Employees: 03 (2023.0)Legal category: Société à responsabilité limitée (sans autre indication)Size: PMECreation date: 2014-03-01 (12 years)Status: ActiveBusiness sector: Hôtels et hébergement similaire Location: MEAUX (77100), Seine-et-Marne
ESCALE DE LA MARNE : revenue, balance sheet and financial ratios
ESCALE DE LA MARNE is a French company
founded 12 years ago,
specialized in the sector Hôtels et hébergement similaire .
Based in MEAUX (77100),
this company of category PME
shows in 2017 a revenue of 622 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - ESCALE DE LA MARNE (SIREN 801644568)
Indicator
2020
2018
2017
2016
Revenue
N/C
N/C
622 242 €
551 731 €
Net income
99 007 €
157 638 €
141 654 €
101 995 €
EBITDA
N/C
N/C
274 154 €
231 040 €
Net margin
N/C
N/C
22.8%
18.5%
Revenue and income statement
In 2020, ESCALE DE LA MARNE generates positive net income of 99 k€. Net income represents the final profit after all expenses (operating, financial, exceptional) and corporate tax. Change over 2016-2020: 102 k€ -> 99 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
99 007 €
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 76%. This high autonomy means the company finances most of its assets through equity, a sign of strength.
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
15.434%
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
75.652%
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
87.227
48.782
33.679
15.434
Financial autonomy
49.136
61.19
70.823
75.652
Repayment capacity
2.458
1.571
None
None
Cash flow / Revenue
31.601%
31.596%
None%
None%
Sector positioning
Debt ratio
15.432020
2017
2018
2020
Q1: 0.0
Med: 40.94
Q3: 193.6
Good-19 pts over 3 years
In 2020, the debt ratio of ESCALE DE LA MARNE (15.43) 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
75.65%2020
2017
2018
2020
Q1: 0.23%
Med: 25.53%
Q3: 56.11%
Excellent
In 2020, the financial autonomy of ESCALE DE LA MARNE (75.7%) 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
1.57 years2017
2017
Q1: 0.0 years
Med: 0.87 years
Q3: 4.97 years
Average
In 2017, the repayment capacity of ESCALE DE LA MARNE (1.57) 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 385.85. 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
385.853
Liquidity indicators evolution ESCALE DE LA MARNE
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2018
2020
Liquidity ratio
533.228
549.273
998.595
385.853
Interest coverage
7.394
5.814
None
None
Sector positioning
Liquidity ratio
385.852020
2017
2018
2020
Q1: 71.92
Med: 163.87
Q3: 358.06
Excellent
In 2020, the liquidity ratio of ESCALE DE LA MARNE (385.85) 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
5.81x2017
2017
Q1: 0.0x
Med: 1.61x
Q3: 9.25x
Good
In 2017, the interest coverage of ESCALE DE LA MARNE (5.8x) ranks above the median of the sector. This ratio indicates how many times operating income covers interest expenses. This comfortable position offers an appreciable safety margin.
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: 554 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 220 days. The gap of 334 days means the company finances its customers for over a month before being paid relative to supplier payments. This weighs on cash flow.
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
554 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
220 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 ESCALE DE LA MARNE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2020
Operating WCR
59 499 €
3 236 €
0 €
0 €
Inventory turnover (days)
0
0
0
0
Customer payment term (days)
24
25
0
554
Supplier payment term (days)
70
48
0
220
Positioning of ESCALE DE LA MARNE in its sector
Comparison with sector Hôtels et hébergement similaire
Valuation estimate
Based on 97 transactions of similar company sales
in 2020,
the value of ESCALE DE LA MARNE is estimated at
886 592 €
(range 273 677€ - 1 699 388€).
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 value2020
97 tx
273k€886k€1699k€
886 592 €Range: 273 677€ - 1 699 388€
NAF 5 année 2020
Valuation method used
Net Income Multiple
99 007 €
×
9.0x
=886 593 €
Range: 273 677€ - 1 699 388€
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 97 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 (Hôtels et hébergement similaire )
Compare ESCALE DE LA MARNE with other companies in the same sector:
Frequently asked questions about ESCALE DE LA MARNE
What is the revenue of ESCALE DE LA MARNE ?
The revenue of ESCALE DE LA MARNE in 2017 is 622 k€.
Is ESCALE DE LA MARNE profitable?
Yes, ESCALE DE LA MARNE generated a net profit of 99 k€ in 2020.
Where is the headquarters of ESCALE DE LA MARNE ?
The headquarters of ESCALE DE LA MARNE is located in MEAUX (77100), in the department Seine-et-Marne.
Where to find the tax return of ESCALE DE LA MARNE ?
The tax return of ESCALE DE LA MARNE 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 ESCALE DE LA MARNE operate?
ESCALE DE LA MARNE operates in the sector Hôtels et hébergement similaire (NAF code 55.10Z). 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