Employees: 00 (2023.0)Legal category: Société à responsabilité limitée (sans autre indication)Size: PMECreation date: 2005-12-06 (20 years)Status: ActiveBusiness sector: Autres activités récréatives et de loisirsLocation: COLLIOURE (66190), Pyrenees-Orientales
CHARLES QUINT : revenue, balance sheet and financial ratios
CHARLES QUINT is a French company
founded 20 years ago,
specialized in the sector Autres activités récréatives et de loisirs.
Based in COLLIOURE (66190),
this company of category PME
shows in 2021 a revenue of 94 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - CHARLES QUINT (SIREN 487709552)
Indicator
2021
2020
2019
2018
2017
2016
Revenue
94 228 €
85 924 €
169 822 €
191 478 €
176 505 €
99 549 €
Net income
162 852 €
-15 056 €
4 008 €
-21 165 €
-54 956 €
-95 159 €
EBITDA
-5 463 €
-76 671 €
-4 280 €
-44 786 €
-50 915 €
-103 399 €
Net margin
172.8%
-17.5%
2.4%
-11.1%
-31.1%
-95.6%
Revenue and income statement
In 2021, CHARLES QUINT achieves revenue of 94 k€. Activity remains stable over the period (CAGR: -1.1%). Vs 2020: +10%. After deducting consumption (8 k€), gross margin stands at 86 k€, i.e. a rate of 91%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches -5 k€, representing -5.8% of revenue. Positive scissor effect: EBITDA margin improves by +83.4 pts, sign of improved operational efficiency. Negative EBITDA means operations do not cover current expenses: concerning situation. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 163 k€, i.e. 172.8% of revenue. This profit can be retained or distributed to shareholders.
Revenue (2021)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
94 228 €
Gross margin (2021)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
85 744 €
EBITDA (2021)
?
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
-5 463 €
EBIT (2021)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
104 685 €
Net income (2021)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
162 852 €
EBITDA margin (2021)
?
EBITDA margin
Definition
Measures the company's operating profitability.
Formula
(EBE / CA) x 100
Interpretation
> 10% : Good profitability 5-10% : Average < 5% : Low
-3.6%
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 230%. 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 26%. The balance between equity and debt is satisfactory. Debt repayment capacity (= Financial debt / Cash flow) indicates it would take 7.3 years of cash flow to repay all financial debt. Beyond 7 years, banks generally consider credit risk as high. Cash flow represents 34.3% of revenue. Cash flow measures resources generated by operations, available for investment and debt repayment. This high level provides strong self-financing capacity.
Debt ratio (2021)
?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low 50-100% : Moderate > 100% : High
229.711%
Financial autonomy (2021)
?
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
26.412%
Cash flow / Revenue (2021)
?
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
34.338%
Repayment capacity (2021)
?
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
7.346
Asset age ratio (2021)
?
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
Debt ratio
-1275.328
-2410.854
-7906.842
-103.573
-106.449
229.711
Financial autonomy
-7.065
-3.715
-1.139
-557.174
-537.967
26.412
Repayment capacity
-11.695
-29.865
-91.185
127.637
-34.115
7.346
Cash flow / Revenue
-98.755%
-22.831%
-7.32%
5.879%
-36.764%
34.338%
Sector positioning
Debt ratio
229.712021
2019
2020
2021
Q1: 0.0
Med: 24.94
Q3: 130.84
Watch+50 pts over 3 years
In 2021, the debt ratio of CHARLES QUINT (229.71) 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
26.41%2021
2019
2020
2021
Q1: 1.41%
Med: 27.56%
Q3: 58.6%
Average+24 pts over 3 years
In 2021, the financial autonomy of CHARLES QUINT (26.4%) ranks below the median of the sector. This ratio represents the share of equity in total financing. An improvement would strengthen the competitive position.
Repayment capacity
7.35 years2021
2019
2020
2021
Q1: 0.0 years
Med: 0.11 years
Q3: 2.13 years
Watch
In 2021, the repayment capacity of CHARLES QUINT (7.35) 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 561.19. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months.
Liquidity ratio (2021)
?
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
561.189
Interest coverage (2021)
?
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
-0.531
Liquidity indicators evolution CHARLES QUINT
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2018
2019
2020
2021
Liquidity ratio
521.402
631.255
811.46
35.359
49.23
561.189
Interest coverage
0.0
0.0
0.0
0.0
0.0
-0.531
Sector positioning
Liquidity ratio
561.192021
2019
2020
2021
Q1: 95.38
Med: 193.18
Q3: 423.61
Excellent+60 pts over 3 years
In 2021, the liquidity ratio of CHARLES QUINT (561.19) 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
-0.53x2021
2019
2020
2021
Q1: 0.0x
Med: 0.0x
Q3: 1.87x
Average
In 2021, the interest coverage of CHARLES QUINT (-0.5x) 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: 260 days. Excellent situation: suppliers finance 260 days of the operating cycle (retail model). Overall, WCR represents 1413 days of revenue, i.e. 370 k€ to permanently finance. Notable WCR improvement over the period (-67%), freeing up cash.
Operating WCR (2021)
?
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
369 749 €
Customer credit (2021)
?
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 (2021)
?
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
260 j
Inventory turnover (2021)
?
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 (2021)
?
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
1413 j
WCR and payment terms evolution CHARLES QUINT
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
Operating WCR
1 127 409 €
1 208 826 €
1 264 523 €
8 773 €
9 469 €
369 749 €
Inventory turnover (days)
0
0
0
0
0
0
Customer payment term (days)
24
2
15
0
0
0
Supplier payment term (days)
450
346
304
411
418
260
Positioning of CHARLES QUINT in its sector
Comparison with sector Autres activités récréatives et de loisirs
Valuation estimate
Based on 114 transactions of similar company sales
(all years),
the value of CHARLES QUINT is estimated at
544 530 €
(range 312 526€ - 1 047 485€).
The price/revenue ratio is 0.72x
(in line with sector norms).
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 value2021
114 transactions
312k€544k€1047k€
544 530 €Range: 312 526€ - 1 047 485€
NAF 5 all-time
Valuation detail by method
Ajustez les pondérations selon votre analyse
Revenue Multiple30%
94 228 €×0.72x
Estimation67 973 €
31 342€ - 129 145€
Net Income Multiple20%
162 852 €×7.7x
Estimation1 259 368 €
734 304€ - 2 424 997€
How is this estimate calculated?
This estimate is based on the analysis of 114 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 (Autres activités récréatives et de loisirs)
Compare CHARLES QUINT with other companies in the same sector:
Yes, CHARLES QUINT generated a net profit of 163 k€ in 2021.
Where is the headquarters of CHARLES QUINT ?
The headquarters of CHARLES QUINT is located in COLLIOURE (66190), in the department Pyrenees-Orientales.
Where to find the tax return of CHARLES QUINT ?
The tax return of CHARLES QUINT 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 CHARLES QUINT operate?
CHARLES QUINT operates in the sector Autres activités récréatives et de loisirs (NAF code 93.29Z). 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