Employees: 01 (2023.0)Legal category: Société à responsabilité limitée (sans autre indication)Size: PMECreation date: 1997-01-21 (29 years)Status: ActiveBusiness sector: Débits de boissonsLocation: VALRAS-PLAGE (34350), Herault
LE PELICAN II : revenue, balance sheet and financial ratios
LE PELICAN II is a French company
founded 29 years ago,
specialized in the sector Débits de boissons.
Based in VALRAS-PLAGE (34350),
this company of category PME
shows in 2018 a revenue of 564 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - LE PELICAN II (SIREN 410587745)
Indicator
2020
2019
2018
2018
Revenue
N/C
N/C
564 406 €
659 682 €
Net income
53 685 €
-12 882 €
-22 306 €
76 890 €
EBITDA
N/C
N/C
-19 996 €
90 804 €
Net margin
N/C
N/C
-4.0%
11.7%
Revenue and income statement
In 2020, LE PELICAN II generates positive net income of 54 k€. Net income represents the final profit after all expenses (operating, financial, exceptional) and corporate tax. Change over 2018-2020: 77 k€ -> 54 k€.
Net income (2020)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
53 685 €
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 401%. 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 18%. Low autonomy: the company heavily depends on external financing (banks, suppliers).
Debt ratio (2020)
?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low 50-100% : Moderate > 100% : High
401.394%
Financial autonomy (2020)
?
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
18.157%
Asset age ratio (2020)
?
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
2018
2018
2019
2020
Debt ratio
530.556
-1738.739
686.118
401.394
Financial autonomy
14.785
-5.232
11.006
18.157
Repayment capacity
3.613
-15.765
None
None
Cash flow / Revenue
12.891%
-3.709%
None%
None%
Sector positioning
Debt ratio
401.392020
2018
2019
2020
Q1: 0.29
Med: 63.45
Q3: 256.69
Average+50 pts over 3 years
In 2020, the debt ratio of LE PELICAN II (401.39) 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
18.16%2020
2018
2019
2020
Q1: 9.36%
Med: 33.61%
Q3: 60.91%
Average+9 pts over 3 years
In 2020, the financial autonomy of LE PELICAN II (18.2%) 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
-15.77 years2018
2018
Q1: 0.0 years
Med: 0.49 years
Q3: 3.46 years
Excellent
In 2018, the repayment capacity of LE PELICAN II (-15.77) 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 503.92. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months.
Liquidity ratio (2020)
?
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
503.916
Liquidity indicators evolution LE PELICAN II
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2018
2018
2019
2020
Liquidity ratio
336.506
101.534
172.345
503.916
Interest coverage
3.763
-2.611
None
None
Sector positioning
Liquidity ratio
503.922020
2018
2019
2020
Q1: 55.81
Med: 131.96
Q3: 265.81
Excellent+21 pts over 3 years
In 2020, the liquidity ratio of LE PELICAN II (503.92) 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
-2.61x2018
2018
Q1: 0.0x
Med: 1.01x
Q3: 6.53x
Average
In 2018, the interest coverage of LE PELICAN II (-2.6x) 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 (2020)
?
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 (2020)
?
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 (2020)
?
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 (2020)
?
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 LE PELICAN II
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2018
2018
2019
2020
Operating WCR
49 061 €
24 015 €
0 €
0 €
Inventory turnover (days)
3
12
0
0
Customer payment term (days)
0
0
0
0
Supplier payment term (days)
13
29
0
0
Positioning of LE PELICAN II in its sector
Comparison with sector Débits de boissons
Valuation estimate
Based on 89 transactions of similar company sales
in 2020,
the value of LE PELICAN II is estimated at
476 388 €
(range 219 943€ - 975 947€).
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. Medium reliability: estimate to be confirmed with in-depth analysis.
Estimated enterprise value2020
89 tx
219k€476k€975k€
476 388 €Range: 219 943€ - 975 947€
NAF 5 année 2020
Valuation method used
Net Income Multiple
53 685 €
×
8.9x
=476 388 €
Range: 219 944€ - 975 947€
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 89 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 (Débits de boissons)
Compare LE PELICAN II with other companies in the same sector:
Yes, LE PELICAN II generated a net profit of 54 k€ in 2020.
Where is the headquarters of LE PELICAN II ?
The headquarters of LE PELICAN II is located in VALRAS-PLAGE (34350), in the department Herault.
Where to find the tax return of LE PELICAN II ?
The tax return of LE PELICAN II 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 LE PELICAN II operate?
LE PELICAN II operates in the sector Débits de boissons (NAF code 56.30Z). 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