51
Q3: 308.64
Good+18 pts over 3 years
In 2024, the liquidity ratio of SPIE PARTESIA (216.28) 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
-250.08x2024
2022
2023
2024
Q1: 0.0x
Med: 0.0x
Q3: 1.95x
Watch-60 pts over 3 years
In 2024, the interest coverage of SPIE PARTESIA (-250.1x) ranks in the bottom 25% of the sector. This ratio indicates how many times operating income covers interest expenses. Low coverage may indicate fragility to rate or income variations.
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: 213 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 67 days. The gap of 146 days means the company finances its customers for over a month before being paid relative to supplier payments. This weighs on cash flow. Overall, WCR represents 212 days of revenue, i.e. 10.1 M€ to permanently finance. Over 2016-2024, WCR increased by +42%, requiring additional financing.
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
10 055 952 €
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
213 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
67 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 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
212 j
WCR and payment terms evolution SPIE PARTESIA
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
7 060 715 €
9 814 955 €
6 615 506 €
5 244 369 €
5 305 224 €
7 163 396 €
10 988 081 €
10 232 657 €
10 055 952 €
Inventory turnover (days)
0
0
0
0
0
0
0
0
0
Customer payment term (days)
150
185
140
175
228
163
174
171
213
Supplier payment term (days)
126
126
130
84
148
65
74
70
67
Positioning of SPIE PARTESIA in its sector
Comparison with sector Travaux de plâtrerie
Valuation estimate
Based on 65 transactions of similar company sales
in 2024,
the value of SPIE PARTESIA is estimated at
2 490 299 €
(range 1 292 585€ - 3 251 076€).
The price/revenue ratio is 0.15x
(conservative valuation).
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 value2024
65 tx
1292k€2490k€3251k€
2 490 299 €Range: 1 292 585€ - 3 251 076€
NAF 4 année 2024
Aggregated at NAF sub-class level
Valuation method used
Revenue Multiple
17 051 500 €
×
0.15x
=2 490 300 €
Range: 1 292 585€ - 3 251 076€
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 65 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 (Travaux de plâtrerie)
Compare SPIE PARTESIA with other companies in the same sector:
The headquarters of SPIE PARTESIA is located in IVRY-SUR-SEINE (94200), in the department Val-de-Marne.
Where to find the tax return of SPIE PARTESIA ?
The tax return of SPIE PARTESIA 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 SPIE PARTESIA operate?
SPIE PARTESIA operates in the sector Travaux de plâtrerie (NAF code 43.31Z). 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