Employees: NN (None)Legal category: Société à responsabilité limitée (sans autre indication)Size: NoneCreation date: 2009-09-14 (16 years)Status: ActiveBusiness sector: Récupération de déchets triésLocation: LE BLANC-MESNIL (93150), Seine-Saint-Denis
LE PETIT PLUS : revenue, balance sheet and financial ratios
LE PETIT PLUS is a French company
founded 16 years ago,
specialized in the sector Récupération de déchets triés.
Based in LE BLANC-MESNIL (93150),
this company of category PME
shows in 2016 a revenue of 2.1 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - LE PETIT PLUS (SIREN 517551719)
Indicator
2017
2016
2015
2014
Revenue
N/C
2 070 358 €
1 275 604 €
527 568 €
Net income
441 375 €
-217 589 €
-98 879 €
-143 955 €
EBITDA
N/C
-187 453 €
-22 771 €
-85 344 €
Net margin
N/C
-10.5%
-7.8%
-27.3%
Revenue and income statement
In 2017, LE PETIT PLUS generates positive net income of 441 k€. Net income represents the final profit after all expenses (operating, financial, exceptional) and corporate tax.
Net income (2017)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
441 375 €
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 643%. 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 5%. Low autonomy: the company heavily depends on external financing (banks, suppliers).
Debt ratio (2017)
?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low 50-100% : Moderate > 100% : High
643.367%
Financial autonomy (2017)
?
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
5.42%
Asset age ratio (2017)
?
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
2014
2015
2016
2017
Debt ratio
-7180.968
-604.746
-177.814
643.367
Financial autonomy
-0.785
-8.648
-19.782
5.42
Repayment capacity
-2.126
-16.248
-2.168
None
Cash flow / Revenue
-23.08%
-1.515%
-8.556%
None%
Sector positioning
Debt ratio
643.372017
2015
2016
2017
Q1: 1.09
Med: 21.48
Q3: 78.53
Watch+73 pts over 3 years
In 2017, the debt ratio of LE PETIT PLUS (643.37) ranks in the top 25% of the sector. This ratio measures the weight of debt relative to equity. A high ratio may indicate excessive dependence on external financing.
Financial autonomy
5.42%2017
2015
2016
2017
Q1: 20.2%
Med: 40.64%
Q3: 63.34%
Average
In 2017, the financial autonomy of LE PETIT PLUS (5.4%) 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
-2.17 years2016
2015
2016
Q1: 0.0 years
Med: 0.23 years
Q3: 2.29 years
Excellent
In 2016, the repayment capacity of LE PETIT PLUS (-2.17) 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 97.27. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months.
Liquidity ratio (2017)
?
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
97.272
Liquidity indicators evolution LE PETIT PLUS
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2014
2015
2016
2017
Liquidity ratio
119.355
90.794
81.459
97.272
Interest coverage
-3.99
-16.719
-3.899
None
Sector positioning
Liquidity ratio
97.272017
2015
2016
2017
Q1: 125.98
Med: 188.97
Q3: 313.32
Watch
In 2017, the liquidity ratio of LE PETIT PLUS (97.27) ranks in the bottom 25% of the sector. This ratio measures the ability to cover short-term debt with current assets. A ratio below 1 may signal potential cash flow tensions.
Interest coverage
-3.9x2016
2015
2016
Q1: 0.0x
Med: 0.79x
Q3: 6.72x
Average
In 2016, the interest coverage of LE PETIT PLUS (-3.9x) 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 (2017)
?
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 (2017)
?
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 (2017)
?
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 (2017)
?
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 PETIT PLUS
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2014
2015
2016
2017
Operating WCR
146 674 €
402 198 €
512 289 €
0 €
Inventory turnover (days)
11
4
3
0
Customer payment term (days)
105
119
107
0
Supplier payment term (days)
100
149
202
0
Positioning of LE PETIT PLUS in its sector
Comparison with sector Récupération de déchets triés
Valuation estimate
Based on 85 transactions of similar company sales
(all years),
the value of LE PETIT PLUS is estimated at
786 333 €
(range 142 144€ - 3 527 989€).
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 value2017
85 tx
142k€786k€3527k€
786 333 €Range: 142 144€ - 3 527 989€
NAF 5 all-time
Valuation method used
Net Income Multiple
441 375 €
×
1.8x
=786 334 €
Range: 142 144€ - 3 527 989€
Only this financial indicator is available for this company.
How is this estimate calculated?
This estimate is based on the analysis of 85 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 (Récupération de déchets triés)
Compare LE PETIT PLUS with other companies in the same sector:
Yes, LE PETIT PLUS generated a net profit of 441 k€ in 2017.
Where is the headquarters of LE PETIT PLUS ?
The headquarters of LE PETIT PLUS is located in LE BLANC-MESNIL (93150), in the department Seine-Saint-Denis.
Where to find the tax return of LE PETIT PLUS ?
The tax return of LE PETIT PLUS 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 PETIT PLUS operate?
LE PETIT PLUS operates in the sector Récupération de déchets triés (NAF code 38.32Z). 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