Employees: NN (None)Legal category: Société à responsabilité limitée (sans autre indication)Size: PMECreation date: 2015-09-25 (10 years)Status: ActiveBusiness sector: Vente à distance sur catalogue spécialiséLocation: CAUFFRY (60290), Oise
Les données financières de cette entreprise sont partiellement disponibles (liasse simplifiée ou données confidentielles). Certaines sections ne sont pas affichées.
FORECAST - PENS : revenue, balance sheet and financial ratios
FORECAST - PENS is a French company
founded 10 years ago,
specialized in the sector Vente à distance sur catalogue spécialisé.
Based in CAUFFRY (60290),
this company of category PME
shows in 2021 a net income positive of 34 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - FORECAST - PENS (SIREN 813219946)
Indicator
2021
2020
Revenue
N/C
N/C
Net income
33 582 €
6 057 €
EBITDA
N/C
N/C
Net margin
N/C
N/C
Revenue and income statement
In 2021, FORECAST - PENS generates positive net income of 34 k€. Net income represents the final profit after all expenses (operating, financial, exceptional) and corporate tax. Change over 2020-2021: 6 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
33 582 €
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 154%. 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 28%. 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
153.957%
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
27.831%
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
2020
2021
Debt ratio
27.96
153.957
Financial autonomy
19.462
27.831
Repayment capacity
None
None
Cash flow / Revenue
None%
None%
Sector positioning
Debt ratio
153.962021
2020
2021
Q1: 0.0
Med: 8.21
Q3: 82.56
Average+20 pts over 2 years
In 2021, the debt ratio of FORECAST - PENS (153.96) 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
27.83%2021
2020
2021
Q1: 2.04%
Med: 27.64%
Q3: 57.6%
Good+9 pts over 2 years
In 2021, the financial autonomy of FORECAST - PENS (27.8%) 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.
Liquidity ratios
The liquidity ratio (= Current assets / Current liabilities) stands at 321.88. 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
321.882
Liquidity indicators evolution FORECAST - PENS
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2020
2021
Liquidity ratio
128.36
321.882
Interest coverage
None
None
Sector positioning
Liquidity ratio
321.882021
2020
2021
Q1: 113.76
Med: 191.99
Q3: 351.02
Good+41 pts over 2 years
In 2021, the liquidity ratio of FORECAST - PENS (321.88) ranks above the median of the sector. This ratio measures the ability to cover short-term debt with current assets. This comfortable position offers an appreciable safety margin.
Positioning of FORECAST - PENS 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 FORECAST - PENS is estimated at
126 185 €
(range 41 168€ - 340 694€).
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
121 transactions
41k€126k€340k€
126 185 €Range: 41 168€ - 340 694€
NAF 5 all-time
Valuation method used
Net Income Multiple
33 582 €
×
3.8x
=126 186 €
Range: 41 169€ - 340 695€
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 FORECAST - PENS with other companies in the same sector:
The revenue of FORECAST - PENS is not publicly disclosed (confidential accounts filed with INPI).
Is FORECAST - PENS profitable?
Yes, FORECAST - PENS generated a net profit of 34 k€ in 2021.
Where is the headquarters of FORECAST - PENS ?
The headquarters of FORECAST - PENS is located in CAUFFRY (60290), in the department Oise.
Where to find the tax return of FORECAST - PENS ?
The tax return of FORECAST - PENS 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 FORECAST - PENS operate?
FORECAST - PENS 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