Employees: 11 (2023.0)Legal category: Société à responsabilité limitée (sans autre indication)Size: PMECreation date: 2004-07-12 (21 years)Status: ActiveBusiness sector: Restauration traditionnelleLocation: MASSY (91300), Essonne
LE PHARE ST LOUIS : revenue, balance sheet and financial ratios
LE PHARE ST LOUIS is a French company
founded 21 years ago,
specialized in the sector Restauration traditionnelle.
Based in MASSY (91300),
this company of category PME
shows in 2017 a revenue of 248 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - LE PHARE ST LOUIS (SIREN 478146806)
Indicator
2022
2020
2019
2018
2017
2016
Revenue
N/C
N/C
N/C
N/C
247 532 €
484 649 €
Net income
19 255 €
39 666 €
38 378 €
72 506 €
-57 936 €
406 909 €
EBITDA
N/C
N/C
N/C
N/C
-10 362 €
6 222 €
Net margin
N/C
N/C
N/C
N/C
-23.4%
84.0%
Revenue and income statement
In 2022, LE PHARE ST LOUIS generates positive net income of 19 k€. Net income represents the final profit after all expenses (operating, financial, exceptional) and corporate tax. Change over 2016-2022: 407 k€ -> 19 k€.
Net income (2022)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
19 255 €
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 24%. 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 72%. This high autonomy means the company finances most of its assets through equity, a sign of strength.
Debt ratio (2022)
?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low 50-100% : Moderate > 100% : High
23.583%
Financial autonomy (2022)
?
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
71.562%
Asset age ratio (2022)
?
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
2016
2017
2018
2019
2020
2022
Debt ratio
8.441
87.234
38.739
25.237
30.738
23.583
Financial autonomy
91.026
45.578
61.751
63.8
72.252
71.562
Repayment capacity
68.493
-28.131
None
None
None
None
Cash flow / Revenue
0.151%
-6.695%
None%
None%
None%
None%
Sector positioning
Debt ratio
23.582022
2019
2020
2022
Q1: 0.42
Med: 45.67
Q3: 157.58
Good
In 2022, the debt ratio of LE PHARE ST LOUIS (23.58) 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
71.56%2022
2019
2020
2022
Q1: 7.88%
Med: 31.38%
Q3: 55.22%
Excellent
In 2022, the financial autonomy of LE PHARE ST LOUIS (71.6%) 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.
Liquidity ratios
The liquidity ratio (= Current assets / Current liabilities) stands at 708.97. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months.
Liquidity ratio (2022)
?
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
708.97
Liquidity indicators evolution LE PHARE ST LOUIS
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2018
2019
2020
2022
Liquidity ratio
7751.543
421.401
415.283
324.523
1233.959
708.97
Interest coverage
65.606
-54.323
None
None
None
None
Sector positioning
Liquidity ratio
708.972022
2019
2020
2022
Q1: 69.17
Med: 146.22
Q3: 272.06
Excellent
In 2022, the liquidity ratio of LE PHARE ST LOUIS (708.97) 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.
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 (2022)
?
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 (2022)
?
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 (2022)
?
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 (2022)
?
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 PHARE ST LOUIS
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2022
Operating WCR
579 752 €
607 845 €
0 €
0 €
0 €
0 €
Inventory turnover (days)
0
9
0
0
0
0
Customer payment term (days)
0
0
0
0
0
0
Supplier payment term (days)
1
232
0
0
0
0
Positioning of LE PHARE ST LOUIS in its sector
Comparison with sector Restauration traditionnelle
Valuation estimate
Based on 833 transactions of similar company sales
in 2022,
the value of LE PHARE ST LOUIS is estimated at
84 959 €
(range 44 177€ - 165 380€).
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 value2022
833 transactions
44k€84k€165k€
84 959 €Range: 44 177€ - 165 380€
NAF 5 année 2022
Valuation method used
Net Income Multiple
19 255 €
×
4.4x
=84 959 €
Range: 44 177€ - 165 381€
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 833 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 (Restauration traditionnelle)
Compare LE PHARE ST LOUIS with other companies in the same sector:
Frequently asked questions about LE PHARE ST LOUIS
What is the revenue of LE PHARE ST LOUIS ?
The revenue of LE PHARE ST LOUIS in 2017 is 248 k€.
Is LE PHARE ST LOUIS profitable?
Yes, LE PHARE ST LOUIS generated a net profit of 19 k€ in 2022.
Where is the headquarters of LE PHARE ST LOUIS ?
The headquarters of LE PHARE ST LOUIS is located in MASSY (91300), in the department Essonne.
Where to find the tax return of LE PHARE ST LOUIS ?
The tax return of LE PHARE ST LOUIS 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 PHARE ST LOUIS operate?
LE PHARE ST LOUIS operates in the sector Restauration traditionnelle (NAF code 56.10A). 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