Employees: NN (None)Legal category: Société à responsabilité limitée (sans autre indication)Size: PMECreation date: 2011-05-01 (15 years)Status: ActiveBusiness sector: Autres activités récréatives et de loisirsLocation: POINTE-A-PITRE (97110), Guadeloupe
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.
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...
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 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
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2015
2016
2017
2018
2019
2020
2021
Debt ratio
0.0
0.0
42.474
55.092
4.192
106.074
69.383
Financial autonomy
92.275
73.942
34.696
12.052
10.953
17.562
29.009
Repayment capacity
0.0
0.0
2.083
2.557
-0.84
1.512
None
Cash flow / Revenue
13.012%
6.384%
7.473%
7.186%
-1.026%
33.389%
None%
Sector positioning
Debt ratio
69.382021
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 years2020
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
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2015
2016
2017
2018
2019
2020
2021
Liquidity ratio
445.449
154.463
134.771
31.848
39.217
27.906
43.176
Interest coverage
22.107
24.616
13.963
-1003.636
3.923
2.897
None
Sector positioning
Liquidity ratio
43.182021
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
2.9x2020
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
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2015
2016
2017
2018
2019
2020
2021
Operating WCR
8 376 €
8 187 €
45 575 €
40 427 €
22 143 €
130 627 €
0 €
Inventory turnover (days)
0
0
0
0
0
0
0
Customer payment term (days)
39
31
124
162
146
125
0
Supplier payment term (days)
9
13
143
51
42
666
0
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 value2021
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:
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.
Item evolution
Rotate your phone to landscape mode to view the chart