FOR-LOC : revenue, balance sheet and financial ratios

FOR-LOC is a French company founded 15 years ago, specialized in the sector Autres activités récréatives et de loisirs. Based in POINTE-A-PITRE (97110), this company of category PME shows in 2020 a revenue of 116 k€. Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.

Data updated on 2026-05-02

Sources : INPI & INSEE SIRENE - Processing : Ministry of Economy

Financial history - FOR-LOC (SIREN 533034286)
Indicator 2021 2020 2019 2018 2017 2016 2015
Revenue N/C 116 114 € 112 148 € 83 019 € 68 486 € 57 796 € 38 880 €
Net income 34 413 € 32 908 € -4 624 € 2 515 € 2 729 € 1 840 € 3 637 €
EBITDA N/C 39 898 € 7 240 € -55 € 6 059 € 5 204 € 6 532 €
Net margin N/C 28.3% -4.1% 3.0% 4.0% 3.2% 9.4%

Revenue and income statement

In 2021, FOR-LOC generates positive net income of 34 k€. Net income represents the final profit after all expenses (operating, financial, exceptional) and corporate tax. Change over 2015-2021: 4 k€ -> 34 k€.

Net income (2021) ?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax

34 413 €

Loading income statement...

Chart evolution

Show :

Assets

Loading data...

Liabilities

Loading data...

Solvency and debt ratios

The debt ratio (= Financial debt / Equity x 100) stands at 69%. Debt remains under control: the company retains capacity to raise new debt if needed. Financial autonomy (= Equity / Total assets x 100) reaches 29%. The balance between equity and debt is satisfactory.

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

69.383%

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

29.009%

Asset age ratio (2021) ?
Asset age ratio
Definition
Measures the degree of wear of tangible assets.
Formula
Accumulated depreciation / Gross fixed assets x 100
Interpretation
< 50% : Recent assets
50-70% : Normal wear
> 70% : Aging assets

70.2%

Solvency indicators evolution
FOR-LOC

Sector positioning

Debt ratio
69.38 2021
2019
2020
2021
Q1: 0.0
Med: 24.94
Q3: 130.84
Average +30 pts over 3 years

In 2021, the debt ratio of FOR-LOC (69.38) 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
29.01% 2021
2019
2020
2021
Q1: 1.41%
Med: 27.56%
Q3: 58.6%
Good +18 pts over 3 years

In 2021, the financial autonomy of FOR-LOC (29.0%) 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
1.51 years 2020
2019
2020
Q1: -0.35 years
Med: 0.0 years
Q3: 2.25 years
Average +42 pts over 2 years

In 2020, the repayment capacity of FOR-LOC (1.51) 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 43.18. 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

43.176

Liquidity indicators evolution
FOR-LOC

Sector positioning

Liquidity ratio
43.18 2021
2019
2020
2021
Q1: 95.38
Med: 193.18
Q3: 423.61
Average +9 pts over 3 years

In 2021, the liquidity ratio of FOR-LOC (43.18) 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
2.9x 2020
2019
2020
Q1: 0.0x
Med: 0.0x
Q3: 1.7x
Excellent

In 2020, the interest coverage of FOR-LOC (2.9x) ranks in the top 25% of the sector. This ratio indicates how many times operating income covers interest expenses. High coverage means financial charges weigh little on profitability.

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 (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

0 €

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

0 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 and payment terms evolution
FOR-LOC

Positioning of FOR-LOC 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 FOR-LOC is estimated at 266 122 € (range 155 169€ - 512 437€). 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 value 2021
114 transactions
155k€ 266k€ 512k€
266 122 € Range: 155 169€ - 512 437€
NAF 5 all-time

Valuation method used

Net Income Multiple
34 413 € × 7.7x = 266 123 €
Range: 155 169€ - 512 437€

Only this financial indicator is available for this company.

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 FOR-LOC with other companies in the same sector:

Frequently asked questions about FOR-LOC

What is the revenue of FOR-LOC ?

The revenue of FOR-LOC in 2020 is 116 k€.

Is FOR-LOC profitable?

Yes, FOR-LOC generated a net profit of 34 k€ in 2021.

Where is the headquarters of FOR-LOC ?

The headquarters of FOR-LOC is located in POINTE-A-PITRE (97110), in the department Guadeloupe.

Where to find the tax return of FOR-LOC ?

The tax return of FOR-LOC 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 FOR-LOC operate?

FOR-LOC 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.