Employees: 02 (2023.0)Legal category: SCA (commandite par actions)Size: PMECreation date: 2008-01-28 (18 years)Status: ActiveBusiness sector: Vente à distance sur catalogue spécialiséLocation: DOMESSIN (73330), Savoie
Les données financières de cette entreprise sont partiellement disponibles (liasse simplifiée ou données confidentielles). Certaines sections ne sont pas affichées.
ELEC PRO SHOP : revenue, balance sheet and financial ratios
ELEC PRO SHOP is a French company
founded 18 years ago,
specialized in the sector Vente à distance sur catalogue spécialisé.
Based in DOMESSIN (73330),
this company of category PME
shows in 2016 a revenue of 1.3 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - ELEC PRO SHOP (SIREN 502224280)
Indicator
2020
2018
2017
2016
Revenue
N/C
N/C
N/C
1 323 283 €
Net income
84 245 €
3 048 €
34 516 €
4 479 €
EBITDA
N/C
N/C
N/C
4 106 €
Net margin
N/C
N/C
N/C
0.3%
Revenue and income statement
In 2020, ELEC PRO SHOP generates positive net income of 84 k€. Net income represents the final profit after all expenses (operating, financial, exceptional) and corporate tax. Change over 2016-2020: 4 k€ -> 84 k€.
Net income (2020)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
84 245 €
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 74%. Debt level is high: negotiating margin with banks is reduced. Financial autonomy (= Equity / Total assets x 100) reaches 25%. The balance between equity and debt is satisfactory.
Debt ratio (2020)
?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low 50-100% : Moderate > 100% : High
74.421%
Financial autonomy (2020)
?
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
24.806%
Asset age ratio (2020)
?
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
2020
Debt ratio
434.878
497.633
450.562
74.421
Financial autonomy
14.25
11.668
15.148
24.806
Repayment capacity
62.254
None
None
None
Cash flow / Revenue
0.415%
None%
None%
None%
Sector positioning
Debt ratio
74.422020
2017
2018
2020
Q1: 0.0
Med: 12.32
Q3: 95.58
Average-6 pts over 3 years
In 2020, the debt ratio of ELEC PRO SHOP (74.42) 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
24.81%2020
2017
2018
2020
Q1: 3.56%
Med: 28.02%
Q3: 55.28%
Average+13 pts over 3 years
In 2020, the financial autonomy of ELEC PRO SHOP (24.8%) ranks below the median of the sector. This ratio represents the share of equity in total financing. An improvement would strengthen the competitive position.
Liquidity ratios
The liquidity ratio (= Current assets / Current liabilities) stands at 168.64. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months.
Liquidity ratio (2020)
?
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
168.638
Liquidity indicators evolution ELEC PRO SHOP
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2018
2020
Liquidity ratio
375.51
301.867
529.795
168.638
Interest coverage
201.047
None
None
None
Sector positioning
Liquidity ratio
168.642020
2017
2018
2020
Q1: 115.46
Med: 193.25
Q3: 334.63
Average-32 pts over 3 years
In 2020, the liquidity ratio of ELEC PRO SHOP (168.64) 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.
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: 12 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 204 days. Excellent situation: suppliers finance 192 days of the operating cycle (retail model).
Operating WCR (2020)
?
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 (2020)
?
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
12 j
Supplier credit (2020)
?
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
204 j
Inventory turnover (2020)
?
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 ELEC PRO SHOP
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2020
Operating WCR
100 847 €
0 €
0 €
0 €
Inventory turnover (days)
21
0
0
0
Customer payment term (days)
3
11
18
12
Supplier payment term (days)
33
363
142
204
Positioning of ELEC PRO SHOP in its sector
Comparison with sector Vente à distance sur catalogue spécialisé
Valuation estimate
Based on 121 transactions of similar company sales
(all years),
the value of ELEC PRO SHOP is estimated at
316 554 €
(range 103 277€ - 854 679€).
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 value2020
121 transactions
103k€316k€854k€
316 554 €Range: 103 277€ - 854 679€
NAF 5 all-time
Valuation method used
Net Income Multiple
84 245 €
×
3.8x
=316 554 €
Range: 103 277€ - 854 679€
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 121 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 (Vente à distance sur catalogue spécialisé)
Compare ELEC PRO SHOP with other companies in the same sector:
Yes, ELEC PRO SHOP generated a net profit of 84 k€ in 2020.
Where is the headquarters of ELEC PRO SHOP ?
The headquarters of ELEC PRO SHOP is located in DOMESSIN (73330), in the department Savoie.
Where to find the tax return of ELEC PRO SHOP ?
The tax return of ELEC PRO SHOP 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 ELEC PRO SHOP operate?
ELEC PRO SHOP operates in the sector Vente à distance sur catalogue spécialisé (NAF code 47.91B). 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