Employees: 11 (2023.0)Legal category: Société à responsabilité limitée (sans autre indication)Size: PMECreation date: 2007-03-27 (19 years)Status: ActiveBusiness sector: Restauration traditionnelleLocation: CAPBRETON (40130), Landes
EURL PECHERIES DUCAMP III : revenue, balance sheet and financial ratios
EURL PECHERIES DUCAMP III is a French company
founded 19 years ago,
specialized in the sector Restauration traditionnelle.
Based in CAPBRETON (40130),
this company of category PME
shows in 2023 a revenue of 2.1 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - EURL PECHERIES DUCAMP III (SIREN 495158875)
Indicator
2023
2022
2021
2020
2018
2017
2016
Revenue
2 089 564 €
1 748 502 €
882 356 €
2 318 560 €
1 331 768 €
1 369 017 €
1 336 753 €
Net income
-276 798 €
-140 884 €
86 313 €
142 728 €
112 519 €
93 169 €
-63 174 €
EBITDA
-192 537 €
-96 762 €
131 457 €
230 975 €
134 373 €
108 970 €
-27 406 €
Net margin
-13.2%
-8.1%
9.8%
6.2%
8.4%
6.8%
-4.7%
Revenue and income statement
In 2023, EURL PECHERIES DUCAMP III achieves revenue of 2.1 M€. Over the period 2016-2023, the company shows strong growth with a CAGR (compound annual growth rate) of +6.6%. Vs 2022, growth of +20% (1.7 M€ -> 2.1 M€). After deducting consumption (665 k€), gross margin stands at 1.4 M€, i.e. a rate of 68%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches -193 k€, representing -9.2% of revenue. Warning negative scissor effect: despite revenue change (+20%), EBITDA varies by -99%, reducing margin by 3.7 pts. This reflects costs rising faster than revenue. Negative EBITDA means operations do not cover current expenses: concerning situation. Net income is negative at -277 k€ (-13.2% of revenue), which will impact equity.
Revenue (2023)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
2 089 564 €
Gross margin (2023)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
1 424 270 €
EBITDA (2023)
?
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
-192 537 €
EBIT (2023)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
-258 382 €
Net income (2023)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
-276 798 €
EBITDA margin (2023)
?
EBITDA margin
Definition
Measures the company's operating profitability.
Formula
(EBE / CA) x 100
Interpretation
> 10% : Good profitability 5-10% : Average < 5% : Low
-9.2%
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 12918%. 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 1%. Low autonomy: the company heavily depends on external financing (banks, suppliers).
Debt ratio (2023)
?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low 50-100% : Moderate > 100% : High
12918.335%
Financial autonomy (2023)
?
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
0.586%
Cash flow / Revenue (2023)
?
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
-10.304%
Repayment capacity (2023)
?
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
-7.82
Asset age ratio (2023)
?
Asset age ratio
Definition
Measures the degree of wear of tangible assets.
Formula
Accumulated depreciation / Gross fixed assets x 100
Solvency indicators evolution EURL PECHERIES DUCAMP III
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2020
2021
2022
2023
Debt ratio
210.348
106.488
42.937
73.43
117.843
522.273
12918.335
Financial autonomy
20.507
31.277
44.728
44.497
38.552
11.816
0.586
Repayment capacity
-9.271
2.92
1.171
2.307
6.064
-14.37
-7.82
Cash flow / Revenue
-2.945%
6.758%
8.407%
7.471%
11.422%
-6.033%
-10.304%
Sector positioning
Debt ratio
12918.332023
2021
2022
2023
Q1: 0.2
Med: 35.0
Q3: 128.41
Watch+11 pts over 3 years
In 2023, the debt ratio of EURL PECHERIES DUCAMP III (12918.33) 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
0.59%2023
2021
2022
2023
Q1: 5.35%
Med: 29.08%
Q3: 53.84%
Average-32 pts over 3 years
In 2023, the financial autonomy of EURL PECHERIES DUCAMP III (0.6%) 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
-7.82 years2023
2021
2022
2023
Q1: 0.0 years
Med: 0.57 years
Q3: 3.01 years
Excellent-50 pts over 3 years
In 2023, the repayment capacity of EURL PECHERIES DUCAMP III (-7.82) 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 14.54. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months.
Liquidity ratio (2023)
?
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
14.542
Interest coverage (2023)
?
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
-19.09
Liquidity indicators evolution EURL PECHERIES DUCAMP III
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2018
2020
2021
2022
2023
Liquidity ratio
60.136
53.937
35.86
163.644
154.495
63.384
14.542
Interest coverage
-49.869
10.971
5.411
2.824
7.163
-12.326
-19.09
Sector positioning
Liquidity ratio
14.542023
2021
2022
2023
Q1: 66.83
Med: 137.52
Q3: 259.63
Average-19 pts over 3 years
In 2023, the liquidity ratio of EURL PECHERIES DUCAMP III (14.54) 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
-19.09x2023
2021
2022
2023
Q1: 0.0x
Med: 0.54x
Q3: 4.44x
Average-50 pts over 3 years
In 2023, the interest coverage of EURL PECHERIES DUCAMP III (-19.1x) 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: 89 days. Excellent situation: suppliers finance 89 days of the operating cycle (retail model). Inventory turnover is 8 days (= Average inventory / Cost of goods x 360). Fast turnover, sign of good inventory management. WCR is negative (-12 days): operations structurally generate cash.
Operating WCR (2023)
?
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
-71 066 €
Customer credit (2023)
?
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 (2023)
?
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
89 j
Inventory turnover (2023)
?
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
8 j
WCR in days of revenue (2023)
?
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
-12 j
WCR and payment terms evolution EURL PECHERIES DUCAMP III
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2020
2021
2022
2023
Operating WCR
-63 817 €
-63 509 €
-107 700 €
7 814 €
14 479 €
-51 843 €
-71 066 €
Inventory turnover (days)
10
9
11
4
9
11
8
Customer payment term (days)
0
1
1
0
0
2
0
Supplier payment term (days)
42
33
39
39
90
108
89
Positioning of EURL PECHERIES DUCAMP III in its sector
Comparison with sector Restauration traditionnelle
Valuation estimate
Based on 689 transactions of similar company sales
in 2023,
the value of EURL PECHERIES DUCAMP III is estimated at
1 372 656 €
(range 806 834€ - 1 948 049€).
The price/revenue ratio is 0.66x
(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 value2023
689 transactions
806k€1372k€1948k€
1 372 656 €Range: 806 834€ - 1 948 049€
NAF 5 année 2023
Valuation method used
Revenue Multiple
2 089 564 €
×
0.66x
=1 372 657 €
Range: 806 835€ - 1 948 050€
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 689 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 (Restauration traditionnelle)
Compare EURL PECHERIES DUCAMP III with other companies in the same sector:
Frequently asked questions about EURL PECHERIES DUCAMP III
What is the revenue of EURL PECHERIES DUCAMP III ?
The revenue of EURL PECHERIES DUCAMP III in 2023 is 2.1 M€.
Is EURL PECHERIES DUCAMP III profitable?
EURL PECHERIES DUCAMP III recorded a net loss in 2023.
Where is the headquarters of EURL PECHERIES DUCAMP III ?
The headquarters of EURL PECHERIES DUCAMP III is located in CAPBRETON (40130), in the department Landes.
Where to find the tax return of EURL PECHERIES DUCAMP III ?
The tax return of EURL PECHERIES DUCAMP III 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 EURL PECHERIES DUCAMP III operate?
EURL PECHERIES DUCAMP III operates in the sector Restauration traditionnelle (NAF code 56.10A). 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