Employees: 12 (2023.0)Legal category: Société à responsabilité limitée (sans autre indication)Size: PMECreation date: 2007-01-02 (19 years)Status: ActiveBusiness sector: Travaux de charpenteLocation: SAINT-PIERRE (97410), La Reunion
HOARAU JEAN PATRICK SARL : revenue, balance sheet and financial ratios
HOARAU JEAN PATRICK SARL is a French company
founded 19 years ago,
specialized in the sector Travaux de charpente.
Based in SAINT-PIERRE (97410),
this company of category PME
shows in 2019 a revenue of 4.0 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - HOARAU JEAN PATRICK SARL (SIREN 493937833)
Indicator
2021
2020
2019
2018
2017
2016
Revenue
N/C
N/C
3 955 617 €
4 037 185 €
1 999 169 €
3 333 634 €
Net income
115 019 €
66 220 €
457 121 €
480 943 €
327 536 €
346 756 €
EBITDA
N/C
N/C
560 023 €
553 389 €
213 073 €
399 449 €
Net margin
N/C
N/C
11.6%
11.9%
16.4%
10.4%
Revenue and income statement
In 2021, HOARAU JEAN PATRICK SARL generates positive net income of 115 k€. Net income represents the final profit after all expenses (operating, financial, exceptional) and corporate tax. Change over 2016-2021: 347 k€ -> 115 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
115 019 €
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 12%. 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 75%. This high autonomy means the company finances most of its assets through equity, a sign of strength.
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
12.167%
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
75.192%
Asset age ratio (2021)
?
Asset age ratio
Definition
Measures the degree of wear of tangible assets.
Formula
Accumulated depreciation / Gross fixed assets x 100
Solvency indicators evolution HOARAU JEAN PATRICK SARL
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
Debt ratio
75.126
52.524
32.609
13.037
9.984
12.167
Financial autonomy
30.385
52.743
57.737
74.907
78.689
75.192
Repayment capacity
0.787
1.671
0.739
0.403
None
None
Cash flow / Revenue
10.53%
10.867%
12.852%
13.334%
None%
None%
Sector positioning
Debt ratio
12.172021
2019
2020
2021
Q1: 9.25
Med: 36.35
Q3: 99.28
Good-6 pts over 3 years
In 2021, the debt ratio of HOARAU JEAN PATRICK SARL (12.17) 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
75.19%2021
2019
2020
2021
Q1: 19.26%
Med: 36.64%
Q3: 54.56%
Excellent
In 2021, the financial autonomy of HOARAU JEAN PATRICK SARL (75.2%) 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
0.4 years2019
2019
Q1: 0.0 years
Med: 0.5 years
Q3: 1.7 years
Good
In 2019, the repayment capacity of HOARAU JEAN PATRICK SARL (0.40) ranks below the median of the sector. This ratio indicates the number of years needed to repay debt with cash flow. This controlled position reflects prudent management.
Liquidity ratios
The liquidity ratio (= Current assets / Current liabilities) stands at 384.87. 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
384.873
Liquidity indicators evolution HOARAU JEAN PATRICK SARL
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2018
2019
2020
2021
Liquidity ratio
178.898
329.048
307.097
433.418
443.96
384.873
Interest coverage
0.0
0.739
0.884
0.694
None
None
Sector positioning
Liquidity ratio
384.872021
2019
2020
2021
Q1: 152.77
Med: 212.43
Q3: 301.71
Excellent
In 2021, the liquidity ratio of HOARAU JEAN PATRICK SARL (384.87) 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
0.69x2019
2019
Q1: 0.0x
Med: 0.83x
Q3: 3.17x
Average
In 2019, the interest coverage of HOARAU JEAN PATRICK SARL (0.7x) 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.
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 HOARAU JEAN PATRICK SARL
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
Operating WCR
686 895 €
487 078 €
736 746 €
676 885 €
0 €
0 €
Inventory turnover (days)
1
11
8
0
0
0
Customer payment term (days)
67
59
50
52
0
0
Supplier payment term (days)
63
47
37
31
0
0
Positioning of HOARAU JEAN PATRICK SARL in its sector
Comparison with sector Travaux de charpente
Valuation estimate
Based on 113 transactions of similar company sales
(all years),
the value of HOARAU JEAN PATRICK SARL is estimated at
310 368 €
(range 157 543€ - 551 534€).
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
113 transactions
157k€310k€551k€
310 368 €Range: 157 543€ - 551 534€
NAF 5 all-time
Valuation method used
Net Income Multiple
115 019 €
×
2.7x
=310 368 €
Range: 157 543€ - 551 534€
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 113 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 (Travaux de charpente)
Compare HOARAU JEAN PATRICK SARL with other companies in the same sector:
Frequently asked questions about HOARAU JEAN PATRICK SARL
What is the revenue of HOARAU JEAN PATRICK SARL ?
The revenue of HOARAU JEAN PATRICK SARL in 2019 is 4.0 M€.
Is HOARAU JEAN PATRICK SARL profitable?
Yes, HOARAU JEAN PATRICK SARL generated a net profit of 115 k€ in 2021.
Where is the headquarters of HOARAU JEAN PATRICK SARL ?
The headquarters of HOARAU JEAN PATRICK SARL is located in SAINT-PIERRE (97410), in the department La Reunion.
Where to find the tax return of HOARAU JEAN PATRICK SARL ?
The tax return of HOARAU JEAN PATRICK SARL 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 HOARAU JEAN PATRICK SARL operate?
HOARAU JEAN PATRICK SARL operates in the sector Travaux de charpente (NAF code 43.91A). 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