Employees: 03 (2023.0)Legal category: Société à responsabilité limitée (sans autre indication)Size: PMECreation date: 1994-01-01 (32 years)Status: ActiveBusiness sector: Commerce de détail d'autres équipements du foyerLocation: PARIS (75019), Paris
BELLYNCK ET FILS : revenue, balance sheet and financial ratios
BELLYNCK ET FILS is a French company
founded 32 years ago,
specialized in the sector Commerce de détail d'autres équipements du foyer.
Based in PARIS (75019),
this company of category PME
shows in 2022 a revenue of 2.1 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - BELLYNCK ET FILS (SIREN 394021570)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
N/C
N/C
2 102 445 €
1 793 942 €
1 622 893 €
1 460 096 €
1 490 323 €
1 490 032 €
1 566 114 €
Net income
207 989 €
199 554 €
221 605 €
116 148 €
146 039 €
93 213 €
109 237 €
85 964 €
161 117 €
EBITDA
N/C
N/C
310 809 €
164 969 €
207 075 €
126 324 €
164 825 €
115 750 €
247 660 €
Net margin
N/C
N/C
10.5%
6.5%
9.0%
6.4%
7.3%
5.8%
10.3%
Revenue and income statement
In 2024, BELLYNCK ET FILS generates positive net income of 208 k€. Net income represents the final profit after all expenses (operating, financial, exceptional) and corporate tax. Change over 2016-2024: 161 k€ -> 208 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
207 989 €
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 0%. 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 45%. 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
0.0%
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
45.459%
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
2016
2017
2018
2019
2020
2021
2022
2023
2024
Debt ratio
31.131
4.929
11.238
4.462
12.171
10.586
0.0
0.052
0.0
Financial autonomy
41.753
39.459
49.021
57.934
43.607
47.664
61.581
45.191
45.459
Repayment capacity
0.408
0.0
0.253
0.182
0.408
0.473
0.0
None
None
Cash flow / Revenue
11.48%
5.937%
8.971%
6.611%
8.283%
7.066%
11.444%
None%
None%
Sector positioning
Debt ratio
0.02024
2022
2023
2024
Q1: 0.9
Med: 20.7
Q3: 70.89
Excellent
In 2024, the debt ratio of BELLYNCK ET FILS (0.00) ranks in the bottom 25% of the sector, which is positive. This ratio measures the weight of debt relative to equity. A low ratio indicates a solid financial structure with little dependence on creditors.
Financial autonomy
45.46%2024
2022
2023
2024
Q1: 7.19%
Med: 33.38%
Q3: 56.89%
Good-12 pts over 3 years
In 2024, the financial autonomy of BELLYNCK ET FILS (45.5%) 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
0.0 years2022
2022
Q1: 0.0 years
Med: 0.63 years
Q3: 3.56 years
Excellent
In 2022, the repayment capacity of BELLYNCK ET FILS (0.00) 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 157.76. 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
157.761
Liquidity indicators evolution BELLYNCK ET FILS
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
191.87
142.436
199.183
220.391
175.984
191.043
235.043
160.689
157.761
Interest coverage
0.0
0.0
0.0
0.0
0.042
0.062
0.017
None
None
Sector positioning
Liquidity ratio
157.762024
2022
2023
2024
Q1: 141.42
Med: 215.48
Q3: 351.71
Average-24 pts over 3 years
In 2024, the liquidity ratio of BELLYNCK ET FILS (157.76) ranks below the median of the sector. This ratio measures the ability to cover short-term debt with current assets. An improvement would strengthen the competitive position.
Interest coverage
0.02x2022
2022
Q1: 0.0x
Med: 0.47x
Q3: 3.46x
Average
In 2022, the interest coverage of BELLYNCK ET FILS (0.0x) 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.
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 BELLYNCK ET FILS
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
6 249 €
23 930 €
48 793 €
7 490 €
-185 123 €
236 962 €
313 433 €
0 €
0 €
Inventory turnover (days)
45
46
46
50
57
61
56
0
0
Customer payment term (days)
7
13
8
10
2
0
0
0
0
Supplier payment term (days)
12
9
22
9
15
16
12
0
0
Positioning of BELLYNCK ET FILS in its sector
Comparison with sector Commerce de détail d'autres équipements du foyer
Valuation estimate
Based on 61 transactions of similar company sales
in 2024,
the value of BELLYNCK ET FILS is estimated at
994 119 €
(range 449 507€ - 1 650 651€).
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
61 tx
449k€994k€1650k€
994 119 €Range: 449 507€ - 1 650 651€
NAF 5 année 2024
Valuation method used
Net Income Multiple
207 989 €
×
4.8x
=994 120 €
Range: 449 508€ - 1 650 652€
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 61 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 (Commerce de détail d'autres équipements du foyer)
Compare BELLYNCK ET FILS with other companies in the same sector:
The revenue of BELLYNCK ET FILS in 2022 is 2.1 M€.
Is BELLYNCK ET FILS profitable?
Yes, BELLYNCK ET FILS generated a net profit of 208 k€ in 2024.
Where is the headquarters of BELLYNCK ET FILS ?
The headquarters of BELLYNCK ET FILS is located in PARIS (75019), in the department Paris.
Where to find the tax return of BELLYNCK ET FILS ?
The tax return of BELLYNCK ET FILS 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 BELLYNCK ET FILS operate?
BELLYNCK ET FILS operates in the sector Commerce de détail d'autres équipements du foyer (NAF code 47.59B). 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