Employees: 12 (2023.0)Legal category: SCA (commandite par actions)Size: PMECreation date: 2000-02-01 (26 years)Status: ActiveBusiness sector: Débits de boissonsLocation: LE TOUQUET-PARIS-PLAGE (62520), Pas-de-Calais
Les données financières de cette entreprise sont partiellement disponibles (liasse simplifiée ou données confidentielles). Certaines sections ne sont pas affichées.
LES PARIGOTS : revenue, balance sheet and financial ratios
LES PARIGOTS is a French company
founded 26 years ago,
specialized in the sector Débits de boissons.
Based in LE TOUQUET-PARIS-PLAGE (62520),
this company of category PME
shows in 2022 a revenue of 3.2 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - LES PARIGOTS (SIREN 428918437)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
N/C
N/C
3 249 891 €
N/C
N/C
N/C
N/C
N/C
N/C
Net income
841 732 €
704 326 €
311 818 €
152 455 €
196 227 €
391 238 €
158 059 €
-30 676 €
8 961 €
EBITDA
N/C
N/C
655 295 €
N/C
N/C
N/C
N/C
N/C
N/C
Net margin
N/C
N/C
9.6%
N/C
N/C
N/C
N/C
N/C
N/C
Revenue and income statement
In 2024, LES PARIGOTS generates positive net income of 842 k€. Net income represents the final profit after all expenses (operating, financial, exceptional) and corporate tax. Change over 2016-2024: 9 k€ -> 842 k€.
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
841 732 €
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 20%. 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 63%. This high autonomy means the company finances most of its assets through equity, a sign of strength.
Debt ratio (2024)
?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low 50-100% : Moderate > 100% : High
19.956%
Financial autonomy (2024)
?
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
62.689%
Asset age ratio (2024)
?
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
2021
2022
2023
2024
Debt ratio
28.891
261.779
145.837
92.745
164.748
144.462
86.874
38.169
19.956
Financial autonomy
45.994
15.991
26.238
36.491
29.461
29.691
42.449
59.043
62.689
Repayment capacity
None
None
None
None
None
None
0.235
None
None
Cash flow / Revenue
None%
None%
None%
None%
None%
None%
14.89%
None%
None%
Sector positioning
Debt ratio
19.962024
2022
2023
2024
Q1: 0.27
Med: 29.23
Q3: 134.09
Good-16 pts over 3 years
In 2024, the debt ratio of LES PARIGOTS (19.96) 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
62.69%2024
2022
2023
2024
Q1: 4.25%
Med: 26.5%
Q3: 55.03%
Excellent+17 pts over 3 years
In 2024, the financial autonomy of LES PARIGOTS (62.7%) 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
0.23 years2022
2022
Q1: -0.0 years
Med: 0.59 years
Q3: 3.47 years
Good
In 2022, the repayment capacity of LES PARIGOTS (0.23) 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 264.14. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months.
Liquidity ratio (2024)
?
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
264.143
Liquidity indicators evolution LES PARIGOTS
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Liquidity ratio
86.04
43.022
122.051
204.609
293.924
213.894
117.355
357.264
264.143
Interest coverage
None
None
None
None
None
None
1.003
None
None
Sector positioning
Liquidity ratio
264.142024
2022
2023
2024
Q1: 61.08
Med: 130.54
Q3: 284.18
Good+29 pts over 3 years
In 2024, the liquidity ratio of LES PARIGOTS (264.14) 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.
Interest coverage
1.0x2022
2022
Q1: 0.0x
Med: 0.28x
Q3: 3.77x
Good
In 2022, the interest coverage of LES PARIGOTS (1.0x) ranks above the median of the sector. This ratio indicates how many times operating income covers interest expenses. This comfortable position offers an appreciable safety margin.
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 (2024)
?
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 (2024)
?
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 (2024)
?
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 (2024)
?
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 LES PARIGOTS
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
0 €
0 €
0 €
0 €
0 €
0 €
794 078 €
0 €
0 €
Inventory turnover (days)
0
0
0
0
0
0
20
0
0
Customer payment term (days)
0
0
0
0
0
0
1
0
0
Supplier payment term (days)
0
0
401
321
289
0
43
0
0
Positioning of LES PARIGOTS in its sector
Comparison with sector Débits de boissons
Valuation estimate
Based on 156 transactions of similar company sales
in 2024,
the value of LES PARIGOTS is estimated at
7 134 083 €
(range 4 471 453€ - 12 015 341€).
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 value2024
156 transactions
4471k€7134k€12015k€
7 134 083 €Range: 4 471 453€ - 12 015 341€
NAF 5 année 2024
Valuation method used
Net Income Multiple
841 732 €
×
8.5x
=7 134 084 €
Range: 4 471 454€ - 12 015 341€
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 156 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 LES PARIGOTS with other companies in the same sector:
Yes, LES PARIGOTS generated a net profit of 842 k€ in 2024.
Where is the headquarters of LES PARIGOTS ?
The headquarters of LES PARIGOTS is located in LE TOUQUET-PARIS-PLAGE (62520), in the department Pas-de-Calais.
Where to find the tax return of LES PARIGOTS ?
The tax return of LES PARIGOTS 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 LES PARIGOTS operate?
LES PARIGOTS 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